{ "ticker": { "uuid": "e7ff079d-ddf0-40e1-8f91-49b45a29e91b", "symbol": "PSFE", "name": "Paysafe Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/e7ff079d-ddf0-40e1-8f91-49b45a29e91b/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7ff079d-ddf0-40e1-8f91-49b45a29e91b/" }, "ticker_metadata": { "id": 3221, "uuid": "e7ff079d-ddf0-40e1-8f91-49b45a29e91b", "symbol": "PSFE", "name": "Paysafe Ltd", "asset_type": "equity", "market_cap": 395324000, "stock_exchange_id": 3, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Paysafe Limited offers digital commerce solutions to online businesses, SME merchants and consumers through its Paysafe network globally. The company is headquartered in Hamilton, Bermuda.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e7ff079d-ddf0-40e1-8f91-49b45a29e91b", "symbol": "PSFE", "name": "Paysafe Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/e7ff079d-ddf0-40e1-8f91-49b45a29e91b/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7ff079d-ddf0-40e1-8f91-49b45a29e91b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.54, "value": 0.87, "quality": 0.19, "momentum": 0.06, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 6.9, "market_cap": 353184821.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1459, "shareholder_yield": 0, "roe": -0.3237, "piotroski_f_score": 4, "momentum_12_1": -0.2652, "volatility_252d": 0.6829 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:11.984242+00:00", "batch_id": "" }, "size": { "price_close": 6.9, "market_cap": 353184821.4, "market_cap_usd": 353184821.4, "enterprise_value": 2598833822.4, "shares_outstanding": 51186206, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5731, "ptbv_ratio": null, "ps_ratio": 0.2026, "pcf_ratio": 1.4268, "pfcf_ratio": 1.101, "ev_ebitda": 6.8547, "ev_ebit": 25.5238, "ev_sales": 1.4909, "ev_fcf": 8.1016, "earnings_yield": null, "fcf_yield": 0.1234, "price_to_sales": 0.2026, "price_to_book": 0.5731, "price_to_cashflow": 1.4268, "ebitda_to_ev": 0.1459, "sales_yield": 0.6707 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.484, "operating_margin": 0.0584, "net_margin": -0.1144, "ebitda_margin": 0.2175, "fcf_margin": 0.184, "roe": -0.3237, "roa": -0.0428, "roic": 0.0267, "roc_greenblatt": null, "asset_turnover": 0.3742, "cash_conversion": -1.608, "accruals_ratio": -0.096, "sbc_to_revenue": 0.0242, "piotroski_f_score": 4, "altman_z_score": -0.1802, "earnings_stability_5y": 1.4229, "revenue_stability_5y": 0.0787, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1811, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.5594, "net_debt_to_ebitda": 5.9232, "debt_to_assets": 0.5373, "interest_coverage": 0.7455, "current_ratio": 1.1604, "quick_ratio": 1.1604, "net_debt": 2245649001, "local_beta": 0.0041, "volatility_252d": 0.6829, "volatility_60d": 1.556, "max_drawdown_12m": -0.5838, "risk_adjusted_momentum": -0.3884 }, "growth": { "revenue_growth_1y": 0.0326, "revenue_growth_3y_cagr": 0.0438, "revenue_growth_5y_cagr": 0.0359, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0614, "book_value_growth_1y": -0.2063, "revenue_growth": 0.0326, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2565, "price_return_3m": -0.0861, "price_return_6m": -0.1606, "price_return_9m": -0.53, "price_return_12m": -0.4537, "price_return_12m_ex1m": -0.2652, "momentum_6m": -0.1606, "momentum_12m": -0.4537, "momentum_12_1": -0.2652, "distance_from_52w_high": -0.53, "distance_from_52w_low": 0.1293, "relative_strength": -0.5536 }, "raw_ttm": { "revenue_ttm": 1743111000, "gross_profit_ttm": 843583000, "ebit_ttm": 101820000, "ebitda_ttm": 379129000, "net_income_ttm": -199487000, "eps_diluted_ttm": -3.8973, "operating_cash_flow_ttm": 247542000, "capital_expenditure_ttm": 73239000, "fcf_ttm": 320781000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136587000, "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_current_liabilities": 1436400000, "net_ppe": null, "total_assets": 4658380000, "total_debt": 2502859000, "total_equity": 616233000, "net_working_capital": -7230999, "book_value_per_share": 12.039, "retained_earnings": -2456654000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2277313000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 4, "rank_ev_ebitda": 20, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 88, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 46, "rank_fcf_margin": 51, "rank_piotroski": 81, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 92 }, "composites": { "value_composite": 13, "quality_composite": 81, "momentum_composite": 94, "growth_composite": 72, "yield_composite": 93, "svqf_composite": 32, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 75, "overall_composite": 46, "quality_value_composite": 0.4066, "os_score": 0.54, "value_percentile": 0.87, "quality_percentile": 0.19, "momentum_percentile": 0.06, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": 75, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4736, "ticker_id": 3221, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:11.984242+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.9, "market_cap": 353184821.4, "market_cap_usd": 353184821.4, "enterprise_value": 2598833822.4, "shares_outstanding": 51186206, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.5731352, "ptbv_ratio": null, "ps_ratio": 0.20261752, "pcf_ratio": 1.42676726, "pfcf_ratio": 1.1010154, "ev_ebitda": 6.85474818, "ev_ebit": 25.52380497, "ev_sales": 1.490917, "ev_fcf": 8.10158277, "earnings_yield": null, "fcf_yield": 0.12343267, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.48395254, "operating_margin": 0.0584128, "net_margin": -0.11444308, "ebitda_margin": 0.21750135, "fcf_margin": 0.18402787, "roe": -0.32372009, "roa": -0.04282326, "roic": 0.02668349, "roc_greenblatt": null, "asset_turnover": 0.37418824, "cash_conversion": -1.6080296, "accruals_ratio": -0.09596233, "sbc_to_revenue": 0.02421877, "debt_to_equity": 6.55944586, "net_debt_to_ebitda": 5.92317918, "debt_to_assets": 0.53728099, "interest_coverage": 0.74545894, "current_ratio": 1.16037385, "quick_ratio": 1.16037385, "net_debt": 2245649001, "revenue_growth_1y": 0.03258936, "revenue_growth_3y_cagr": 0.04378408, "revenue_growth_5y_cagr": 0.03587413, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06142088, "book_value_growth_1y": -0.20632721, "piotroski_f_score": 4, "altman_z_score": -0.18022323, "earnings_stability_5y": 1.422915, "revenue_stability_5y": 0.078677, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25646552, "price_return_3m": -0.08609272, "price_return_6m": -0.16058394, "price_return_9m": -0.52997275, "price_return_12m": -0.45368171, "price_return_12m_ex1m": -0.26524149, "distance_from_52w_high": -0.52997275, "distance_from_52w_low": 0.12929624, "relative_strength": -0.55364529, "local_beta": 0.0041, "volatility_252d": 0.682923, "volatility_60d": 1.555956, "max_drawdown_12m": -0.58378747, "revenue_ttm": 1743111000, "gross_profit_ttm": 843583000, "ebit_ttm": 101820000, "ebitda_ttm": 379129000, "net_income_ttm": -199487000, "eps_diluted_ttm": -3.89728045, "operating_cash_flow_ttm": 247542000, "capital_expenditure_ttm": 73239000, "fcf_ttm": 320781000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136587000, "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_current_liabilities": 1436400000, "net_ppe": null, "total_assets": 4658380000, "total_debt": 2502859000, "total_equity": 616233000, "net_working_capital": -7230999, "book_value_per_share": 12.03904427, "retained_earnings": -2456654000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2277313000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 4, "rank_ev_ebitda": 20, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 88, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 46, "rank_fcf_margin": 51, "rank_piotroski": 81, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 92, "value_composite": 13, "quality_composite": 81, "momentum_composite": 94, "growth_composite": 72, "yield_composite": 93, "svqf_composite": 32, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 75, "overall_composite": 46, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.9, "os": 0.54, "value": 0.87, "quality": 0.19, "momentum": 0.06, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3237, "momentum_12_1": -0.2652, "complete_fields": { "id": 4736, "ticker_id": 3221, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:11.984242+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.9, "market_cap": 353184821.4, "market_cap_usd": 353184821.4, "enterprise_value": 2598833822.4, "shares_outstanding": 51186206, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.5731352, "ptbv_ratio": null, "ps_ratio": 0.20261752, "pcf_ratio": 1.42676726, "pfcf_ratio": 1.1010154, "ev_ebitda": 6.85474818, "ev_ebit": 25.52380497, "ev_sales": 1.490917, "ev_fcf": 8.10158277, "earnings_yield": null, "fcf_yield": 0.12343267, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.48395254, "operating_margin": 0.0584128, "net_margin": -0.11444308, "ebitda_margin": 0.21750135, "fcf_margin": 0.18402787, "roe": -0.32372009, "roa": -0.04282326, "roic": 0.02668349, "roc_greenblatt": null, "asset_turnover": 0.37418824, "cash_conversion": -1.6080296, "accruals_ratio": -0.09596233, "sbc_to_revenue": 0.02421877, "debt_to_equity": 6.55944586, "net_debt_to_ebitda": 5.92317918, "debt_to_assets": 0.53728099, "interest_coverage": 0.74545894, "current_ratio": 1.16037385, "quick_ratio": 1.16037385, "net_debt": 2245649001, "revenue_growth_1y": 0.03258936, "revenue_growth_3y_cagr": 0.04378408, "revenue_growth_5y_cagr": 0.03587413, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06142088, "book_value_growth_1y": -0.20632721, "piotroski_f_score": 4, "altman_z_score": -0.18022323, "earnings_stability_5y": 1.422915, "revenue_stability_5y": 0.078677, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25646552, "price_return_3m": -0.08609272, "price_return_6m": -0.16058394, "price_return_9m": -0.52997275, "price_return_12m": -0.45368171, "price_return_12m_ex1m": -0.26524149, "distance_from_52w_high": -0.52997275, "distance_from_52w_low": 0.12929624, "relative_strength": -0.55364529, "local_beta": 0.0041, "volatility_252d": 0.682923, "volatility_60d": 1.555956, "max_drawdown_12m": -0.58378747, "revenue_ttm": 1743111000, "gross_profit_ttm": 843583000, "ebit_ttm": 101820000, "ebitda_ttm": 379129000, "net_income_ttm": -199487000, "eps_diluted_ttm": -3.89728045, "operating_cash_flow_ttm": 247542000, "capital_expenditure_ttm": 73239000, "fcf_ttm": 320781000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136587000, "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_current_liabilities": 1436400000, "net_ppe": null, "total_assets": 4658380000, "total_debt": 2502859000, "total_equity": 616233000, "net_working_capital": -7230999, "book_value_per_share": 12.03904427, "retained_earnings": -2456654000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2277313000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 4, "rank_ev_ebitda": 20, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 88, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 46, "rank_fcf_margin": 51, "rank_piotroski": 81, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 92, "value_composite": 13, "quality_composite": 81, "momentum_composite": 94, "growth_composite": 72, "yield_composite": 93, "svqf_composite": 32, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 75, "overall_composite": 46, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 1701388000, "cost_of_revenue": 1015304000, "gross_profit": 686084000, "ebit": 122437000, "ebitda": 396544000, "pretax_income": -72061000, "tax_provision": 110446000, "net_income": -182507000, "net_income_to_common": -182507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1345288000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 19206000, "long_term_debt": 2605038000, "total_debt": 2624244000, "total_liabilities": 4148595999, "total_equity": 655037000, "shares_outstanding": 58100000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 236155000, "capital_expenditure": 12579000, "free_cash_flow": 248734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318675, "ticker_id": 3221, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122437000", "ebitda": "396544000", "netIncome": "-182507000", "grossProfit": "686084000", "depreciation": "None", "totalRevenue": "1701388000", "costOfRevenue": "1015304000", "interestIncome": "None", "incomeBeforeTax": "-72061000", "interestExpense": "136414000", "operatingIncome": "122437000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "110446000", "reportedCurrency": "USD", "netInterestIncome": "-136414000", "nonInterestIncome": "None", "operatingExpenses": "563647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1015304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274107000", "sellingGeneralAndAdministrative": "563647000", "netIncomeFromContinuingOperations": "-182507000" }, "balance": { "goodwill": "2076347000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4803633000", "longTermDebt": "2605038000", "shortTermDebt": "19206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "874050000", "reportedCurrency": "USD", "retainedEarnings": "-2420061000", "totalLiabilities": "4148595999", "otherCurrentAssets": "114330000", "totalCurrentAssets": "1750199000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3053433999", "currentAccountsPayable": "209430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2658058000", "totalShareholderEquity": "655037000", "capitalLeaseObligations": "42830000", "otherCurrentLiabilities": "1185236000", "totalCurrentLiabilities": "1413872000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2734723999", "cashAndShortTermInvestments": "1345288000", "commonStockSharesOutstanding": "58100000", "intangibleAssetsExcludingGoodwill": "874050000", "cashAndCashEquivalentsAtCarryingValue": "1345288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-182507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236155000", "capitalExpenditures": "12579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163383000", "cashflowFromInvestment": "-140410000", "stockBasedCompensation": "32304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1701388000, "cost_of_revenue": 1015304000, "gross_profit": 686084000, "research_and_development": null, "selling_general_admin": 563647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122437000, "depreciation_amortisation": 274107000, "ebitda": 396544000, "interest_expense": 136414000, "interest_income": null, "other_non_operating": null, "pretax_income": -72061000, "tax_provision": 110446000, "effective_tax_rate": null, "net_income": -182507000, "net_income_continuing_ops": -182507000, "net_income_to_common": -182507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1345288000, "short_term_investments": null, "net_receivables": 290581000, "inventory": null, "other_current_assets": null, "total_current_assets": 1750199000, "net_ppe": null, "goodwill": 2076347000, "intangible_assets": 874050000, "goodwill_and_intangibles": 2950397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3053433999, "total_assets": 4803633000, "short_term_debt": 19206000, "accounts_payable": 209430000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413872000, "long_term_debt": 2605038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2734723999, "total_liabilities": 4148595999, "total_debt": 2624244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2420061000, "total_equity": 655037000, "shares_outstanding": 58100000, "operating_cash_flow": 236155000, "stock_based_compensation": 32304000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12579000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140410000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163383000, "free_cash_flow": 248734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122437000", "ebitda": "396544000", "netIncome": "-182507000", "grossProfit": "686084000", "depreciation": "None", "totalRevenue": "1701388000", "costOfRevenue": "1015304000", "interestIncome": "None", "incomeBeforeTax": "-72061000", "interestExpense": "136414000", "operatingIncome": "122437000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "110446000", "reportedCurrency": "USD", "netInterestIncome": "-136414000", "nonInterestIncome": "None", "operatingExpenses": "563647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1015304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274107000", "sellingGeneralAndAdministrative": "563647000", "netIncomeFromContinuingOperations": "-182507000" }, "balance": { "goodwill": "2076347000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4803633000", "longTermDebt": "2605038000", "shortTermDebt": "19206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "874050000", "reportedCurrency": "USD", "retainedEarnings": "-2420061000", "totalLiabilities": "4148595999", "otherCurrentAssets": "114330000", "totalCurrentAssets": "1750199000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3053433999", "currentAccountsPayable": "209430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2658058000", "totalShareholderEquity": "655037000", "capitalLeaseObligations": "42830000", "otherCurrentLiabilities": "1185236000", "totalCurrentLiabilities": "1413872000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2734723999", "cashAndShortTermInvestments": "1345288000", "commonStockSharesOutstanding": "58100000", "intangibleAssetsExcludingGoodwill": "874050000", "cashAndCashEquivalentsAtCarryingValue": "1345288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-182507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236155000", "capitalExpenditures": "12579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163383000", "cashflowFromInvestment": "-140410000", "stockBasedCompensation": "32304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 1704835000, "cost_of_revenue": 715762000, "gross_profit": 989073000, "ebit": 137592000, "ebitda": 412347000, "pretax_income": 14024000, "tax_provision": -8135999, "net_income": 22160000, "net_income_to_common": 22160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216683000, "total_current_assets": 1676639000, "total_assets": 4809334000, "short_term_debt": 17843000, "long_term_debt": 2353358000, "total_debt": 2371201000, "total_liabilities": 3930073000, "total_equity": 879261000, "shares_outstanding": 61897000, "goodwill_and_intangibles": 2958166000 }, "cash_flow": { "operating_cash_flow": 253804000, "capital_expenditure": 120496000, "free_cash_flow": 374300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318680, "ticker_id": 3221, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137592000", "ebitda": "412347000", "netIncome": "22160000", "grossProfit": "989073000", "depreciation": "None", "totalRevenue": "1704835000", "costOfRevenue": "715762000", "interestIncome": "None", "incomeBeforeTax": "14024000", "interestExpense": "140805000", "operatingIncome": "133354000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8135999", "reportedCurrency": "USD", "netInterestIncome": "-140805000", "nonInterestIncome": "None", "operatingExpenses": "855719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8090000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274755000", "sellingGeneralAndAdministrative": "575553000", "netIncomeFromContinuingOperations": "22160000" }, "balance": { "goodwill": "1976851000", "inventory": "None", "commonStock": "750000", "currentDebt": "None", "investments": "None", "totalAssets": "4809334000", "longTermDebt": "2353358000", "shortTermDebt": "17843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "981315000", "reportedCurrency": "USD", "retainedEarnings": "-2237534000", "totalLiabilities": "3930073000", "otherCurrentAssets": "1163194000", "totalCurrentAssets": "1676639000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132695000", "currentAccountsPayable": "57642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2406774000", "totalShareholderEquity": "879261000", "capitalLeaseObligations": "43226000", "otherCurrentLiabilities": "1364598000", "totalCurrentLiabilities": "1445578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2484495000", "cashAndShortTermInvestments": "216683000", "commonStockSharesOutstanding": "61897000", "intangibleAssetsExcludingGoodwill": "981315000", "cashAndCashEquivalentsAtCarryingValue": "216683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253804000", "capitalExpenditures": "120496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280799000", "cashflowFromInvestment": "-108380000", "stockBasedCompensation": "38534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1704835000, "cost_of_revenue": 715762000, "gross_profit": 989073000, "research_and_development": 8090000, "selling_general_admin": 575553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137592000, "depreciation_amortisation": 274755000, "ebitda": 412347000, "interest_expense": 140805000, "interest_income": null, "other_non_operating": null, "pretax_income": 14024000, "tax_provision": -8135999, "effective_tax_rate": null, "net_income": 22160000, "net_income_continuing_ops": 22160000, "net_income_to_common": 22160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216683000, "short_term_investments": null, "net_receivables": 296762000, "inventory": null, "other_current_assets": null, "total_current_assets": 1676639000, "net_ppe": null, "goodwill": 1976851000, "intangible_assets": 981315000, "goodwill_and_intangibles": 2958166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3132695000, "total_assets": 4809334000, "short_term_debt": 17843000, "accounts_payable": 57642000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1445578000, "long_term_debt": 2353358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2484495000, "total_liabilities": 3930073000, "total_debt": 2371201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2237534000, "total_equity": 879261000, "shares_outstanding": 61897000, "operating_cash_flow": 253804000, "stock_based_compensation": 38534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120496000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -280799000, "free_cash_flow": 374300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137592000", "ebitda": "412347000", "netIncome": "22160000", "grossProfit": "989073000", "depreciation": "None", "totalRevenue": "1704835000", "costOfRevenue": "715762000", "interestIncome": "None", "incomeBeforeTax": "14024000", "interestExpense": "140805000", "operatingIncome": "133354000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8135999", "reportedCurrency": "USD", "netInterestIncome": "-140805000", "nonInterestIncome": "None", "operatingExpenses": "855719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8090000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274755000", "sellingGeneralAndAdministrative": "575553000", "netIncomeFromContinuingOperations": "22160000" }, "balance": { "goodwill": "1976851000", "inventory": "None", "commonStock": "750000", "currentDebt": "None", "investments": "None", "totalAssets": "4809334000", "longTermDebt": "2353358000", "shortTermDebt": "17843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "981315000", "reportedCurrency": "USD", "retainedEarnings": "-2237534000", "totalLiabilities": "3930073000", "otherCurrentAssets": "1163194000", "totalCurrentAssets": "1676639000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132695000", "currentAccountsPayable": "57642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2406774000", "totalShareholderEquity": "879261000", "capitalLeaseObligations": "43226000", "otherCurrentLiabilities": "1364598000", "totalCurrentLiabilities": "1445578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2484495000", "cashAndShortTermInvestments": "216683000", "commonStockSharesOutstanding": "61897000", "intangibleAssetsExcludingGoodwill": "981315000", "cashAndCashEquivalentsAtCarryingValue": "216683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253804000", "capitalExpenditures": "120496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280799000", "cashflowFromInvestment": "-108380000", "stockBasedCompensation": "38534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 1601138000, "cost_of_revenue": 663212000, "gross_profit": 937926000, "ebit": 163464000, "ebitda": 427609000, "pretax_income": 20589000, "tax_provision": 40840000, "net_income": -20251000, "net_income_to_common": -20251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202322000, "total_current_assets": 1906493000, "total_assets": 5227701000, "short_term_debt": 18423000, "long_term_debt": 2491643000, "total_debt": 2510066000, "total_liabilities": 4344388000, "total_equity": 883313000, "shares_outstanding": 61434238, "goodwill_and_intangibles": 3187337000 }, "cash_flow": { "operating_cash_flow": 234022000, "capital_expenditure": 132903000, "free_cash_flow": 366925000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318685, "ticker_id": 3221, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163464000", "ebitda": "427609000", "netIncome": "-20251000", "grossProfit": "937926000", "depreciation": "None", "totalRevenue": "1601138000", "costOfRevenue": "663212000", "interestIncome": "None", "incomeBeforeTax": "20589000", "interestExpense": "151148000", "operatingIncome": "158656000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40840000", "reportedCurrency": "USD", "netInterestIncome": "-150254000", "nonInterestIncome": "None", "operatingExpenses": "779270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8532000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264145000", "sellingGeneralAndAdministrative": "520094000", "netIncomeFromContinuingOperations": "-41833000" }, "balance": { "goodwill": "2023402000", "inventory": "None", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5227701000", "longTermDebt": "2491643000", "shortTermDebt": "18423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1163935000", "reportedCurrency": "USD", "retainedEarnings": "-2259694000", "totalLiabilities": "4344388000", "otherCurrentAssets": "1370866000", "totalCurrentAssets": "1906493000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3321208000", "currentAccountsPayable": "49670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2527029000", "totalShareholderEquity": "883313000", "capitalLeaseObligations": "25196000", "otherCurrentLiabilities": "1644575000", "totalCurrentLiabilities": "1712668000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2631720000", "cashAndShortTermInvestments": "202322000", "commonStockSharesOutstanding": "61434238", "intangibleAssetsExcludingGoodwill": "1163935000", "cashAndCashEquivalentsAtCarryingValue": "202322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20251000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "32974000", "operatingCashflow": "234022000", "capitalExpenditures": "132903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-771028000", "cashflowFromInvestment": "-135237000", "stockBasedCompensation": "28873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1601138000, "cost_of_revenue": 663212000, "gross_profit": 937926000, "research_and_development": 8532000, "selling_general_admin": 520094000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163464000, "depreciation_amortisation": 264145000, "ebitda": 427609000, "interest_expense": 151148000, "interest_income": null, "other_non_operating": null, "pretax_income": 20589000, "tax_provision": 40840000, "effective_tax_rate": null, "net_income": -20251000, "net_income_continuing_ops": -41833000, "net_income_to_common": -20251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202322000, "short_term_investments": null, "net_receivables": 333305000, "inventory": null, "other_current_assets": null, "total_current_assets": 1906493000, "net_ppe": null, "goodwill": 2023402000, "intangible_assets": 1163935000, "goodwill_and_intangibles": 3187337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3321208000, "total_assets": 5227701000, "short_term_debt": 18423000, "accounts_payable": 49670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1712668000, "long_term_debt": 2491643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2631720000, "total_liabilities": 4344388000, "total_debt": 2510066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2259694000, "total_equity": 883313000, "shares_outstanding": 61434238, "operating_cash_flow": 234022000, "stock_based_compensation": 28873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -771028000, "free_cash_flow": 366925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163464000", "ebitda": "427609000", "netIncome": "-20251000", "grossProfit": "937926000", "depreciation": "None", "totalRevenue": "1601138000", "costOfRevenue": "663212000", "interestIncome": "None", "incomeBeforeTax": "20589000", "interestExpense": "151148000", "operatingIncome": "158656000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40840000", "reportedCurrency": "USD", "netInterestIncome": "-150254000", "nonInterestIncome": "None", "operatingExpenses": "779270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8532000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264145000", "sellingGeneralAndAdministrative": "520094000", "netIncomeFromContinuingOperations": "-41833000" }, "balance": { "goodwill": "2023402000", "inventory": "None", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5227701000", "longTermDebt": "2491643000", "shortTermDebt": "18423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1163935000", "reportedCurrency": "USD", "retainedEarnings": "-2259694000", "totalLiabilities": "4344388000", "otherCurrentAssets": "1370866000", "totalCurrentAssets": "1906493000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3321208000", "currentAccountsPayable": "49670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2527029000", "totalShareholderEquity": "883313000", "capitalLeaseObligations": "25196000", "otherCurrentLiabilities": "1644575000", "totalCurrentLiabilities": "1712668000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2631720000", "cashAndShortTermInvestments": "202322000", "commonStockSharesOutstanding": "61434238", "intangibleAssetsExcludingGoodwill": "1163935000", "cashAndCashEquivalentsAtCarryingValue": "202322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20251000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "32974000", "operatingCashflow": "234022000", "capitalExpenditures": "132903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-771028000", "cashflowFromInvestment": "-135237000", "stockBasedCompensation": "28873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 1496137000, "cost_of_revenue": 614025000, "gross_profit": 882112000, "ebit": 25965000, "ebitda": 292784000, "pretax_income": -1914786000, "tax_provision": -52502000, "net_income": -1862655000, "net_income_to_common": -1862655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260219000, "total_current_assets": 2495103000, "total_assets": 5957056000, "short_term_debt": 18143000, "long_term_debt": 2633269000, "total_debt": 2651412000, "total_liabilities": 5097419000, "total_equity": 859637000, "shares_outstanding": 60519640, "goodwill_and_intangibles": 3290590000 }, "cash_flow": { "operating_cash_flow": 917297000, "capital_expenditure": 4543000, "free_cash_flow": 921840000, "dividends_paid": 6934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318690, "ticker_id": 3221, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25965000", "ebitda": "292784000", "netIncome": "-1862655000", "grossProfit": "882112000", "depreciation": "None", "totalRevenue": "1496137000", "costOfRevenue": "614025000", "interestIncome": "None", "incomeBeforeTax": "-1914786000", "interestExpense": "126628000", "operatingIncome": "-1871936000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-52502000", "reportedCurrency": "USD", "netInterestIncome": "-126628000", "nonInterestIncome": "None", "operatingExpenses": "2754048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12413000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266819000", "sellingGeneralAndAdministrative": "534515000", "netIncomeFromContinuingOperations": "-1862284000" }, "balance": { "goodwill": "1999132000", "inventory": "1866976000", "commonStock": "730000", "currentDebt": "None", "investments": "None", "totalAssets": "5957056000", "longTermDebt": "2633269000", "shortTermDebt": "18143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1291458000", "reportedCurrency": "USD", "retainedEarnings": "-2239443000", "totalLiabilities": "5097419000", "otherCurrentAssets": "60810000", "totalCurrentAssets": "2495103000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3461953000", "currentAccountsPayable": "45974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47456000", "shortLongTermDebtTotal": "2681325000", "totalShareholderEquity": "859637000", "capitalLeaseObligations": "37866000", "otherCurrentLiabilities": "2222993000", "totalCurrentLiabilities": "2298435000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2798984000", "cashAndShortTermInvestments": "260219000", "commonStockSharesOutstanding": "60519640", "intangibleAssetsExcludingGoodwill": "1291458000", "cashAndCashEquivalentsAtCarryingValue": "260219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1862655000", "profitLoss": "None", "dividendPayout": "6934000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "917297000", "capitalExpenditures": "4543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73761000", "cashflowFromInvestment": "-575594000", "stockBasedCompensation": "62354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1496137000, "cost_of_revenue": 614025000, "gross_profit": 882112000, "research_and_development": 12413000, "selling_general_admin": 534515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25965000, "depreciation_amortisation": 266819000, "ebitda": 292784000, "interest_expense": 126628000, "interest_income": null, "other_non_operating": null, "pretax_income": -1914786000, "tax_provision": -52502000, "effective_tax_rate": null, "net_income": -1862655000, "net_income_continuing_ops": -1862284000, "net_income_to_common": -1862655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260219000, "short_term_investments": null, "net_receivables": 307098000, "inventory": 1866976000, "other_current_assets": null, "total_current_assets": 2495103000, "net_ppe": null, "goodwill": 1999132000, "intangible_assets": 1291458000, "goodwill_and_intangibles": 3290590000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3461953000, "total_assets": 5957056000, "short_term_debt": 18143000, "accounts_payable": 45974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2298435000, "long_term_debt": 2633269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2798984000, "total_liabilities": 5097419000, "total_debt": 2651412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2239443000, "total_equity": 859637000, "shares_outstanding": 60519640, "operating_cash_flow": 917297000, "stock_based_compensation": 62354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -575594000, "dividends_paid": 6934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73761000, "free_cash_flow": 921840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25965000", "ebitda": "292784000", "netIncome": "-1862655000", "grossProfit": "882112000", "depreciation": "None", "totalRevenue": "1496137000", "costOfRevenue": "614025000", "interestIncome": "None", "incomeBeforeTax": "-1914786000", "interestExpense": "126628000", "operatingIncome": "-1871936000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-52502000", "reportedCurrency": "USD", "netInterestIncome": "-126628000", "nonInterestIncome": "None", "operatingExpenses": "2754048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12413000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266819000", "sellingGeneralAndAdministrative": "534515000", "netIncomeFromContinuingOperations": "-1862284000" }, "balance": { "goodwill": "1999132000", "inventory": "1866976000", "commonStock": "730000", "currentDebt": "None", "investments": "None", "totalAssets": "5957056000", "longTermDebt": "2633269000", "shortTermDebt": "18143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1291458000", "reportedCurrency": "USD", "retainedEarnings": "-2239443000", "totalLiabilities": "5097419000", "otherCurrentAssets": "60810000", "totalCurrentAssets": "2495103000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3461953000", "currentAccountsPayable": "45974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47456000", "shortLongTermDebtTotal": "2681325000", "totalShareholderEquity": "859637000", "capitalLeaseObligations": "37866000", "otherCurrentLiabilities": "2222993000", "totalCurrentLiabilities": "2298435000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2798984000", "cashAndShortTermInvestments": "260219000", "commonStockSharesOutstanding": "60519640", "intangibleAssetsExcludingGoodwill": "1291458000", "cashAndCashEquivalentsAtCarryingValue": "260219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1862655000", "profitLoss": "None", "dividendPayout": "6934000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "917297000", "capitalExpenditures": "4543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73761000", "cashflowFromInvestment": "-575594000", "stockBasedCompensation": "62354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 1487013000, "cost_of_revenue": 599778000, "gross_profit": 887235000, "ebit": 80756000, "ebitda": 342128000, "pretax_income": -195438000, "tax_provision": -85110000, "net_income": -110954000, "net_income_to_common": -110954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313439000, "total_current_assets": 2343181000, "total_assets": 7267229000, "short_term_debt": 19035000, "long_term_debt": 2748178000, "total_debt": 2767213000, "total_liabilities": 4559460000, "total_equity": 2569764000, "shares_outstanding": 60309383, "goodwill_and_intangibles": 4852241000 }, "cash_flow": { "operating_cash_flow": 261462000, "capital_expenditure": 147749000, "free_cash_flow": 409211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318695, "ticker_id": 3221, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80756000", "ebitda": "342128000", "netIncome": "-110954000", "grossProfit": "887235000", "depreciation": "None", "totalRevenue": "1487013000", "costOfRevenue": "599778000", "interestIncome": "None", "incomeBeforeTax": "-195438000", "interestExpense": "165827000", "operatingIncome": "-269272000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-85110000", "reportedCurrency": "USD", "netInterestIncome": "-165827000", "nonInterestIncome": "None", "operatingExpenses": "1156507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8574000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261372000", "sellingGeneralAndAdministrative": "545107000", "netIncomeFromContinuingOperations": "-110328000" }, "balance": { "goodwill": "3650037000", "inventory": "1658279000", "commonStock": "723000", "currentDebt": "None", "investments": "None", "totalAssets": "7267229000", "longTermDebt": "2748178000", "shortTermDebt": "19035000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1202204000", "reportedCurrency": "USD", "retainedEarnings": "-376788000", "totalLiabilities": "4559460000", "otherCurrentAssets": "1722776000", "totalCurrentAssets": "2343181000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4924048000", "currentAccountsPayable": "18599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48025000", "shortLongTermDebtTotal": "2795221000", "totalShareholderEquity": "2569764000", "capitalLeaseObligations": "36853000", "otherCurrentLiabilities": "1610332000", "totalCurrentLiabilities": "1659007000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2900453000", "cashAndShortTermInvestments": "313439000", "commonStockSharesOutstanding": "60309383", "intangibleAssetsExcludingGoodwill": "1202204000", "cashAndCashEquivalentsAtCarryingValue": "313439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-33538000", "operatingCashflow": "261462000", "capitalExpenditures": "147749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "446287000", "cashflowFromInvestment": "-411269000", "stockBasedCompensation": "101770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1487013000, "cost_of_revenue": 599778000, "gross_profit": 887235000, "research_and_development": 8574000, "selling_general_admin": 545107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80756000, "depreciation_amortisation": 261372000, "ebitda": 342128000, "interest_expense": 165827000, "interest_income": null, "other_non_operating": null, "pretax_income": -195438000, "tax_provision": -85110000, "effective_tax_rate": null, "net_income": -110954000, "net_income_continuing_ops": -110328000, "net_income_to_common": -110954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313439000, "short_term_investments": null, "net_receivables": 306966000, "inventory": 1658279000, "other_current_assets": null, "total_current_assets": 2343181000, "net_ppe": null, "goodwill": 3650037000, "intangible_assets": 1202204000, "goodwill_and_intangibles": 4852241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4924048000, "total_assets": 7267229000, "short_term_debt": 19035000, "accounts_payable": 18599000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1659007000, "long_term_debt": 2748178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2900453000, "total_liabilities": 4559460000, "total_debt": 2767213000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -376788000, "total_equity": 2569764000, "shares_outstanding": 60309383, "operating_cash_flow": 261462000, "stock_based_compensation": 101770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -411269000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 446287000, "free_cash_flow": 409211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80756000", "ebitda": "342128000", "netIncome": "-110954000", "grossProfit": "887235000", "depreciation": "None", "totalRevenue": "1487013000", "costOfRevenue": "599778000", "interestIncome": "None", "incomeBeforeTax": "-195438000", "interestExpense": "165827000", "operatingIncome": "-269272000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-85110000", "reportedCurrency": "USD", "netInterestIncome": "-165827000", "nonInterestIncome": "None", "operatingExpenses": "1156507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8574000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261372000", "sellingGeneralAndAdministrative": "545107000", "netIncomeFromContinuingOperations": "-110328000" }, "balance": { "goodwill": "3650037000", "inventory": "1658279000", "commonStock": "723000", "currentDebt": "None", "investments": "None", "totalAssets": "7267229000", "longTermDebt": "2748178000", "shortTermDebt": "19035000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1202204000", "reportedCurrency": "USD", "retainedEarnings": "-376788000", "totalLiabilities": "4559460000", "otherCurrentAssets": "1722776000", "totalCurrentAssets": "2343181000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4924048000", "currentAccountsPayable": "18599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48025000", "shortLongTermDebtTotal": "2795221000", "totalShareholderEquity": "2569764000", "capitalLeaseObligations": "36853000", "otherCurrentLiabilities": "1610332000", "totalCurrentLiabilities": "1659007000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2900453000", "cashAndShortTermInvestments": "313439000", "commonStockSharesOutstanding": "60309383", "intangibleAssetsExcludingGoodwill": "1202204000", "cashAndCashEquivalentsAtCarryingValue": "313439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-33538000", "operatingCashflow": "261462000", "capitalExpenditures": "147749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "446287000", "cashflowFromInvestment": "-411269000", "stockBasedCompensation": "101770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 1426489000, "cost_of_revenue": 534823000, "gross_profit": 891666000, "ebit": 157603000, "ebitda": 425769000, "pretax_income": -185913000, "tax_provision": -59199000, "net_income": -126715000, "net_income_to_common": -126715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387616000, "total_current_assets": 2200536000, "total_assets": 7409331000, "short_term_debt": 24369000, "long_term_debt": 3246871000, "total_debt": 3271240000, "total_liabilities": 5476328000, "total_equity": 1921705000, "shares_outstanding": 60309365, "goodwill_and_intangibles": 5006633000 }, "cash_flow": { "operating_cash_flow": 409109000, "capital_expenditure": 86919000, "free_cash_flow": 496028000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318700, "ticker_id": 3221, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157603000", "ebitda": "425769000", "netIncome": "-126715000", "grossProfit": "891666000", "depreciation": "None", "totalRevenue": "1426489000", "costOfRevenue": "534823000", "interestIncome": "None", "incomeBeforeTax": "-185913000", "interestExpense": "166342000", "operatingIncome": "19680000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-59199000", "reportedCurrency": "USD", "netInterestIncome": "-166342000", "nonInterestIncome": "None", "operatingExpenses": "871986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7952000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268166000", "sellingGeneralAndAdministrative": "465897000", "netIncomeFromContinuingOperations": "-126714000" }, "balance": { "goodwill": "3481816000", "inventory": "1376236000", "commonStock": "1252000", "currentDebt": "None", "investments": "None", "totalAssets": "7409331000", "longTermDebt": "3246871000", "shortTermDebt": "24369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1524817000", "reportedCurrency": "USD", "retainedEarnings": "-265834000", "totalLiabilities": "5476328000", "otherCurrentAssets": "1439488000", "totalCurrentAssets": "2200536000", "currentLongTermDebt": "15400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5208795000", "currentAccountsPayable": "27160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58878000", "shortLongTermDebtTotal": "3305780000", "totalShareholderEquity": "1921705000", "capitalLeaseObligations": "43509000", "otherCurrentLiabilities": "1765222000", "totalCurrentLiabilities": "1824912000", "otherNonCurrentLiabilities": "969000", "totalNonCurrentLiabilities": "3651416000", "cashAndShortTermInvestments": "387616000", "commonStockSharesOutstanding": "60309365", "intangibleAssetsExcludingGoodwill": "1524817000", "cashAndCashEquivalentsAtCarryingValue": "387616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126714000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "190848000", "operatingCashflow": "409109000", "capitalExpenditures": "86919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75469000", "cashflowFromInvestment": "-51222000", "stockBasedCompensation": "166050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1426489000, "cost_of_revenue": 534823000, "gross_profit": 891666000, "research_and_development": 7952000, "selling_general_admin": 465897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157603000, "depreciation_amortisation": 268166000, "ebitda": 425769000, "interest_expense": 166342000, "interest_income": null, "other_non_operating": null, "pretax_income": -185913000, "tax_provision": -59199000, "effective_tax_rate": null, "net_income": -126715000, "net_income_continuing_ops": -126714000, "net_income_to_common": -126715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387616000, "short_term_investments": null, "net_receivables": 373432000, "inventory": 1376236000, "other_current_assets": null, "total_current_assets": 2200536000, "net_ppe": null, "goodwill": 3481816000, "intangible_assets": 1524817000, "goodwill_and_intangibles": 5006633000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5208795000, "total_assets": 7409331000, "short_term_debt": 24369000, "accounts_payable": 27160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1824912000, "long_term_debt": 3246871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3651416000, "total_liabilities": 5476328000, "total_debt": 3271240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265834000, "total_equity": 1921705000, "shares_outstanding": 60309365, "operating_cash_flow": 409109000, "stock_based_compensation": 166050000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51222000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75469000, "free_cash_flow": 496028000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157603000", "ebitda": "425769000", "netIncome": "-126715000", "grossProfit": "891666000", "depreciation": "None", "totalRevenue": "1426489000", "costOfRevenue": "534823000", "interestIncome": "None", "incomeBeforeTax": "-185913000", "interestExpense": "166342000", "operatingIncome": "19680000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-59199000", "reportedCurrency": "USD", "netInterestIncome": "-166342000", "nonInterestIncome": "None", "operatingExpenses": "871986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7952000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268166000", "sellingGeneralAndAdministrative": "465897000", "netIncomeFromContinuingOperations": "-126714000" }, "balance": { "goodwill": "3481816000", "inventory": "1376236000", "commonStock": "1252000", "currentDebt": "None", "investments": "None", "totalAssets": "7409331000", "longTermDebt": "3246871000", "shortTermDebt": "24369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1524817000", "reportedCurrency": "USD", "retainedEarnings": "-265834000", "totalLiabilities": "5476328000", "otherCurrentAssets": "1439488000", "totalCurrentAssets": "2200536000", "currentLongTermDebt": "15400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5208795000", "currentAccountsPayable": "27160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58878000", "shortLongTermDebtTotal": "3305780000", "totalShareholderEquity": "1921705000", "capitalLeaseObligations": "43509000", "otherCurrentLiabilities": "1765222000", "totalCurrentLiabilities": "1824912000", "otherNonCurrentLiabilities": "969000", "totalNonCurrentLiabilities": "3651416000", "cashAndShortTermInvestments": "387616000", "commonStockSharesOutstanding": "60309365", "intangibleAssetsExcludingGoodwill": "1524817000", "cashAndCashEquivalentsAtCarryingValue": "387616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126714000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "190848000", "operatingCashflow": "409109000", "capitalExpenditures": "86919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75469000", "cashflowFromInvestment": "-51222000", "stockBasedCompensation": "166050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 1418140000, "cost_of_revenue": 508735000, "gross_profit": 909405000, "ebit": 46355000, "ebitda": 326186000, "pretax_income": -126661000, "tax_provision": -16524000, "net_income": -110198000, "net_income_to_common": -110198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234617000, "total_current_assets": 1890630000, "total_assets": 7326495000, "short_term_debt": 33791000, "long_term_debt": 3178419000, "total_debt": 3212210000, "total_liabilities": 5262788000, "total_equity": 2057746000, "shares_outstanding": 60309365, "goodwill_and_intangibles": 5238526000 }, "cash_flow": { "operating_cash_flow": 289047000, "capital_expenditure": 160103000, "free_cash_flow": 449150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318705, "ticker_id": 3221, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46355000", "ebitda": "326186000", "netIncome": "-110198000", "grossProfit": "909405000", "depreciation": "None", "totalRevenue": "1418140000", "costOfRevenue": "508735000", "interestIncome": "None", "incomeBeforeTax": "-126661000", "interestExpense": "173016000", "operatingIncome": "51812000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-16524000", "reportedCurrency": "USD", "netInterestIncome": "-173016000", "nonInterestIncome": "None", "operatingExpenses": "857593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11748000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279831000", "sellingGeneralAndAdministrative": "443064000", "netIncomeFromContinuingOperations": "-110137000" }, "balance": { "goodwill": "3437354000", "inventory": "1150532000", "commonStock": "1252000", "currentDebt": "None", "investments": "None", "totalAssets": "7326495000", "longTermDebt": "3178419000", "shortTermDebt": "33791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1801172000", "reportedCurrency": "USD", "retainedEarnings": "-131610000", "totalLiabilities": "5262788000", "otherCurrentAssets": "1535629000", "totalCurrentAssets": "1890630000", "currentLongTermDebt": "15712000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5435865000", "currentAccountsPayable": "237669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63557000", "shortLongTermDebtTotal": "3518237000", "totalShareholderEquity": "2057746000", "capitalLeaseObligations": "38641000", "otherCurrentLiabilities": "1336479000", "totalCurrentLiabilities": "1607939000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3654849000", "cashAndShortTermInvestments": "234617000", "commonStockSharesOutstanding": "60309365", "intangibleAssetsExcludingGoodwill": "1801172000", "cashAndCashEquivalentsAtCarryingValue": "234617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "38800000", "operatingCashflow": "289047000", "capitalExpenditures": "160103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72677000", "cashflowFromInvestment": "-160557000", "stockBasedCompensation": "136256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1418140000, "cost_of_revenue": 508735000, "gross_profit": 909405000, "research_and_development": 11748000, "selling_general_admin": 443064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46355000, "depreciation_amortisation": 279831000, "ebitda": 326186000, "interest_expense": 173016000, "interest_income": null, "other_non_operating": null, "pretax_income": -126661000, "tax_provision": -16524000, "effective_tax_rate": null, "net_income": -110198000, "net_income_continuing_ops": -110137000, "net_income_to_common": -110198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234617000, "short_term_investments": null, "net_receivables": 120384000, "inventory": 1150532000, "other_current_assets": null, "total_current_assets": 1890630000, "net_ppe": null, "goodwill": 3437354000, "intangible_assets": 1801172000, "goodwill_and_intangibles": 5238526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5435865000, "total_assets": 7326495000, "short_term_debt": 33791000, "accounts_payable": 237669000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1607939000, "long_term_debt": 3178419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3654849000, "total_liabilities": 5262788000, "total_debt": 3212210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131610000, "total_equity": 2057746000, "shares_outstanding": 60309365, "operating_cash_flow": 289047000, "stock_based_compensation": 136256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72677000, "free_cash_flow": 449150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46355000", "ebitda": "326186000", "netIncome": "-110198000", "grossProfit": "909405000", "depreciation": "None", "totalRevenue": "1418140000", "costOfRevenue": "508735000", "interestIncome": "None", "incomeBeforeTax": "-126661000", "interestExpense": "173016000", "operatingIncome": "51812000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-16524000", "reportedCurrency": "USD", "netInterestIncome": "-173016000", "nonInterestIncome": "None", "operatingExpenses": "857593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11748000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279831000", "sellingGeneralAndAdministrative": "443064000", "netIncomeFromContinuingOperations": "-110137000" }, "balance": { "goodwill": "3437354000", "inventory": "1150532000", "commonStock": "1252000", "currentDebt": "None", "investments": "None", "totalAssets": "7326495000", "longTermDebt": "3178419000", "shortTermDebt": "33791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1801172000", "reportedCurrency": "USD", "retainedEarnings": "-131610000", "totalLiabilities": "5262788000", "otherCurrentAssets": "1535629000", "totalCurrentAssets": "1890630000", "currentLongTermDebt": "15712000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5435865000", "currentAccountsPayable": "237669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63557000", "shortLongTermDebtTotal": "3518237000", "totalShareholderEquity": "2057746000", "capitalLeaseObligations": "38641000", "otherCurrentLiabilities": "1336479000", "totalCurrentLiabilities": "1607939000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3654849000", "cashAndShortTermInvestments": "234617000", "commonStockSharesOutstanding": "60309365", "intangibleAssetsExcludingGoodwill": "1801172000", "cashAndCashEquivalentsAtCarryingValue": "234617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "38800000", "operatingCashflow": "289047000", "capitalExpenditures": "160103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72677000", "cashflowFromInvestment": "-160557000", "stockBasedCompensation": "136256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 1140662000, "cost_of_revenue": 390715000, "gross_profit": 749947000, "ebit": 130040000, "ebitda": 364296000, "pretax_income": -34090000, "tax_provision": 5621000, "net_income": -39711000, "net_income_to_common": -39711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122969000, "total_current_assets": 1704031000, "total_assets": 7382994000, "short_term_debt": 23610000, "long_term_debt": null, "total_debt": 23610000, "total_liabilities": 5213013000, "total_equity": 2169981000, "shares_outstanding": 60309365, "goodwill_and_intangibles": 5465392000 }, "cash_flow": { "operating_cash_flow": -27290000, "capital_expenditure": 92899000, "free_cash_flow": 65609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318710, "ticker_id": 3221, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130040000", "ebitda": "364296000", "netIncome": "-39711000", "grossProfit": "749947000", "depreciation": "None", "totalRevenue": "1140662000", "costOfRevenue": "390715000", "interestIncome": "None", "incomeBeforeTax": "-34090000", "interestExpense": "164130000", "operatingIncome": "115942000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5621000", "reportedCurrency": "USD", "netInterestIncome": "-164130000", "nonInterestIncome": "None", "operatingExpenses": "576216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4992000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234256000", "sellingGeneralAndAdministrative": "341960000", "netIncomeFromContinuingOperations": "-39711000" }, "balance": { "goodwill": "3451685000", "inventory": "None", "commonStock": "1252000", "currentDebt": "None", "investments": "None", "totalAssets": "7382994000", "longTermDebt": "None", "shortTermDebt": "23610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2013707000", "reportedCurrency": "USD", "retainedEarnings": "-21412000", "totalLiabilities": "5213013000", "otherCurrentAssets": "1332485000", "totalCurrentAssets": "1704031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5678963000", "currentAccountsPayable": "32857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64443000", "shortLongTermDebtTotal": "3477348000", "totalShareholderEquity": "2169981000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1367565000", "totalCurrentLiabilities": "1542787000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3670226000", "cashAndShortTermInvestments": "122969000", "commonStockSharesOutstanding": "60309365", "intangibleAssetsExcludingGoodwill": "2013707000", "cashAndCashEquivalentsAtCarryingValue": "122969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27290000", "capitalExpenditures": "92899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3267283000", "cashflowFromInvestment": "-5051414000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1140662000, "cost_of_revenue": 390715000, "gross_profit": 749947000, "research_and_development": 4992000, "selling_general_admin": 341960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130040000, "depreciation_amortisation": 234256000, "ebitda": 364296000, "interest_expense": 164130000, "interest_income": null, "other_non_operating": null, "pretax_income": -34090000, "tax_provision": 5621000, "effective_tax_rate": null, "net_income": -39711000, "net_income_continuing_ops": -39711000, "net_income_to_common": -39711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122969000, "short_term_investments": null, "net_receivables": 180951000, "inventory": null, "other_current_assets": null, "total_current_assets": 1704031000, "net_ppe": null, "goodwill": 3451685000, "intangible_assets": 2013707000, "goodwill_and_intangibles": 5465392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5678963000, "total_assets": 7382994000, "short_term_debt": 23610000, "accounts_payable": 32857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1542787000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3670226000, "total_liabilities": 5213013000, "total_debt": 23610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21412000, "total_equity": 2169981000, "shares_outstanding": 60309365, "operating_cash_flow": -27290000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5051414000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3267283000, "free_cash_flow": 65609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130040000", "ebitda": "364296000", "netIncome": "-39711000", "grossProfit": "749947000", "depreciation": "None", "totalRevenue": "1140662000", "costOfRevenue": "390715000", "interestIncome": "None", "incomeBeforeTax": "-34090000", "interestExpense": "164130000", "operatingIncome": "115942000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5621000", "reportedCurrency": "USD", "netInterestIncome": "-164130000", "nonInterestIncome": "None", "operatingExpenses": "576216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4992000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234256000", "sellingGeneralAndAdministrative": "341960000", "netIncomeFromContinuingOperations": "-39711000" }, "balance": { "goodwill": "3451685000", "inventory": "None", "commonStock": "1252000", "currentDebt": "None", "investments": "None", "totalAssets": "7382994000", "longTermDebt": "None", "shortTermDebt": "23610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2013707000", "reportedCurrency": "USD", "retainedEarnings": "-21412000", "totalLiabilities": "5213013000", "otherCurrentAssets": "1332485000", "totalCurrentAssets": "1704031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5678963000", "currentAccountsPayable": "32857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64443000", "shortLongTermDebtTotal": "3477348000", "totalShareholderEquity": "2169981000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1367565000", "totalCurrentLiabilities": "1542787000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3670226000", "cashAndShortTermInvestments": "122969000", "commonStockSharesOutstanding": "60309365", "intangibleAssetsExcludingGoodwill": "2013707000", "cashAndCashEquivalentsAtCarryingValue": "122969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27290000", "capitalExpenditures": "92899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3267283000", "cashflowFromInvestment": "-5051414000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 442723000, "cost_of_revenue": 263027000, "gross_profit": 179696000, "ebit": 10832000, "ebitda": 81185000, "pretax_income": -28471000, "tax_provision": 7981000, "net_income": -36452000, "net_income_to_common": -36452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257209999, "total_current_assets": 1666761000, "total_assets": 4658380000, "short_term_debt": 19618000, "long_term_debt": 2483241000, "total_debt": 2502859000, "total_liabilities": 4042147000, "total_equity": 616233000, "shares_outstanding": 51186206, "goodwill_and_intangibles": 2893546000 }, "cash_flow": { "operating_cash_flow": 63866000, "capital_expenditure": 519000, "free_cash_flow": 64385000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318673, "ticker_id": 3221, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10832000", "ebitda": "81185000", "netIncome": "-36452000", "grossProfit": "179696000", "depreciation": "None", "totalRevenue": "442723000", "costOfRevenue": "263027000", "interestIncome": "None", "incomeBeforeTax": "-28471000", "interestExpense": "33846000", "operatingIncome": "10832000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7981000", "reportedCurrency": "USD", "netInterestIncome": "-33846000", "nonInterestIncome": "None", "operatingExpenses": "168864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70353000", "sellingGeneralAndAdministrative": "168864000", "netIncomeFromContinuingOperations": "-36452000" }, "balance": { "goodwill": "2060655000", "inventory": "None", "commonStock": "766000", "currentDebt": "None", "investments": "None", "totalAssets": "4658380000", "longTermDebt": "2483241000", "shortTermDebt": "19618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "832891000", "reportedCurrency": "USD", "retainedEarnings": "-2456654000", "totalLiabilities": "4042147000", "otherCurrentAssets": "1096558000", "totalCurrentAssets": "1666761000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2991619000", "currentAccountsPayable": "207870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2533310000", "totalShareholderEquity": "616233000", "capitalLeaseObligations": "39879000", "otherCurrentLiabilities": "1208912000", "totalCurrentLiabilities": "1436400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2605747000", "cashAndShortTermInvestments": "257209999", "commonStockSharesOutstanding": "51186206", "intangibleAssetsExcludingGoodwill": "832891000", "cashAndCashEquivalentsAtCarryingValue": "257209999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36452000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63866000", "capitalExpenditures": "519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126679000", "cashflowFromInvestment": "-24632000", "stockBasedCompensation": "18053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442723000, "cost_of_revenue": 263027000, "gross_profit": 179696000, "research_and_development": null, "selling_general_admin": 168864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10832000, "depreciation_amortisation": 70353000, "ebitda": 81185000, "interest_expense": 33846000, "interest_income": null, "other_non_operating": null, "pretax_income": -28471000, "tax_provision": 7981000, "effective_tax_rate": null, "net_income": -36452000, "net_income_continuing_ops": -36452000, "net_income_to_common": -36452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257209999, "short_term_investments": null, "net_receivables": 312993000, "inventory": null, "other_current_assets": null, "total_current_assets": 1666761000, "net_ppe": null, "goodwill": 2060655000, "intangible_assets": 832891000, "goodwill_and_intangibles": 2893546000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2991619000, "total_assets": 4658380000, "short_term_debt": 19618000, "accounts_payable": 207870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1436400000, "long_term_debt": 2483241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2605747000, "total_liabilities": 4042147000, "total_debt": 2502859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2456654000, "total_equity": 616233000, "shares_outstanding": 51186206, "operating_cash_flow": 63866000, "stock_based_compensation": 18053000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126679000, "free_cash_flow": 64385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10832000", "ebitda": "81185000", "netIncome": "-36452000", "grossProfit": "179696000", "depreciation": "None", "totalRevenue": "442723000", "costOfRevenue": "263027000", "interestIncome": "None", "incomeBeforeTax": "-28471000", "interestExpense": "33846000", "operatingIncome": "10832000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7981000", "reportedCurrency": "USD", "netInterestIncome": "-33846000", "nonInterestIncome": "None", "operatingExpenses": "168864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70353000", "sellingGeneralAndAdministrative": "168864000", "netIncomeFromContinuingOperations": "-36452000" }, "balance": { "goodwill": "2060655000", "inventory": "None", "commonStock": "766000", "currentDebt": "None", "investments": "None", "totalAssets": "4658380000", "longTermDebt": "2483241000", "shortTermDebt": "19618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "832891000", "reportedCurrency": "USD", "retainedEarnings": "-2456654000", "totalLiabilities": "4042147000", "otherCurrentAssets": "1096558000", "totalCurrentAssets": "1666761000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2991619000", "currentAccountsPayable": "207870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2533310000", "totalShareholderEquity": "616233000", "capitalLeaseObligations": "39879000", "otherCurrentLiabilities": "1208912000", "totalCurrentLiabilities": "1436400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2605747000", "cashAndShortTermInvestments": "257209999", "commonStockSharesOutstanding": "51186206", "intangibleAssetsExcludingGoodwill": "832891000", "cashAndCashEquivalentsAtCarryingValue": "257209999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36452000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63866000", "capitalExpenditures": "519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126679000", "cashflowFromInvestment": "-24632000", "stockBasedCompensation": "18053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 438355000, "cost_of_revenue": 263276000, "gross_profit": 175079000, "ebit": 25103000, "ebitda": 94588000, "pretax_income": -33072000, "tax_provision": -7844000, "net_income": -25228000, "net_income_to_common": -25228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1345288000, "total_current_assets": 1750199000, "total_assets": 4803633000, "short_term_debt": 19206000, "long_term_debt": 2605038000, "total_debt": 2624244000, "total_liabilities": 4148595999, "total_equity": 655037000, "shares_outstanding": 55600000, "goodwill_and_intangibles": 2950397000 }, "cash_flow": { "operating_cash_flow": 74911000, "capital_expenditure": 3118000, "free_cash_flow": 78029000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318674, "ticker_id": 3221, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25103000", "ebitda": "94588000", "netIncome": "-25228000", "grossProfit": "175079000", "depreciation": "None", "totalRevenue": "438355000", "costOfRevenue": "263276000", "interestIncome": "None", "incomeBeforeTax": "-33072000", "interestExpense": "34051000", "operatingIncome": "25103000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7844000", "reportedCurrency": "USD", "netInterestIncome": "-34051000", "nonInterestIncome": "None", "operatingExpenses": "149976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69485000", "sellingGeneralAndAdministrative": "149976000", "netIncomeFromContinuingOperations": "-25228000" }, "balance": { "goodwill": "2076347000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4803633000", "longTermDebt": "2605038000", "shortTermDebt": "19206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "874050000", "reportedCurrency": "USD", "retainedEarnings": "-2420061000", "totalLiabilities": "4148595999", "otherCurrentAssets": "114330000", "totalCurrentAssets": "1750199000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3053433999", "currentAccountsPayable": "209430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2658058000", "totalShareholderEquity": "655037000", "capitalLeaseObligations": "42830000", "otherCurrentLiabilities": "1185236000", "totalCurrentLiabilities": "1413872000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2734723999", "cashAndShortTermInvestments": "1345288000", "commonStockSharesOutstanding": "55600000", "intangibleAssetsExcludingGoodwill": "874050000", "cashAndCashEquivalentsAtCarryingValue": "1345288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74911000", "capitalExpenditures": "3118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121968000", "cashflowFromInvestment": "-38870000", "stockBasedCompensation": "7493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438355000, "cost_of_revenue": 263276000, "gross_profit": 175079000, "research_and_development": null, "selling_general_admin": 149976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25103000, "depreciation_amortisation": 69485000, "ebitda": 94588000, "interest_expense": 34051000, "interest_income": null, "other_non_operating": null, "pretax_income": -33072000, "tax_provision": -7844000, "effective_tax_rate": null, "net_income": -25228000, "net_income_continuing_ops": -25228000, "net_income_to_common": -25228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1345288000, "short_term_investments": null, "net_receivables": 290581000, "inventory": null, "other_current_assets": null, "total_current_assets": 1750199000, "net_ppe": null, "goodwill": 2076347000, "intangible_assets": 874050000, "goodwill_and_intangibles": 2950397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3053433999, "total_assets": 4803633000, "short_term_debt": 19206000, "accounts_payable": 209430000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413872000, "long_term_debt": 2605038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2734723999, "total_liabilities": 4148595999, "total_debt": 2624244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2420061000, "total_equity": 655037000, "shares_outstanding": 55600000, "operating_cash_flow": 74911000, "stock_based_compensation": 7493000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 121968000, "free_cash_flow": 78029000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25103000", "ebitda": "94588000", "netIncome": "-25228000", "grossProfit": "175079000", "depreciation": "None", "totalRevenue": "438355000", "costOfRevenue": "263276000", "interestIncome": "None", "incomeBeforeTax": "-33072000", "interestExpense": "34051000", "operatingIncome": "25103000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7844000", "reportedCurrency": "USD", "netInterestIncome": "-34051000", "nonInterestIncome": "None", "operatingExpenses": "149976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69485000", "sellingGeneralAndAdministrative": "149976000", "netIncomeFromContinuingOperations": "-25228000" }, "balance": { "goodwill": "2076347000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4803633000", "longTermDebt": "2605038000", "shortTermDebt": "19206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "874050000", "reportedCurrency": "USD", "retainedEarnings": "-2420061000", "totalLiabilities": "4148595999", "otherCurrentAssets": "114330000", "totalCurrentAssets": "1750199000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3053433999", "currentAccountsPayable": "209430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2658058000", "totalShareholderEquity": "655037000", "capitalLeaseObligations": "42830000", "otherCurrentLiabilities": "1185236000", "totalCurrentLiabilities": "1413872000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2734723999", "cashAndShortTermInvestments": "1345288000", "commonStockSharesOutstanding": "55600000", "intangibleAssetsExcludingGoodwill": "874050000", "cashAndCashEquivalentsAtCarryingValue": "1345288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74911000", "capitalExpenditures": "3118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121968000", "cashflowFromInvestment": "-38870000", "stockBasedCompensation": "7493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 433815000, "cost_of_revenue": 183045000, "gross_profit": 250770000, "ebit": 38392000, "ebitda": 107775000, "pretax_income": 4251000, "tax_provision": 91926000, "net_income": -87675000, "net_income_to_common": -87675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248557000, "total_current_assets": 1619059000, "total_assets": 4689166000, "short_term_debt": 19231000, "long_term_debt": 2486793000, "total_debt": 2506024000, "total_liabilities": 3978751000, "total_equity": 710415000, "shares_outstanding": 57600000, "goodwill_and_intangibles": 2983587000 }, "cash_flow": { "operating_cash_flow": 69179000, "capital_expenditure": 34185000, "free_cash_flow": 103364000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318676, "ticker_id": 3221, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38392000", "ebitda": "107775000", "netIncome": "-87675000", "grossProfit": "250770000", "depreciation": "None", "totalRevenue": "433815000", "costOfRevenue": "183045000", "interestIncome": "None", "incomeBeforeTax": "4251000", "interestExpense": "34141000", "operatingIncome": "39000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "91926000", "reportedCurrency": "USD", "netInterestIncome": "-34141000", "nonInterestIncome": "None", "operatingExpenses": "211770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69383000", "sellingGeneralAndAdministrative": "130065000", "netIncomeFromContinuingOperations": "-87675000" }, "balance": { "goodwill": "2073067000", "inventory": "None", "commonStock": "710415000", "currentDebt": "None", "investments": "None", "totalAssets": "4689166000", "longTermDebt": "2486793000", "shortTermDebt": "19231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "910520000", "reportedCurrency": "USD", "retainedEarnings": "-2394813000", "totalLiabilities": "3978751000", "otherCurrentAssets": "1212915000", "totalCurrentAssets": "1619059000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "157587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3070107000", "currentAccountsPayable": "194327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2539128999", "totalShareholderEquity": "710415000", "capitalLeaseObligations": "42146000", "otherCurrentLiabilities": "1156236000", "totalCurrentLiabilities": "1369794000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2608957000", "cashAndShortTermInvestments": "248557000", "commonStockSharesOutstanding": "57600000", "intangibleAssetsExcludingGoodwill": "910520000", "cashAndCashEquivalentsAtCarryingValue": "248557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87675000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69179000", "capitalExpenditures": "34185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119050000", "cashflowFromInvestment": "-39281000", "stockBasedCompensation": "5895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69383000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433815000, "cost_of_revenue": 183045000, "gross_profit": 250770000, "research_and_development": null, "selling_general_admin": 130065000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38392000, "depreciation_amortisation": 69383000, "ebitda": 107775000, "interest_expense": 34141000, "interest_income": null, "other_non_operating": null, "pretax_income": 4251000, "tax_provision": 91926000, "effective_tax_rate": null, "net_income": -87675000, "net_income_continuing_ops": -87675000, "net_income_to_common": -87675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248557000, "short_term_investments": null, "net_receivables": 157587000, "inventory": null, "other_current_assets": null, "total_current_assets": 1619059000, "net_ppe": null, "goodwill": 2073067000, "intangible_assets": 910520000, "goodwill_and_intangibles": 2983587000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3070107000, "total_assets": 4689166000, "short_term_debt": 19231000, "accounts_payable": 194327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1369794000, "long_term_debt": 2486793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2608957000, "total_liabilities": 3978751000, "total_debt": 2506024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2394813000, "total_equity": 710415000, "shares_outstanding": 57600000, "operating_cash_flow": 69179000, "stock_based_compensation": 5895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39281000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119050000, "free_cash_flow": 103364000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38392000", "ebitda": "107775000", "netIncome": "-87675000", "grossProfit": "250770000", "depreciation": "None", "totalRevenue": "433815000", "costOfRevenue": "183045000", "interestIncome": "None", "incomeBeforeTax": "4251000", "interestExpense": "34141000", "operatingIncome": "39000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "91926000", "reportedCurrency": "USD", "netInterestIncome": "-34141000", "nonInterestIncome": "None", "operatingExpenses": "211770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69383000", "sellingGeneralAndAdministrative": "130065000", "netIncomeFromContinuingOperations": "-87675000" }, "balance": { "goodwill": "2073067000", "inventory": "None", "commonStock": "710415000", "currentDebt": "None", "investments": "None", "totalAssets": "4689166000", "longTermDebt": "2486793000", "shortTermDebt": "19231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "910520000", "reportedCurrency": "USD", "retainedEarnings": "-2394813000", "totalLiabilities": "3978751000", "otherCurrentAssets": "1212915000", "totalCurrentAssets": "1619059000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "157587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3070107000", "currentAccountsPayable": "194327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2539128999", "totalShareholderEquity": "710415000", "capitalLeaseObligations": "42146000", "otherCurrentLiabilities": "1156236000", "totalCurrentLiabilities": "1369794000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2608957000", "cashAndShortTermInvestments": "248557000", "commonStockSharesOutstanding": "57600000", "intangibleAssetsExcludingGoodwill": "910520000", "cashAndCashEquivalentsAtCarryingValue": "248557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87675000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69179000", "capitalExpenditures": "34185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119050000", "cashflowFromInvestment": "-39281000", "stockBasedCompensation": "5895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69383000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 428218000, "cost_of_revenue": 190180000, "gross_profit": 238038000, "ebit": 27493000, "ebitda": 95581000, "pretax_income": -20709000, "tax_provision": 29423000, "net_income": -50132000, "net_income_to_common": -50132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266082000, "total_current_assets": 1704275000, "total_assets": 4906903000, "short_term_debt": 19213000, "long_term_debt": 2540748000, "total_debt": 2559961000, "total_liabilities": 4099985000, "total_equity": 806918000, "shares_outstanding": 59300000, "goodwill_and_intangibles": 3024106000 }, "cash_flow": { "operating_cash_flow": 39586000, "capital_expenditure": 35417000, "free_cash_flow": 75003000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318677, "ticker_id": 3221, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27493000", "ebitda": "95581000", "netIncome": "-50132000", "grossProfit": "238038000", "depreciation": "None", "totalRevenue": "428218000", "costOfRevenue": "190180000", "interestIncome": "None", "incomeBeforeTax": "-20709000", "interestExpense": "34549000", "operatingIncome": "20554000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29423000", "reportedCurrency": "USD", "netInterestIncome": "-34549000", "nonInterestIncome": "None", "operatingExpenses": "217484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68088000", "sellingGeneralAndAdministrative": "143816000", "netIncomeFromContinuingOperations": "-50132000" }, "balance": { "goodwill": "2074455000", "inventory": "None", "commonStock": "762000", "currentDebt": "None", "investments": "None", "totalAssets": "4906903000", "longTermDebt": "2540748000", "shortTermDebt": "19213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "949651000", "reportedCurrency": "USD", "retainedEarnings": "-2307138000", "totalLiabilities": "4099985000", "otherCurrentAssets": "1116036000", "totalCurrentAssets": "1704275000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3202628000", "currentAccountsPayable": "197182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2595405000", "totalShareholderEquity": "806918000", "capitalLeaseObligations": "44467000", "otherCurrentLiabilities": "1199119000", "totalCurrentLiabilities": "1417867000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2682118000", "cashAndShortTermInvestments": "266082000", "commonStockSharesOutstanding": "59300000", "intangibleAssetsExcludingGoodwill": "949651000", "cashAndCashEquivalentsAtCarryingValue": "266082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39586000", "capitalExpenditures": "35417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10773000", "cashflowFromInvestment": "-38366000", "stockBasedCompensation": "10775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 428218000, "cost_of_revenue": 190180000, "gross_profit": 238038000, "research_and_development": 13000, "selling_general_admin": 143816000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27493000, "depreciation_amortisation": 68088000, "ebitda": 95581000, "interest_expense": 34549000, "interest_income": null, "other_non_operating": null, "pretax_income": -20709000, "tax_provision": 29423000, "effective_tax_rate": null, "net_income": -50132000, "net_income_continuing_ops": -50132000, "net_income_to_common": -50132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266082000, "short_term_investments": null, "net_receivables": 322157000, "inventory": null, "other_current_assets": null, "total_current_assets": 1704275000, "net_ppe": null, "goodwill": 2074455000, "intangible_assets": 949651000, "goodwill_and_intangibles": 3024106000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3202628000, "total_assets": 4906903000, "short_term_debt": 19213000, "accounts_payable": 197182000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1417867000, "long_term_debt": 2540748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2682118000, "total_liabilities": 4099985000, "total_debt": 2559961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2307138000, "total_equity": 806918000, "shares_outstanding": 59300000, "operating_cash_flow": 39586000, "stock_based_compensation": 10775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35417000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38366000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10773000, "free_cash_flow": 75003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27493000", "ebitda": "95581000", "netIncome": "-50132000", "grossProfit": "238038000", "depreciation": "None", "totalRevenue": "428218000", "costOfRevenue": "190180000", "interestIncome": "None", "incomeBeforeTax": "-20709000", "interestExpense": "34549000", "operatingIncome": "20554000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29423000", "reportedCurrency": "USD", "netInterestIncome": "-34549000", "nonInterestIncome": "None", "operatingExpenses": "217484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68088000", "sellingGeneralAndAdministrative": "143816000", "netIncomeFromContinuingOperations": "-50132000" }, "balance": { "goodwill": "2074455000", "inventory": "None", "commonStock": "762000", "currentDebt": "None", "investments": "None", "totalAssets": "4906903000", "longTermDebt": "2540748000", "shortTermDebt": "19213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "949651000", "reportedCurrency": "USD", "retainedEarnings": "-2307138000", "totalLiabilities": "4099985000", "otherCurrentAssets": "1116036000", "totalCurrentAssets": "1704275000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3202628000", "currentAccountsPayable": "197182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2595405000", "totalShareholderEquity": "806918000", "capitalLeaseObligations": "44467000", "otherCurrentLiabilities": "1199119000", "totalCurrentLiabilities": "1417867000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2682118000", "cashAndShortTermInvestments": "266082000", "commonStockSharesOutstanding": "59300000", "intangibleAssetsExcludingGoodwill": "949651000", "cashAndCashEquivalentsAtCarryingValue": "266082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39586000", "capitalExpenditures": "35417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10773000", "cashflowFromInvestment": "-38366000", "stockBasedCompensation": "10775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 401000000, "cost_of_revenue": 174181000, "gross_profit": 226819000, "ebit": 23971000, "ebitda": 92636000, "pretax_income": -22531000, "tax_provision": -3059000, "net_income": -19472000, "net_income_to_common": -19472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234339000, "total_current_assets": 1583811000, "total_assets": 4713432000, "short_term_debt": 18250000, "long_term_debt": 2374425000, "total_debt": 2392675000, "total_liabilities": 3851547000, "total_equity": 861885000, "shares_outstanding": 59834000, "goodwill_and_intangibles": 2957426000 }, "cash_flow": { "operating_cash_flow": 52479000, "capital_expenditure": 27221000, "free_cash_flow": 79700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318678, "ticker_id": 3221, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23971000", "ebitda": "92636000", "netIncome": "-19472000", "grossProfit": "226819000", "depreciation": "None", "totalRevenue": "401000000", "costOfRevenue": "174181000", "interestIncome": "None", "incomeBeforeTax": "-22531000", "interestExpense": "33673000", "operatingIncome": "10319000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3059000", "reportedCurrency": "USD", "netInterestIncome": "-33673000", "nonInterestIncome": "None", "operatingExpenses": "216500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "644000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68665000", "sellingGeneralAndAdministrative": "139790000", "netIncomeFromContinuingOperations": "-19472000" }, "balance": { "goodwill": "2007076000", "inventory": "None", "commonStock": "751000", "currentDebt": "None", "investments": "None", "totalAssets": "4713432000", "longTermDebt": "2374425000", "shortTermDebt": "18250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "950350000", "reportedCurrency": "USD", "retainedEarnings": "-2257006000", "totalLiabilities": "3851547000", "otherCurrentAssets": "1048107000", "totalCurrentAssets": "1583811000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129621000", "currentAccountsPayable": "193164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2427508000", "totalShareholderEquity": "861885000", "capitalLeaseObligations": "42893000", "otherCurrentLiabilities": "1145088000", "totalCurrentLiabilities": "1359771000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2491776000", "cashAndShortTermInvestments": "234339000", "commonStockSharesOutstanding": "59834000", "intangibleAssetsExcludingGoodwill": "950350000", "cashAndCashEquivalentsAtCarryingValue": "234339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52479000", "capitalExpenditures": "27221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177074000", "cashflowFromInvestment": "-23893000", "stockBasedCompensation": "8141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10558000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401000000, "cost_of_revenue": 174181000, "gross_profit": 226819000, "research_and_development": 644000, "selling_general_admin": 139790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23971000, "depreciation_amortisation": 68665000, "ebitda": 92636000, "interest_expense": 33673000, "interest_income": null, "other_non_operating": null, "pretax_income": -22531000, "tax_provision": -3059000, "effective_tax_rate": null, "net_income": -19472000, "net_income_continuing_ops": -19472000, "net_income_to_common": -19472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234339000, "short_term_investments": null, "net_receivables": 301365000, "inventory": null, "other_current_assets": null, "total_current_assets": 1583811000, "net_ppe": null, "goodwill": 2007076000, "intangible_assets": 950350000, "goodwill_and_intangibles": 2957426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3129621000, "total_assets": 4713432000, "short_term_debt": 18250000, "accounts_payable": 193164000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1359771000, "long_term_debt": 2374425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2491776000, "total_liabilities": 3851547000, "total_debt": 2392675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2257006000, "total_equity": 861885000, "shares_outstanding": 59834000, "operating_cash_flow": 52479000, "stock_based_compensation": 8141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27221000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23893000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177074000, "free_cash_flow": 79700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23971000", "ebitda": "92636000", "netIncome": "-19472000", "grossProfit": "226819000", "depreciation": "None", "totalRevenue": "401000000", "costOfRevenue": "174181000", "interestIncome": "None", "incomeBeforeTax": "-22531000", "interestExpense": "33673000", "operatingIncome": "10319000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3059000", "reportedCurrency": "USD", "netInterestIncome": "-33673000", "nonInterestIncome": "None", "operatingExpenses": "216500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "644000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68665000", "sellingGeneralAndAdministrative": "139790000", "netIncomeFromContinuingOperations": "-19472000" }, "balance": { "goodwill": "2007076000", "inventory": "None", "commonStock": "751000", "currentDebt": "None", "investments": "None", "totalAssets": "4713432000", "longTermDebt": "2374425000", "shortTermDebt": "18250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "950350000", "reportedCurrency": "USD", "retainedEarnings": "-2257006000", "totalLiabilities": "3851547000", "otherCurrentAssets": "1048107000", "totalCurrentAssets": "1583811000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129621000", "currentAccountsPayable": "193164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2427508000", "totalShareholderEquity": "861885000", "capitalLeaseObligations": "42893000", "otherCurrentLiabilities": "1145088000", "totalCurrentLiabilities": "1359771000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2491776000", "cashAndShortTermInvestments": "234339000", "commonStockSharesOutstanding": "59834000", "intangibleAssetsExcludingGoodwill": "950350000", "cashAndCashEquivalentsAtCarryingValue": "234339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52479000", "capitalExpenditures": "27221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177074000", "cashflowFromInvestment": "-23893000", "stockBasedCompensation": "8141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10558000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 420070000, "cost_of_revenue": 183465000, "gross_profit": 236605000, "ebit": 31515000, "ebitda": 98264000, "pretax_income": 15817000, "tax_provision": -17694000, "net_income": 33511000, "net_income_to_common": 33511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216683000, "total_current_assets": 1676639000, "total_assets": 4809334000, "short_term_debt": 17843000, "long_term_debt": 2353358000, "total_debt": 2371201000, "total_liabilities": 3930073000, "total_equity": 879261000, "shares_outstanding": 62000000, "goodwill_and_intangibles": 2958166000 }, "cash_flow": { "operating_cash_flow": 58895000, "capital_expenditure": 33429000, "free_cash_flow": 92324000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318679, "ticker_id": 3221, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31515000", "ebitda": "98264000", "netIncome": "33511000", "grossProfit": "236605000", "depreciation": "None", "totalRevenue": "420070000", "costOfRevenue": "183465000", "interestIncome": "None", "incomeBeforeTax": "15817000", "interestExpense": "33159000", "operatingIncome": "29511000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17694000", "reportedCurrency": "USD", "netInterestIncome": "-33159000", "nonInterestIncome": "None", "operatingExpenses": "207094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66749000", "sellingGeneralAndAdministrative": "136779000", "netIncomeFromContinuingOperations": "33511000" }, "balance": { "goodwill": "1976851000", "inventory": "None", "commonStock": "750000", "currentDebt": "None", "investments": "None", "totalAssets": "4809334000", "longTermDebt": "2353358000", "shortTermDebt": "17843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "981315000", "reportedCurrency": "USD", "retainedEarnings": "-2237534000", "totalLiabilities": "3930073000", "otherCurrentAssets": "1163194000", "totalCurrentAssets": "1676639000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132695000", "currentAccountsPayable": "57642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2406774000", "totalShareholderEquity": "879261000", "capitalLeaseObligations": "43226000", "otherCurrentLiabilities": "1364598000", "totalCurrentLiabilities": "1445578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2484495000", "cashAndShortTermInvestments": "216683000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "981315000", "cashAndCashEquivalentsAtCarryingValue": "216683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58895000", "capitalExpenditures": "33429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51124000", "cashflowFromInvestment": "-37015000", "stockBasedCompensation": "3519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420070000, "cost_of_revenue": 183465000, "gross_profit": 236605000, "research_and_development": 7295000, "selling_general_admin": 136779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31515000, "depreciation_amortisation": 66749000, "ebitda": 98264000, "interest_expense": 33159000, "interest_income": null, "other_non_operating": null, "pretax_income": 15817000, "tax_provision": -17694000, "effective_tax_rate": null, "net_income": 33511000, "net_income_continuing_ops": 33511000, "net_income_to_common": 33511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216683000, "short_term_investments": null, "net_receivables": 296762000, "inventory": null, "other_current_assets": null, "total_current_assets": 1676639000, "net_ppe": null, "goodwill": 1976851000, "intangible_assets": 981315000, "goodwill_and_intangibles": 2958166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3132695000, "total_assets": 4809334000, "short_term_debt": 17843000, "accounts_payable": 57642000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1445578000, "long_term_debt": 2353358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2484495000, "total_liabilities": 3930073000, "total_debt": 2371201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2237534000, "total_equity": 879261000, "shares_outstanding": 62000000, "operating_cash_flow": 58895000, "stock_based_compensation": 3519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37015000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51124000, "free_cash_flow": 92324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31515000", "ebitda": "98264000", "netIncome": "33511000", "grossProfit": "236605000", "depreciation": "None", "totalRevenue": "420070000", "costOfRevenue": "183465000", "interestIncome": "None", "incomeBeforeTax": "15817000", "interestExpense": "33159000", "operatingIncome": "29511000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17694000", "reportedCurrency": "USD", "netInterestIncome": "-33159000", "nonInterestIncome": "None", "operatingExpenses": "207094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66749000", "sellingGeneralAndAdministrative": "136779000", "netIncomeFromContinuingOperations": "33511000" }, "balance": { "goodwill": "1976851000", "inventory": "None", "commonStock": "750000", "currentDebt": "None", "investments": "None", "totalAssets": "4809334000", "longTermDebt": "2353358000", "shortTermDebt": "17843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "981315000", "reportedCurrency": "USD", "retainedEarnings": "-2237534000", "totalLiabilities": "3930073000", "otherCurrentAssets": "1163194000", "totalCurrentAssets": "1676639000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3132695000", "currentAccountsPayable": "57642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2406774000", "totalShareholderEquity": "879261000", "capitalLeaseObligations": "43226000", "otherCurrentLiabilities": "1364598000", "totalCurrentLiabilities": "1445578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2484495000", "cashAndShortTermInvestments": "216683000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "981315000", "cashAndCashEquivalentsAtCarryingValue": "216683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58895000", "capitalExpenditures": "33429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51124000", "cashflowFromInvestment": "-37015000", "stockBasedCompensation": "3519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 427103000, "cost_of_revenue": 178099000, "gross_profit": 249004000, "ebit": 35009000, "ebitda": 105554000, "pretax_income": -15925000, "tax_provision": -2948000, "net_income": -12977000, "net_income_to_common": -12977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241381000, "total_current_assets": 1698176000, "total_assets": 4921846000, "short_term_debt": 17782000, "long_term_debt": 2421228000, "total_debt": 2439010000, "total_liabilities": 4044822000, "total_equity": 877024000, "shares_outstanding": 60749000, "goodwill_and_intangibles": 3068885000 }, "cash_flow": { "operating_cash_flow": 81934000, "capital_expenditure": 3207000, "free_cash_flow": 85141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318681, "ticker_id": 3221, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35009000", "ebitda": "105554000", "netIncome": "-12977000", "grossProfit": "249004000", "depreciation": "None", "totalRevenue": "427103000", "costOfRevenue": "178099000", "interestIncome": "None", "incomeBeforeTax": "-15925000", "interestExpense": "35546000", "operatingIncome": "34363000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2948000", "reportedCurrency": "USD", "netInterestIncome": "-35546000", "nonInterestIncome": "None", "operatingExpenses": "214641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "119000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70545000", "sellingGeneralAndAdministrative": "143907000", "netIncomeFromContinuingOperations": "-12977000" }, "balance": { "goodwill": "2029948000", "inventory": "None", "commonStock": "750000", "currentDebt": "None", "investments": "None", "totalAssets": "4921846000", "longTermDebt": "2421228000", "shortTermDebt": "17782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1038937000", "reportedCurrency": "USD", "retainedEarnings": "-2271045000", "totalLiabilities": "4044822000", "otherCurrentAssets": "1118669000", "totalCurrentAssets": "1698176000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3223670000", "currentAccountsPayable": "205386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2473735000", "totalShareholderEquity": "877024000", "capitalLeaseObligations": "42317000", "otherCurrentLiabilities": "1268747000", "totalCurrentLiabilities": "1491915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2552907000", "cashAndShortTermInvestments": "241381000", "commonStockSharesOutstanding": "60749000", "intangibleAssetsExcludingGoodwill": "1038937000", "cashAndCashEquivalentsAtCarryingValue": "241381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12977000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81934000", "capitalExpenditures": "3207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85801000", "cashflowFromInvestment": "-29557000", "stockBasedCompensation": "12690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427103000, "cost_of_revenue": 178099000, "gross_profit": 249004000, "research_and_development": 119000, "selling_general_admin": 143907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35009000, "depreciation_amortisation": 70545000, "ebitda": 105554000, "interest_expense": 35546000, "interest_income": null, "other_non_operating": null, "pretax_income": -15925000, "tax_provision": -2948000, "effective_tax_rate": null, "net_income": -12977000, "net_income_continuing_ops": -12977000, "net_income_to_common": -12977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241381000, "short_term_investments": null, "net_receivables": 338126000, "inventory": null, "other_current_assets": null, "total_current_assets": 1698176000, "net_ppe": null, "goodwill": 2029948000, "intangible_assets": 1038937000, "goodwill_and_intangibles": 3068885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3223670000, "total_assets": 4921846000, "short_term_debt": 17782000, "accounts_payable": 205386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1491915000, "long_term_debt": 2421228000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2552907000, "total_liabilities": 4044822000, "total_debt": 2439010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2271045000, "total_equity": 877024000, "shares_outstanding": 60749000, "operating_cash_flow": 81934000, "stock_based_compensation": 12690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85801000, "free_cash_flow": 85141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35009000", "ebitda": "105554000", "netIncome": "-12977000", "grossProfit": "249004000", "depreciation": "None", "totalRevenue": "427103000", "costOfRevenue": "178099000", "interestIncome": "None", "incomeBeforeTax": "-15925000", "interestExpense": "35546000", "operatingIncome": "34363000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2948000", "reportedCurrency": "USD", "netInterestIncome": "-35546000", "nonInterestIncome": "None", "operatingExpenses": "214641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "119000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70545000", "sellingGeneralAndAdministrative": "143907000", "netIncomeFromContinuingOperations": "-12977000" }, "balance": { "goodwill": "2029948000", "inventory": "None", "commonStock": "750000", "currentDebt": "None", "investments": "None", "totalAssets": "4921846000", "longTermDebt": "2421228000", "shortTermDebt": "17782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1038937000", "reportedCurrency": "USD", "retainedEarnings": "-2271045000", "totalLiabilities": "4044822000", "otherCurrentAssets": "1118669000", "totalCurrentAssets": "1698176000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3223670000", "currentAccountsPayable": "205386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2473735000", "totalShareholderEquity": "877024000", "capitalLeaseObligations": "42317000", "otherCurrentLiabilities": "1268747000", "totalCurrentLiabilities": "1491915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2552907000", "cashAndShortTermInvestments": "241381000", "commonStockSharesOutstanding": "60749000", "intangibleAssetsExcludingGoodwill": "1038937000", "cashAndCashEquivalentsAtCarryingValue": "241381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12977000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81934000", "capitalExpenditures": "3207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85801000", "cashflowFromInvestment": "-29557000", "stockBasedCompensation": "12690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 439924000, "cost_of_revenue": 183825000, "gross_profit": 256099000, "ebit": 37928000, "ebitda": 106808000, "pretax_income": 3777000, "tax_provision": 5207000, "net_income": -1430000, "net_income_to_common": -1430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222382000, "total_current_assets": 1702661000, "total_assets": 4910366000, "short_term_debt": 18263000, "long_term_debt": 2441205000, "total_debt": 2459468000, "total_liabilities": 4047513000, "total_equity": 862853000, "shares_outstanding": 60700000, "goodwill_and_intangibles": 3063570000 }, "cash_flow": { "operating_cash_flow": 54140000, "capital_expenditure": 30468000, "free_cash_flow": 84608000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318682, "ticker_id": 3221, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37928000", "ebitda": "106808000", "netIncome": "-1430000", "grossProfit": "256099000", "depreciation": "None", "totalRevenue": "439924000", "costOfRevenue": "183825000", "interestIncome": "None", "incomeBeforeTax": "3777000", "interestExpense": "37135000", "operatingIncome": "36515000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5207000", "reportedCurrency": "USD", "netInterestIncome": "-37135000", "nonInterestIncome": "None", "operatingExpenses": "219584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68880000", "sellingGeneralAndAdministrative": "150059000", "netIncomeFromContinuingOperations": "-1430000" }, "balance": { "goodwill": "2000689000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4910366000", "longTermDebt": "2441205000", "shortTermDebt": "18263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1062881000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4047513000", "otherCurrentAssets": "1136079000", "totalCurrentAssets": "1702661000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3207705000", "currentAccountsPayable": "190541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2481208000", "totalShareholderEquity": "862853000", "capitalLeaseObligations": "29813000", "otherCurrentLiabilities": "1267993000", "totalCurrentLiabilities": "1476797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2570716000", "cashAndShortTermInvestments": "222382000", "commonStockSharesOutstanding": "60700000", "intangibleAssetsExcludingGoodwill": "1062881000", "cashAndCashEquivalentsAtCarryingValue": "222382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54140000", "capitalExpenditures": "30468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103746000", "cashflowFromInvestment": "-27983000", "stockBasedCompensation": "12966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439924000, "cost_of_revenue": 183825000, "gross_profit": 256099000, "research_and_development": 23000, "selling_general_admin": 150059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37928000, "depreciation_amortisation": 68880000, "ebitda": 106808000, "interest_expense": 37135000, "interest_income": null, "other_non_operating": null, "pretax_income": 3777000, "tax_provision": 5207000, "effective_tax_rate": null, "net_income": -1430000, "net_income_continuing_ops": -1430000, "net_income_to_common": -1430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222382000, "short_term_investments": null, "net_receivables": 344200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1702661000, "net_ppe": null, "goodwill": 2000689000, "intangible_assets": 1062881000, "goodwill_and_intangibles": 3063570000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3207705000, "total_assets": 4910366000, "short_term_debt": 18263000, "accounts_payable": 190541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1476797000, "long_term_debt": 2441205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2570716000, "total_liabilities": 4047513000, "total_debt": 2459468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 862853000, "shares_outstanding": 60700000, "operating_cash_flow": 54140000, "stock_based_compensation": 12966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27983000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103746000, "free_cash_flow": 84608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37928000", "ebitda": "106808000", "netIncome": "-1430000", "grossProfit": "256099000", "depreciation": "None", "totalRevenue": "439924000", "costOfRevenue": "183825000", "interestIncome": "None", "incomeBeforeTax": "3777000", "interestExpense": "37135000", "operatingIncome": "36515000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5207000", "reportedCurrency": "USD", "netInterestIncome": "-37135000", "nonInterestIncome": "None", "operatingExpenses": "219584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68880000", "sellingGeneralAndAdministrative": "150059000", "netIncomeFromContinuingOperations": "-1430000" }, "balance": { "goodwill": "2000689000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4910366000", "longTermDebt": "2441205000", "shortTermDebt": "18263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1062881000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4047513000", "otherCurrentAssets": "1136079000", "totalCurrentAssets": "1702661000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3207705000", "currentAccountsPayable": "190541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2481208000", "totalShareholderEquity": "862853000", "capitalLeaseObligations": "29813000", "otherCurrentLiabilities": "1267993000", "totalCurrentLiabilities": "1476797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2570716000", "cashAndShortTermInvestments": "222382000", "commonStockSharesOutstanding": "60700000", "intangibleAssetsExcludingGoodwill": "1062881000", "cashAndCashEquivalentsAtCarryingValue": "222382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54140000", "capitalExpenditures": "30468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103746000", "cashflowFromInvestment": "-27983000", "stockBasedCompensation": "12966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 417738000, "cost_of_revenue": 170373000, "gross_profit": 247365000, "ebit": 37139000, "ebitda": 105720000, "pretax_income": 10355000, "tax_provision": 7299000, "net_income": 3056000, "net_income_to_common": 3056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207824000, "total_current_assets": 1792093000, "total_assets": 5054153000, "short_term_debt": 18431000, "long_term_debt": 2447162000, "total_debt": 2465593000, "total_liabilities": 4180247000, "total_equity": 873906000, "shares_outstanding": 62000000, "goodwill_and_intangibles": 3116735000 }, "cash_flow": { "operating_cash_flow": 58835000, "capital_expenditure": 24425000, "free_cash_flow": 83260000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318683, "ticker_id": 3221, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37139000", "ebitda": "105720000", "netIncome": "3056000", "grossProfit": "247365000", "depreciation": "None", "totalRevenue": "417738000", "costOfRevenue": "170373000", "interestIncome": "None", "incomeBeforeTax": "10355000", "interestExpense": "34965000", "operatingIncome": "32965000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7299000", "reportedCurrency": "USD", "netInterestIncome": "-34965000", "nonInterestIncome": "None", "operatingExpenses": "214400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "653000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68581000", "sellingGeneralAndAdministrative": "144808000", "netIncomeFromContinuingOperations": "3056000" }, "balance": { "goodwill": "2006801000", "inventory": "None", "commonStock": "742000", "currentDebt": "None", "investments": "None", "totalAssets": "5054153000", "longTermDebt": "2447162000", "shortTermDebt": "18431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1109934000", "reportedCurrency": "USD", "retainedEarnings": "-2256638000", "totalLiabilities": "4180247000", "otherCurrentAssets": "1228582000", "totalCurrentAssets": "1792093000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "355687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3262060000", "currentAccountsPayable": "206649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2488950000", "totalShareholderEquity": "873906000", "capitalLeaseObligations": "31598000", "otherCurrentLiabilities": "1370970000", "totalCurrentLiabilities": "1596050000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2584197000", "cashAndShortTermInvestments": "207824000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "1109934000", "cashAndCashEquivalentsAtCarryingValue": "207824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3056000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58835000", "capitalExpenditures": "24425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142376000", "cashflowFromInvestment": "-13825000", "stockBasedCompensation": "9359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417738000, "cost_of_revenue": 170373000, "gross_profit": 247365000, "research_and_development": 653000, "selling_general_admin": 144808000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37139000, "depreciation_amortisation": 68581000, "ebitda": 105720000, "interest_expense": 34965000, "interest_income": null, "other_non_operating": null, "pretax_income": 10355000, "tax_provision": 7299000, "effective_tax_rate": null, "net_income": 3056000, "net_income_continuing_ops": 3056000, "net_income_to_common": 3056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207824000, "short_term_investments": null, "net_receivables": 355687000, "inventory": null, "other_current_assets": null, "total_current_assets": 1792093000, "net_ppe": null, "goodwill": 2006801000, "intangible_assets": 1109934000, "goodwill_and_intangibles": 3116735000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3262060000, "total_assets": 5054153000, "short_term_debt": 18431000, "accounts_payable": 206649000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1596050000, "long_term_debt": 2447162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2584197000, "total_liabilities": 4180247000, "total_debt": 2465593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2256638000, "total_equity": 873906000, "shares_outstanding": 62000000, "operating_cash_flow": 58835000, "stock_based_compensation": 9359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13825000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142376000, "free_cash_flow": 83260000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37139000", "ebitda": "105720000", "netIncome": "3056000", "grossProfit": "247365000", "depreciation": "None", "totalRevenue": "417738000", "costOfRevenue": "170373000", "interestIncome": "None", "incomeBeforeTax": "10355000", "interestExpense": "34965000", "operatingIncome": "32965000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7299000", "reportedCurrency": "USD", "netInterestIncome": "-34965000", "nonInterestIncome": "None", "operatingExpenses": "214400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "653000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68581000", "sellingGeneralAndAdministrative": "144808000", "netIncomeFromContinuingOperations": "3056000" }, "balance": { "goodwill": "2006801000", "inventory": "None", "commonStock": "742000", "currentDebt": "None", "investments": "None", "totalAssets": "5054153000", "longTermDebt": "2447162000", "shortTermDebt": "18431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1109934000", "reportedCurrency": "USD", "retainedEarnings": "-2256638000", "totalLiabilities": "4180247000", "otherCurrentAssets": "1228582000", "totalCurrentAssets": "1792093000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "355687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3262060000", "currentAccountsPayable": "206649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2488950000", "totalShareholderEquity": "873906000", "capitalLeaseObligations": "31598000", "otherCurrentLiabilities": "1370970000", "totalCurrentLiabilities": "1596050000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2584197000", "cashAndShortTermInvestments": "207824000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "1109934000", "cashAndCashEquivalentsAtCarryingValue": "207824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3056000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58835000", "capitalExpenditures": "24425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142376000", "cashflowFromInvestment": "-13825000", "stockBasedCompensation": "9359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 414541000, "cost_of_revenue": 173582000, "gross_profit": 240959000, "ebit": 49399000, "ebitda": 116498000, "pretax_income": 1269000, "tax_provision": 13398000, "net_income": -12129000, "net_income_to_common": -12129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202322000, "total_current_assets": 1906493000, "total_assets": 5227701000, "short_term_debt": 18423000, "long_term_debt": 2491643000, "total_debt": 2510066000, "total_liabilities": 4344388000, "total_equity": 883313000, "shares_outstanding": 61700000, "goodwill_and_intangibles": 3187337000 }, "cash_flow": { "operating_cash_flow": 589390000, "capital_expenditure": 24632000, "free_cash_flow": 614022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318684, "ticker_id": 3221, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49399000", "ebitda": "116498000", "netIncome": "-12129000", "grossProfit": "240959000", "depreciation": "None", "totalRevenue": "414541000", "costOfRevenue": "173582000", "interestIncome": "None", "incomeBeforeTax": "1269000", "interestExpense": "38509000", "operatingIncome": "46281000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13398000", "reportedCurrency": "USD", "netInterestIncome": "-38509000", "nonInterestIncome": "None", "operatingExpenses": "194678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8257000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67099000", "sellingGeneralAndAdministrative": "125030000", "netIncomeFromContinuingOperations": "-12129000" }, "balance": { "goodwill": "2023402000", "inventory": "None", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5227701000", "longTermDebt": "2491643000", "shortTermDebt": "18423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1163935000", "reportedCurrency": "USD", "retainedEarnings": "-2259694000", "totalLiabilities": "4344388000", "otherCurrentAssets": "1370866000", "totalCurrentAssets": "1906493000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3321208000", "currentAccountsPayable": "49670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2527029000", "totalShareholderEquity": "883313000", "capitalLeaseObligations": "25196000", "otherCurrentLiabilities": "1644575000", "totalCurrentLiabilities": "1712668000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2631720000", "cashAndShortTermInvestments": "202322000", "commonStockSharesOutstanding": "61700000", "intangibleAssetsExcludingGoodwill": "1163935000", "cashAndCashEquivalentsAtCarryingValue": "202322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-16269000", "operatingCashflow": "589390000", "capitalExpenditures": "24632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650684000", "cashflowFromInvestment": "-9676000", "stockBasedCompensation": "5812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414541000, "cost_of_revenue": 173582000, "gross_profit": 240959000, "research_and_development": 8257000, "selling_general_admin": 125030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49399000, "depreciation_amortisation": 67099000, "ebitda": 116498000, "interest_expense": 38509000, "interest_income": null, "other_non_operating": null, "pretax_income": 1269000, "tax_provision": 13398000, "effective_tax_rate": null, "net_income": -12129000, "net_income_continuing_ops": -12129000, "net_income_to_common": -12129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202322000, "short_term_investments": null, "net_receivables": 333305000, "inventory": null, "other_current_assets": null, "total_current_assets": 1906493000, "net_ppe": null, "goodwill": 2023402000, "intangible_assets": 1163935000, "goodwill_and_intangibles": 3187337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3321208000, "total_assets": 5227701000, "short_term_debt": 18423000, "accounts_payable": 49670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1712668000, "long_term_debt": 2491643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2631720000, "total_liabilities": 4344388000, "total_debt": 2510066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2259694000, "total_equity": 883313000, "shares_outstanding": 61700000, "operating_cash_flow": 589390000, "stock_based_compensation": 5812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9676000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -650684000, "free_cash_flow": 614022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49399000", "ebitda": "116498000", "netIncome": "-12129000", "grossProfit": "240959000", "depreciation": "None", "totalRevenue": "414541000", "costOfRevenue": "173582000", "interestIncome": "None", "incomeBeforeTax": "1269000", "interestExpense": "38509000", "operatingIncome": "46281000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13398000", "reportedCurrency": "USD", "netInterestIncome": "-38509000", "nonInterestIncome": "None", "operatingExpenses": "194678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8257000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67099000", "sellingGeneralAndAdministrative": "125030000", "netIncomeFromContinuingOperations": "-12129000" }, "balance": { "goodwill": "2023402000", "inventory": "None", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5227701000", "longTermDebt": "2491643000", "shortTermDebt": "18423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1163935000", "reportedCurrency": "USD", "retainedEarnings": "-2259694000", "totalLiabilities": "4344388000", "otherCurrentAssets": "1370866000", "totalCurrentAssets": "1906493000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3321208000", "currentAccountsPayable": "49670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2527029000", "totalShareholderEquity": "883313000", "capitalLeaseObligations": "25196000", "otherCurrentLiabilities": "1644575000", "totalCurrentLiabilities": "1712668000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2631720000", "cashAndShortTermInvestments": "202322000", "commonStockSharesOutstanding": "61700000", "intangibleAssetsExcludingGoodwill": "1163935000", "cashAndCashEquivalentsAtCarryingValue": "202322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-16269000", "operatingCashflow": "589390000", "capitalExpenditures": "24632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650684000", "cashflowFromInvestment": "-9676000", "stockBasedCompensation": "5812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 396410000, "cost_of_revenue": 164077000, "gross_profit": 232333000, "ebit": 43867000, "ebitda": 110941000, "pretax_income": 14469000, "tax_provision": 17018000, "net_income": -2549000, "net_income_to_common": -2549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226451000, "total_current_assets": 1925250000, "total_assets": 5273373000, "short_term_debt": 18815000, "long_term_debt": 2504498000, "total_debt": 2523313000, "total_liabilities": 4395466000, "total_equity": 877907000, "shares_outstanding": 61600000, "goodwill_and_intangibles": 3179225000 }, "cash_flow": { "operating_cash_flow": 102216000, "capital_expenditure": 28957000, "free_cash_flow": 131173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318686, "ticker_id": 3221, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43867000", "ebitda": "110941000", "netIncome": "-2549000", "grossProfit": "232333000", "depreciation": "None", "totalRevenue": "396410000", "costOfRevenue": "164077000", "interestIncome": "None", "incomeBeforeTax": "14469000", "interestExpense": "38421000", "operatingIncome": "43229000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17018000", "reportedCurrency": "USD", "netInterestIncome": "-38421000", "nonInterestIncome": "None", "operatingExpenses": "189104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8532000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67074000", "sellingGeneralAndAdministrative": "121195000", "netIncomeFromContinuingOperations": "-2549000" }, "balance": { "goodwill": "1990603000", "inventory": "None", "commonStock": "740000", "currentDebt": "None", "investments": "None", "totalAssets": "5273373000", "longTermDebt": "2504498000", "shortTermDebt": "18815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1188622000", "reportedCurrency": "USD", "retainedEarnings": "-2247565000", "totalLiabilities": "4395466000", "otherCurrentAssets": "1535369000", "totalCurrentAssets": "1925250000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348123000", "currentAccountsPayable": "222803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44036000", "shortLongTermDebtTotal": "2543478000", "totalShareholderEquity": "877907000", "capitalLeaseObligations": "28790000", "otherCurrentLiabilities": "1479484000", "totalCurrentLiabilities": "1721102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2674364000", "cashAndShortTermInvestments": "226451000", "commonStockSharesOutstanding": "61600000", "intangibleAssetsExcludingGoodwill": "1188622000", "cashAndCashEquivalentsAtCarryingValue": "226451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-98543000", "operatingCashflow": "102216000", "capitalExpenditures": "28957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127310000", "cashflowFromInvestment": "-50553000", "stockBasedCompensation": "4938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 396410000, "cost_of_revenue": 164077000, "gross_profit": 232333000, "research_and_development": 8532000, "selling_general_admin": 121195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43867000, "depreciation_amortisation": 67074000, "ebitda": 110941000, "interest_expense": 38421000, "interest_income": null, "other_non_operating": null, "pretax_income": 14469000, "tax_provision": 17018000, "effective_tax_rate": null, "net_income": -2549000, "net_income_continuing_ops": -2549000, "net_income_to_common": -2549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226451000, "short_term_investments": null, "net_receivables": 163430000, "inventory": null, "other_current_assets": null, "total_current_assets": 1925250000, "net_ppe": null, "goodwill": 1990603000, "intangible_assets": 1188622000, "goodwill_and_intangibles": 3179225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3348123000, "total_assets": 5273373000, "short_term_debt": 18815000, "accounts_payable": 222803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1721102000, "long_term_debt": 2504498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2674364000, "total_liabilities": 4395466000, "total_debt": 2523313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2247565000, "total_equity": 877907000, "shares_outstanding": 61600000, "operating_cash_flow": 102216000, "stock_based_compensation": 4938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50553000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127310000, "free_cash_flow": 131173000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43867000", "ebitda": "110941000", "netIncome": "-2549000", "grossProfit": "232333000", "depreciation": "None", "totalRevenue": "396410000", "costOfRevenue": "164077000", "interestIncome": "None", "incomeBeforeTax": "14469000", "interestExpense": "38421000", "operatingIncome": "43229000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17018000", "reportedCurrency": "USD", "netInterestIncome": "-38421000", "nonInterestIncome": "None", "operatingExpenses": "189104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8532000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67074000", "sellingGeneralAndAdministrative": "121195000", "netIncomeFromContinuingOperations": "-2549000" }, "balance": { "goodwill": "1990603000", "inventory": "None", "commonStock": "740000", "currentDebt": "None", "investments": "None", "totalAssets": "5273373000", "longTermDebt": "2504498000", "shortTermDebt": "18815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1188622000", "reportedCurrency": "USD", "retainedEarnings": "-2247565000", "totalLiabilities": "4395466000", "otherCurrentAssets": "1535369000", "totalCurrentAssets": "1925250000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3348123000", "currentAccountsPayable": "222803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44036000", "shortLongTermDebtTotal": "2543478000", "totalShareholderEquity": "877907000", "capitalLeaseObligations": "28790000", "otherCurrentLiabilities": "1479484000", "totalCurrentLiabilities": "1721102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2674364000", "cashAndShortTermInvestments": "226451000", "commonStockSharesOutstanding": "61600000", "intangibleAssetsExcludingGoodwill": "1188622000", "cashAndCashEquivalentsAtCarryingValue": "226451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-98543000", "operatingCashflow": "102216000", "capitalExpenditures": "28957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127310000", "cashflowFromInvestment": "-50553000", "stockBasedCompensation": "4938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "income_statement": { "revenue": 402338000, "cost_of_revenue": 166614000, "gross_profit": 235724000, "ebit": 35699000, "ebitda": 102124000, "pretax_income": 4780000, "tax_provision": 6545000, "net_income": -1765000, "net_income_to_common": -1765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206703000, "total_current_assets": 1981623000, "total_assets": 5411514000, "short_term_debt": 18505000, "long_term_debt": 2565593000, "total_debt": 2584098000, "total_liabilities": 4527350000, "total_equity": 884164000, "shares_outstanding": 61466385, "goodwill_and_intangibles": 3260562000 }, "cash_flow": { "operating_cash_flow": 50200000, "capital_expenditure": 44547000, "free_cash_flow": 94747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318687, "ticker_id": 3221, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:42.192935+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35699000", "ebitda": "102124000", "netIncome": "-1765000", "grossProfit": "235724000", "depreciation": "None", "totalRevenue": "402338000", "costOfRevenue": "166614000", "interestIncome": "None", "incomeBeforeTax": "4780000", "interestExpense": "36762000", "operatingIncome": "34166000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6545000", "reportedCurrency": "USD", "netInterestIncome": "-36762000", "nonInterestIncome": "None", "operatingExpenses": "201558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "193000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66425000", "sellingGeneralAndAdministrative": "133600000", "netIncomeFromContinuingOperations": "-1765000" }, "balance": { "goodwill": "2016787000", "inventory": "None", "commonStock": "740000", "currentDebt": "None", "investments": "None", "totalAssets": "5411514000", "longTermDebt": "2565593000", "shortTermDebt": "18505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1243775000", "reportedCurrency": "USD", "retainedEarnings": "-2245016000", "totalLiabilities": "4527350000", "otherCurrentAssets": "1606293000", "totalCurrentAssets": "1981623000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3429891000", "currentAccountsPayable": "205634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2605826000", "totalShareholderEquity": "884164000", "capitalLeaseObligations": "30043000", "otherCurrentLiabilities": "1574416000", "totalCurrentLiabilities": "1798555000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2728795000", "cashAndShortTermInvestments": "206703000", "commonStockSharesOutstanding": "61466385", "intangibleAssetsExcludingGoodwill": "1243775000", "cashAndCashEquivalentsAtCarryingValue": "206703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1765000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-98543000", "operatingCashflow": "50200000", "capitalExpenditures": "44547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326274000", "cashflowFromInvestment": "-42465000", "stockBasedCompensation": "10907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66425000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402338000, "cost_of_revenue": 166614000, "gross_profit": 235724000, "research_and_development": 193000, "selling_general_admin": 133600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35699000, "depreciation_amortisation": 66425000, "ebitda": 102124000, "interest_expense": 36762000, "interest_income": null, "other_non_operating": null, "pretax_income": 4780000, "tax_provision": 6545000, "effective_tax_rate": null, "net_income": -1765000, "net_income_continuing_ops": -1765000, "net_income_to_common": -1765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206703000, "short_term_investments": null, "net_receivables": 168627000, "inventory": null, "other_current_assets": null, "total_current_assets": 1981623000, "net_ppe": null, "goodwill": 2016787000, "intangible_assets": 1243775000, "goodwill_and_intangibles": 3260562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3429891000, "total_assets": 5411514000, "short_term_debt": 18505000, "accounts_payable": 205634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1798555000, "long_term_debt": 2565593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2728795000, "total_liabilities": 4527350000, "total_debt": 2584098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2245016000, "total_equity": 884164000, "shares_outstanding": 61466385, "operating_cash_flow": 50200000, "stock_based_compensation": 10907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42465000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326274000, "free_cash_flow": 94747000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35699000", "ebitda": "102124000", "netIncome": "-1765000", "grossProfit": "235724000", "depreciation": "None", "totalRevenue": "402338000", "costOfRevenue": "166614000", "interestIncome": "None", "incomeBeforeTax": "4780000", "interestExpense": "36762000", "operatingIncome": "34166000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6545000", "reportedCurrency": "USD", "netInterestIncome": "-36762000", "nonInterestIncome": "None", "operatingExpenses": "201558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "193000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66425000", "sellingGeneralAndAdministrative": "133600000", "netIncomeFromContinuingOperations": "-1765000" }, "balance": { "goodwill": "2016787000", "inventory": "None", "commonStock": "740000", "currentDebt": "None", "investments": "None", "totalAssets": "5411514000", "longTermDebt": "2565593000", "shortTermDebt": "18505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1243775000", "reportedCurrency": "USD", "retainedEarnings": "-2245016000", "totalLiabilities": "4527350000", "otherCurrentAssets": "1606293000", "totalCurrentAssets": "1981623000", "currentLongTermDebt": "10190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3429891000", "currentAccountsPayable": "205634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2605826000", "totalShareholderEquity": "884164000", "capitalLeaseObligations": "30043000", "otherCurrentLiabilities": "1574416000", "totalCurrentLiabilities": "1798555000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2728795000", "cashAndShortTermInvestments": "206703000", "commonStockSharesOutstanding": "61466385", "intangibleAssetsExcludingGoodwill": "1243775000", "cashAndCashEquivalentsAtCarryingValue": "206703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1765000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-98543000", "operatingCashflow": "50200000", "capitalExpenditures": "44547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326274000", "cashflowFromInvestment": "-42465000", "stockBasedCompensation": "10907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66425000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }