{ "ticker": { "uuid": "f0cda8f0-3763-41a5-83ae-960cc6749644", "symbol": "RDNT", "name": "RadNet Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/f0cda8f0-3763-41a5-83ae-960cc6749644/", "api_url": "https://sharemaestro.com/factors/api/tickers/f0cda8f0-3763-41a5-83ae-960cc6749644/" }, "ticker_metadata": { "id": 7967, "uuid": "f0cda8f0-3763-41a5-83ae-960cc6749644", "symbol": "RDNT", "name": "RadNet Inc", "asset_type": "equity", "market_cap": 4233668000, "stock_exchange_id": 2, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "RadNet, Inc., provides outpatient imaging services in the United States. The company is headquartered in Los Angeles, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f0cda8f0-3763-41a5-83ae-960cc6749644", "symbol": "RDNT", "name": "RadNet Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/f0cda8f0-3763-41a5-83ae-960cc6749644/", "api_url": "https://sharemaestro.com/factors/api/tickers/f0cda8f0-3763-41a5-83ae-960cc6749644/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.27, "quality": 0.18, "momentum": 0.2, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 54.34, "market_cap": 4187322753.9, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0661, "shareholder_yield": 0, "roe": -0.0131, "piotroski_f_score": 3, "momentum_12_1": -0.0078, "volatility_252d": 0.4636 }, "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": "2026-06-07T06:50:09.144120+00:00", "batch_id": "" }, "size": { "price_close": 54.34, "market_cap": 4187322753.9, "market_cap_usd": 4187322753.9, "enterprise_value": 4885057753.9, "shares_outstanding": 77057835, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.8752, "ptbv_ratio": null, "ps_ratio": 1.9526, "pcf_ratio": 11.9771, "pfcf_ratio": 4.9381, "ev_ebitda": 15.1333, "ev_ebit": 48.2122, "ev_sales": 2.278, "ev_fcf": 5.761, "earnings_yield": null, "fcf_yield": 0.1736, "price_to_sales": 1.9526, "price_to_book": 3.8752, "price_to_cashflow": 11.9771, "ebitda_to_ev": 0.0661, "sales_yield": 0.439 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0938, "operating_margin": 0.0472, "net_margin": -0.0066, "ebitda_margin": 0.1505, "fcf_margin": 0.3954, "roe": -0.0131, "roa": -0.0037, "roic": 0.039, "roc_greenblatt": null, "asset_turnover": 0.5519, "cash_conversion": -59.7489, "accruals_ratio": -0.0936, "sbc_to_revenue": 0.0268, "piotroski_f_score": 3, "altman_z_score": 1.616, "earnings_stability_5y": 3.2958, "revenue_stability_5y": 0.2376, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0518, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3439, "net_debt_to_ebitda": 2.1615, "debt_to_assets": 0.2968, "interest_coverage": 1.4407, "current_ratio": 1.1654, "quick_ratio": 1.1654, "net_debt": 697735000, "local_beta": 0.0005, "volatility_252d": 0.4636, "volatility_60d": 0.9276, "max_drawdown_12m": -0.3719, "risk_adjusted_momentum": -0.0169 }, "growth": { "revenue_growth_1y": 0.1472, "revenue_growth_3y_cagr": 0.1257, "revenue_growth_5y_cagr": 0.1374, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9408, "book_value_growth_1y": 0.201, "revenue_growth": 0.1472, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0662, "price_return_3m": -0.1045, "price_return_6m": -0.3086, "price_return_9m": -0.239, "price_return_12m": -0.0735, "price_return_12m_ex1m": -0.0078, "momentum_6m": -0.3086, "momentum_12m": -0.0735, "momentum_12_1": -0.0078, "distance_from_52w_high": -0.3485, "distance_from_52w_low": 0.0372, "relative_strength": -0.2314 }, "raw_ttm": { "revenue_ttm": 2144442000, "gross_profit_ttm": 201172001, "ebit_ttm": 101324000, "ebitda_ttm": 322802000, "net_income_ttm": -14192000, "eps_diluted_ttm": -0.1842, "operating_cash_flow_ttm": 349610000, "capital_expenditure_ttm": 498347000, "fcf_ttm": 847957000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 70331000, "cash_and_equivalents": 455339000, "total_current_assets": 740775000, "total_current_liabilities": 635634000, "net_ppe": null, "total_assets": 3885389000, "total_debt": 1153074000, "total_equity": 1080551000, "net_working_capital": -257101000, "book_value_per_share": 14.0226, "retained_earnings": -128903000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -267629000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 71, "rank_ptbv": 50, "rank_ps": 47, "rank_pcf": 53, "rank_ev_ebitda": 64, "rank_ev_ebit": 92, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 73, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 93, "rank_fcf_margin": 20, "rank_piotroski": 89, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 73 }, "composites": { "value_composite": 73, "quality_composite": 82, "momentum_composite": 80, "growth_composite": 25, "yield_composite": 85, "svqf_composite": 65, "vc1_composite": 74, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.2205, "os_score": 0.06, "value_percentile": 0.27, "quality_percentile": 0.18, "momentum_percentile": 0.2, "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": 84, "small_cap_core_rank": 78, "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": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2502, "ticker_id": 7967, "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": "2026-06-07T06:50:09.144120+00:00", "batch_id": "", "os_score_delta": null, "price_close": 54.34, "market_cap": 4187322753.9, "market_cap_usd": 4187322753.9, "enterprise_value": 4885057753.9, "shares_outstanding": 77057835, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.87517364, "ptbv_ratio": null, "ps_ratio": 1.95263978, "pcf_ratio": 11.97712524, "pfcf_ratio": 4.93813101, "ev_ebitda": 15.13329457, "ev_ebit": 48.21224738, "ev_sales": 2.2780088, "ev_fcf": 5.76097344, "earnings_yield": null, "fcf_yield": 0.17358178, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.09381088, "operating_margin": 0.04724959, "net_margin": -0.00661804, "ebitda_margin": 0.1505296, "fcf_margin": 0.39542081, "roe": -0.01313404, "roa": -0.00365266, "roic": 0.03900202, "roc_greenblatt": null, "asset_turnover": 0.55192466, "cash_conversion": -59.74894307, "accruals_ratio": -0.09363335, "sbc_to_revenue": 0.02680511, "debt_to_equity": 2.34387549, "net_debt_to_ebitda": 2.16149528, "debt_to_assets": 0.29677183, "interest_coverage": 1.44067339, "current_ratio": 1.16541123, "quick_ratio": 1.16541123, "net_debt": 697735000, "revenue_growth_1y": 0.14715549, "revenue_growth_3y_cagr": 0.1257452, "revenue_growth_5y_cagr": 0.13738889, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.94079142, "book_value_growth_1y": 0.20102308, "piotroski_f_score": 3, "altman_z_score": 1.61599995, "earnings_stability_5y": 3.295761, "revenue_stability_5y": 0.237578, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06616257, "price_return_3m": -0.10448253, "price_return_6m": -0.30856343, "price_return_9m": -0.23904215, "price_return_12m": -0.07348679, "price_return_12m_ex1m": -0.00784314, "distance_from_52w_high": -0.34851936, "distance_from_52w_low": 0.03722084, "relative_strength": -0.23142784, "local_beta": 0.0005, "volatility_252d": 0.463646, "volatility_60d": 0.92756, "max_drawdown_12m": -0.37189785, "revenue_ttm": 2144442000, "gross_profit_ttm": 201172001, "ebit_ttm": 101324000, "ebitda_ttm": 322802000, "net_income_ttm": -14192000, "eps_diluted_ttm": -0.18417335, "operating_cash_flow_ttm": 349610000, "capital_expenditure_ttm": 498347000, "fcf_ttm": 847957000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 70331000, "cash_and_equivalents": 455339000, "total_current_assets": 740775000, "total_current_liabilities": 635634000, "net_ppe": null, "total_assets": 3885389000, "total_debt": 1153074000, "total_equity": 1080551000, "net_working_capital": -257101000, "book_value_per_share": 14.02259744, "retained_earnings": -128903000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -267629000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 71, "rank_ptbv": 50, "rank_ps": 47, "rank_pcf": 53, "rank_ev_ebitda": 64, "rank_ev_ebit": 92, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 73, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 93, "rank_fcf_margin": 20, "rank_piotroski": 89, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 73, "value_composite": 73, "quality_composite": 82, "momentum_composite": 80, "growth_composite": 25, "yield_composite": 85, "svqf_composite": 65, "vc1_composite": 74, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": 78, "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": 54.34, "os": 0.06, "value": 0.27, "quality": 0.18, "momentum": 0.2, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0131, "momentum_12_1": -0.0078, "complete_fields": { "id": 2502, "ticker_id": 7967, "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": "2026-06-07T06:50:09.144120+00:00", "batch_id": "", "os_score_delta": null, "price_close": 54.34, "market_cap": 4187322753.9, "market_cap_usd": 4187322753.9, "enterprise_value": 4885057753.9, "shares_outstanding": 77057835, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.87517364, "ptbv_ratio": null, "ps_ratio": 1.95263978, "pcf_ratio": 11.97712524, "pfcf_ratio": 4.93813101, "ev_ebitda": 15.13329457, "ev_ebit": 48.21224738, "ev_sales": 2.2780088, "ev_fcf": 5.76097344, "earnings_yield": null, "fcf_yield": 0.17358178, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.09381088, "operating_margin": 0.04724959, "net_margin": -0.00661804, "ebitda_margin": 0.1505296, "fcf_margin": 0.39542081, "roe": -0.01313404, "roa": -0.00365266, "roic": 0.03900202, "roc_greenblatt": null, "asset_turnover": 0.55192466, "cash_conversion": -59.74894307, "accruals_ratio": -0.09363335, "sbc_to_revenue": 0.02680511, "debt_to_equity": 2.34387549, "net_debt_to_ebitda": 2.16149528, "debt_to_assets": 0.29677183, "interest_coverage": 1.44067339, "current_ratio": 1.16541123, "quick_ratio": 1.16541123, "net_debt": 697735000, "revenue_growth_1y": 0.14715549, "revenue_growth_3y_cagr": 0.1257452, "revenue_growth_5y_cagr": 0.13738889, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.94079142, "book_value_growth_1y": 0.20102308, "piotroski_f_score": 3, "altman_z_score": 1.61599995, "earnings_stability_5y": 3.295761, "revenue_stability_5y": 0.237578, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06616257, "price_return_3m": -0.10448253, "price_return_6m": -0.30856343, "price_return_9m": -0.23904215, "price_return_12m": -0.07348679, "price_return_12m_ex1m": -0.00784314, "distance_from_52w_high": -0.34851936, "distance_from_52w_low": 0.03722084, "relative_strength": -0.23142784, "local_beta": 0.0005, "volatility_252d": 0.463646, "volatility_60d": 0.92756, "max_drawdown_12m": -0.37189785, "revenue_ttm": 2144442000, "gross_profit_ttm": 201172001, "ebit_ttm": 101324000, "ebitda_ttm": 322802000, "net_income_ttm": -14192000, "eps_diluted_ttm": -0.18417335, "operating_cash_flow_ttm": 349610000, "capital_expenditure_ttm": 498347000, "fcf_ttm": 847957000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 70331000, "cash_and_equivalents": 455339000, "total_current_assets": 740775000, "total_current_liabilities": 635634000, "net_ppe": null, "total_assets": 3885389000, "total_debt": 1153074000, "total_equity": 1080551000, "net_working_capital": -257101000, "book_value_per_share": 14.02259744, "retained_earnings": -128903000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -267629000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 71, "rank_ptbv": 50, "rank_ps": 47, "rank_pcf": 53, "rank_ev_ebitda": 64, "rank_ev_ebit": 92, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 73, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 93, "rank_fcf_margin": 20, "rank_piotroski": 89, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 73, "value_composite": 73, "quality_composite": 82, "momentum_composite": 80, "growth_composite": 25, "yield_composite": 85, "svqf_composite": 65, "vc1_composite": 74, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": 78, "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 2040210000, "cost_of_revenue": 1949406000, "gross_profit": 90804000, "ebit": 90804000, "ebitda": 242931000, "pretax_income": 31909000, "tax_provision": 14862000, "net_income": -18652000, "net_income_to_common": -18652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 767215000, "total_current_assets": 1032127000, "total_assets": 3758563000, "short_term_debt": 87358000, "long_term_debt": 1064495000, "total_debt": 1151853000, "total_liabilities": 2402677000, "total_equity": 1089890000, "shares_outstanding": 75189872, "goodwill_and_intangibles": 1056171000 }, "cash_flow": { "operating_cash_flow": 298820000, "capital_expenditure": 213251000, "free_cash_flow": 512071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157360, "ticker_id": 7967, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90804000", "ebitda": "242931000", "netIncome": "-18652000", "grossProfit": "90804000", "depreciation": "None", "totalRevenue": "2040210000", "costOfRevenue": "1949406000", "interestIncome": "None", "incomeBeforeTax": "31909000", "interestExpense": "69913000", "operatingIncome": "90804000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14862000", "reportedCurrency": "USD", "netInterestIncome": "-69913000", "nonInterestIncome": "None", "operatingExpenses": "1978218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1949406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152127000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "17047000" }, "balance": { "goodwill": "907663000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3758563000", "longTermDebt": "1064495000", "shortTermDebt": "87358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "148508000", "reportedCurrency": "USD", "retainedEarnings": "-95437000", "totalLiabilities": "2402677000", "otherCurrentAssets": "64595000", "totalCurrentAssets": "1032127000", "currentLongTermDebt": "25424000", "longTermInvestments": "130340000", "shortTermInvestments": "None", "currentNetReceivables": "200317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2726436000", "currentAccountsPayable": "422029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858854000", "totalShareholderEquity": "1089890000", "capitalLeaseObligations": "768935000", "otherCurrentLiabilities": "70104000", "totalCurrentLiabilities": "586763000", "otherNonCurrentLiabilities": "22515000", "totalNonCurrentLiabilities": "1815914000", "cashAndShortTermInvestments": "767215000", "commonStockSharesOutstanding": "75189872", "intangibleAssetsExcludingGoodwill": "148508000", "cashAndCashEquivalentsAtCarryingValue": "767215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "298820000", "capitalExpenditures": "213251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72207000", "cashflowFromInvestment": "-343865000", "stockBasedCompensation": "54601000", "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": "152127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2040210000, "cost_of_revenue": 1949406000, "gross_profit": 90804000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90804000, "depreciation_amortisation": 152127000, "ebitda": 242931000, "interest_expense": 69913000, "interest_income": null, "other_non_operating": null, "pretax_income": 31909000, "tax_provision": 14862000, "effective_tax_rate": null, "net_income": -18652000, "net_income_continuing_ops": 17047000, "net_income_to_common": -18652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 767215000, "short_term_investments": null, "net_receivables": 200317000, "inventory": null, "other_current_assets": null, "total_current_assets": 1032127000, "net_ppe": null, "goodwill": 907663000, "intangible_assets": 148508000, "goodwill_and_intangibles": 1056171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2726436000, "total_assets": 3758563000, "short_term_debt": 87358000, "accounts_payable": 422029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 586763000, "long_term_debt": 1064495000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1815914000, "total_liabilities": 2402677000, "total_debt": 1151853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95437000, "total_equity": 1089890000, "shares_outstanding": 75189872, "operating_cash_flow": 298820000, "stock_based_compensation": 54601000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -343865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72207000, "free_cash_flow": 512071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90804000", "ebitda": "242931000", "netIncome": "-18652000", "grossProfit": "90804000", "depreciation": "None", "totalRevenue": "2040210000", "costOfRevenue": "1949406000", "interestIncome": "None", "incomeBeforeTax": "31909000", "interestExpense": "69913000", "operatingIncome": "90804000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14862000", "reportedCurrency": "USD", "netInterestIncome": "-69913000", "nonInterestIncome": "None", "operatingExpenses": "1978218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1949406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152127000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "17047000" }, "balance": { "goodwill": "907663000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3758563000", "longTermDebt": "1064495000", "shortTermDebt": "87358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "148508000", "reportedCurrency": "USD", "retainedEarnings": "-95437000", "totalLiabilities": "2402677000", "otherCurrentAssets": "64595000", "totalCurrentAssets": "1032127000", "currentLongTermDebt": "25424000", "longTermInvestments": "130340000", "shortTermInvestments": "None", "currentNetReceivables": "200317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2726436000", "currentAccountsPayable": "422029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858854000", "totalShareholderEquity": "1089890000", "capitalLeaseObligations": "768935000", "otherCurrentLiabilities": "70104000", "totalCurrentLiabilities": "586763000", "otherNonCurrentLiabilities": "22515000", "totalNonCurrentLiabilities": "1815914000", "cashAndShortTermInvestments": "767215000", "commonStockSharesOutstanding": "75189872", "intangibleAssetsExcludingGoodwill": "148508000", "cashAndCashEquivalentsAtCarryingValue": "767215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "298820000", "capitalExpenditures": "213251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72207000", "cashflowFromInvestment": "-343865000", "stockBasedCompensation": "54601000", "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": "152127000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 1829664000, "cost_of_revenue": 1580549000, "gross_profit": 249115000, "ebit": 124711000, "ebitda": 262549000, "pretax_income": 44862000, "tax_provision": 6026000, "net_income": 2793000, "net_income_to_common": 2793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 740020000, "total_current_assets": 1019252000, "total_assets": 3286690000, "short_term_debt": 81310000, "long_term_debt": 991574000, "total_debt": 1072884000, "total_liabilities": 2153280000, "total_equity": 902308000, "shares_outstanding": 74762332, "goodwill_and_intangibles": 792014000 }, "cash_flow": { "operating_cash_flow": 233023000, "capital_expenditure": 188070000, "free_cash_flow": 421093000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157365, "ticker_id": 7967, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124711000", "ebitda": "262549000", "netIncome": "2793000", "grossProfit": "249115000", "depreciation": "None", "totalRevenue": "1829664000", "costOfRevenue": "1580549000", "interestIncome": "None", "incomeBeforeTax": "44862000", "interestExpense": "79849000", "operatingIncome": "104621000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6026000", "reportedCurrency": "USD", "netInterestIncome": "-79849000", "nonInterestIncome": "None", "operatingExpenses": "144494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1580549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137838000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "38836000" }, "balance": { "goodwill": "710663000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3286690000", "longTermDebt": "991574000", "shortTermDebt": "81310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "81351000", "reportedCurrency": "USD", "retainedEarnings": "-76785000", "totalLiabilities": "2153280000", "otherCurrentAssets": "51542000", "totalCurrentAssets": "1019252000", "currentLongTermDebt": "24692000", "longTermInvestments": "104057000", "shortTermInvestments": "None", "currentNetReceivables": "227690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2267438000", "currentAccountsPayable": "96450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1728863000", "totalShareholderEquity": "902308000", "capitalLeaseObligations": "712597000", "otherCurrentLiabilities": "298664000", "totalCurrentLiabilities": "479712000", "otherNonCurrentLiabilities": "3785000", "totalNonCurrentLiabilities": "1673568000", "cashAndShortTermInvestments": "740020000", "commonStockSharesOutstanding": "74762332", "intangibleAssetsExcludingGoodwill": "81351000", "cashAndCashEquivalentsAtCarryingValue": "740020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "233023000", "capitalExpenditures": "188070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397950000", "cashflowFromInvestment": "-233070000", "stockBasedCompensation": "29833000", "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": "198390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1829664000, "cost_of_revenue": 1580549000, "gross_profit": 249115000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124711000, "depreciation_amortisation": 137838000, "ebitda": 262549000, "interest_expense": 79849000, "interest_income": null, "other_non_operating": null, "pretax_income": 44862000, "tax_provision": 6026000, "effective_tax_rate": null, "net_income": 2793000, "net_income_continuing_ops": 38836000, "net_income_to_common": 2793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 740020000, "short_term_investments": null, "net_receivables": 227690000, "inventory": null, "other_current_assets": null, "total_current_assets": 1019252000, "net_ppe": null, "goodwill": 710663000, "intangible_assets": 81351000, "goodwill_and_intangibles": 792014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2267438000, "total_assets": 3286690000, "short_term_debt": 81310000, "accounts_payable": 96450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 479712000, "long_term_debt": 991574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1673568000, "total_liabilities": 2153280000, "total_debt": 1072884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76785000, "total_equity": 902308000, "shares_outstanding": 74762332, "operating_cash_flow": 233023000, "stock_based_compensation": 29833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 397950000, "free_cash_flow": 421093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124711000", "ebitda": "262549000", "netIncome": "2793000", "grossProfit": "249115000", "depreciation": "None", "totalRevenue": "1829664000", "costOfRevenue": "1580549000", "interestIncome": "None", "incomeBeforeTax": "44862000", "interestExpense": "79849000", "operatingIncome": "104621000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6026000", "reportedCurrency": "USD", "netInterestIncome": "-79849000", "nonInterestIncome": "None", "operatingExpenses": "144494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1580549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137838000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "38836000" }, "balance": { "goodwill": "710663000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3286690000", "longTermDebt": "991574000", "shortTermDebt": "81310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "81351000", "reportedCurrency": "USD", "retainedEarnings": "-76785000", "totalLiabilities": "2153280000", "otherCurrentAssets": "51542000", "totalCurrentAssets": "1019252000", "currentLongTermDebt": "24692000", "longTermInvestments": "104057000", "shortTermInvestments": "None", "currentNetReceivables": "227690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2267438000", "currentAccountsPayable": "96450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1728863000", "totalShareholderEquity": "902308000", "capitalLeaseObligations": "712597000", "otherCurrentLiabilities": "298664000", "totalCurrentLiabilities": "479712000", "otherNonCurrentLiabilities": "3785000", "totalNonCurrentLiabilities": "1673568000", "cashAndShortTermInvestments": "740020000", "commonStockSharesOutstanding": "74762332", "intangibleAssetsExcludingGoodwill": "81351000", "cashAndCashEquivalentsAtCarryingValue": "740020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "233023000", "capitalExpenditures": "188070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397950000", "cashflowFromInvestment": "-233070000", "stockBasedCompensation": "29833000", "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": "198390000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 1616630000, "cost_of_revenue": 1395239000, "gross_profit": 221391000, "ebit": 103293000, "ebitda": 292786000, "pretax_income": 38810000, "tax_provision": 8473000, "net_income": 3044000, "net_income_to_common": 3044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342570000, "total_current_assets": 579276000, "total_assets": 2690473000, "short_term_debt": 73955000, "long_term_debt": 812068000, "total_debt": 886023000, "total_liabilities": 1877114000, "total_equity": 630695000, "shares_outstanding": 64658299, "goodwill_and_intangibles": 770078000 }, "cash_flow": { "operating_cash_flow": 220863000, "capital_expenditure": 176600000, "free_cash_flow": 397463000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157370, "ticker_id": 7967, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103293000", "ebitda": "292786000", "netIncome": "3044000", "grossProfit": "221391000", "depreciation": "None", "totalRevenue": "1616630000", "costOfRevenue": "1395239000", "interestIncome": "None", "incomeBeforeTax": "38810000", "interestExpense": "64483000", "operatingIncome": "98697000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8473000", "reportedCurrency": "USD", "netInterestIncome": "-63319000", "nonInterestIncome": "None", "operatingExpenses": "122694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1308000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1395239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189493000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "29309000" }, "balance": { "goodwill": "679463000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2690473000", "longTermDebt": "812068000", "shortTermDebt": "73955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "90615000", "reportedCurrency": "USD", "retainedEarnings": "-79578000", "totalLiabilities": "1877114000", "otherCurrentAssets": "47657000", "totalCurrentAssets": "579276000", "currentLongTermDebt": "17974000", "longTermInvestments": "92710000", "shortTermInvestments": "None", "currentNetReceivables": "189049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2111197000", "currentAccountsPayable": "122888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491120000", "totalShareholderEquity": "630695000", "capitalLeaseObligations": "661078000", "otherCurrentLiabilities": "235962000", "totalCurrentLiabilities": "437452000", "otherNonCurrentLiabilities": "6721000", "totalNonCurrentLiabilities": "1439662000", "cashAndShortTermInvestments": "342570000", "commonStockSharesOutstanding": "64658299", "intangibleAssetsExcludingGoodwill": "90615000", "cashAndCashEquivalentsAtCarryingValue": "342570000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30337000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220863000", "capitalExpenditures": "176600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195635000", "cashflowFromInvestment": "-201470000", "stockBasedCompensation": "26785000", "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": "189493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1616630000, "cost_of_revenue": 1395239000, "gross_profit": 221391000, "research_and_development": 1308000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103293000, "depreciation_amortisation": 189493000, "ebitda": 292786000, "interest_expense": 64483000, "interest_income": null, "other_non_operating": null, "pretax_income": 38810000, "tax_provision": 8473000, "effective_tax_rate": null, "net_income": 3044000, "net_income_continuing_ops": 29309000, "net_income_to_common": 3044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342570000, "short_term_investments": null, "net_receivables": 189049000, "inventory": 1, "other_current_assets": null, "total_current_assets": 579276000, "net_ppe": null, "goodwill": 679463000, "intangible_assets": 90615000, "goodwill_and_intangibles": 770078000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2111197000, "total_assets": 2690473000, "short_term_debt": 73955000, "accounts_payable": 122888000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437452000, "long_term_debt": 812068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1439662000, "total_liabilities": 1877114000, "total_debt": 886023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79578000, "total_equity": 630695000, "shares_outstanding": 64658299, "operating_cash_flow": 220863000, "stock_based_compensation": 26785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 195635000, "free_cash_flow": 397463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103293000", "ebitda": "292786000", "netIncome": "3044000", "grossProfit": "221391000", "depreciation": "None", "totalRevenue": "1616630000", "costOfRevenue": "1395239000", "interestIncome": "None", "incomeBeforeTax": "38810000", "interestExpense": "64483000", "operatingIncome": "98697000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8473000", "reportedCurrency": "USD", "netInterestIncome": "-63319000", "nonInterestIncome": "None", "operatingExpenses": "122694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1308000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1395239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189493000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "29309000" }, "balance": { "goodwill": "679463000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2690473000", "longTermDebt": "812068000", "shortTermDebt": "73955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "90615000", "reportedCurrency": "USD", "retainedEarnings": "-79578000", "totalLiabilities": "1877114000", "otherCurrentAssets": "47657000", "totalCurrentAssets": "579276000", "currentLongTermDebt": "17974000", "longTermInvestments": "92710000", "shortTermInvestments": "None", "currentNetReceivables": "189049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2111197000", "currentAccountsPayable": "122888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491120000", "totalShareholderEquity": "630695000", "capitalLeaseObligations": "661078000", "otherCurrentLiabilities": "235962000", "totalCurrentLiabilities": "437452000", "otherNonCurrentLiabilities": "6721000", "totalNonCurrentLiabilities": "1439662000", "cashAndShortTermInvestments": "342570000", "commonStockSharesOutstanding": "64658299", "intangibleAssetsExcludingGoodwill": "90615000", "cashAndCashEquivalentsAtCarryingValue": "342570000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30337000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220863000", "capitalExpenditures": "176600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195635000", "cashflowFromInvestment": "-201470000", "stockBasedCompensation": "26785000", "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": "189493000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 1430061000, "cost_of_revenue": 1264346000, "gross_profit": 165715000, "ebit": 93810000, "ebitda": 278534000, "pretax_income": 42969000, "tax_provision": 9361000, "net_income": 10650000, "net_income_to_common": 10650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127834000, "total_current_assets": 367184000, "total_assets": 2433907000, "short_term_debt": 70007000, "long_term_debt": 839344000, "total_debt": 909351000, "total_liabilities": 1942455000, "total_equity": 332995000, "shares_outstanding": 57320870, "goodwill_and_intangibles": 783893000 }, "cash_flow": { "operating_cash_flow": 146417000, "capital_expenditure": 249412000, "free_cash_flow": 395829000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157375, "ticker_id": 7967, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93810000", "ebitda": "278534000", "netIncome": "10650000", "grossProfit": "165715000", "depreciation": "None", "totalRevenue": "1430061000", "costOfRevenue": "1264346000", "interestIncome": "None", "incomeBeforeTax": "42969000", "interestExpense": "50841000", "operatingIncome": "46363000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9361000", "reportedCurrency": "USD", "netInterestIncome": "-50841000", "nonInterestIncome": "None", "operatingExpenses": "119352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "47447000", "costofGoodsAndServicesSold": "1264346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184724000", "sellingGeneralAndAdministrative": "1265292000", "netIncomeFromContinuingOperations": "33608000" }, "balance": { "goodwill": "677665000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "2433907000", "longTermDebt": "839344000", "shortTermDebt": "70007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "106228000", "reportedCurrency": "USD", "retainedEarnings": "-82622000", "totalLiabilities": "1942455000", "otherCurrentAssets": "54022000", "totalCurrentAssets": "367184000", "currentLongTermDebt": "12400000", "longTermInvestments": "57893000", "shortTermInvestments": "None", "currentNetReceivables": "185328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2066723000", "currentAccountsPayable": "102678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "565961000", "shortLongTermDebtTotal": "1513468000", "totalShareholderEquity": "332995000", "capitalLeaseObligations": "661724000", "otherCurrentLiabilities": "290017000", "totalCurrentLiabilities": "466723000", "otherNonCurrentLiabilities": "23015000", "totalNonCurrentLiabilities": "1475732000", "cashAndShortTermInvestments": "127834000", "commonStockSharesOutstanding": "57320870", "intangibleAssetsExcludingGoodwill": "106228000", "cashAndCashEquivalentsAtCarryingValue": "127834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33608000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146417000", "capitalExpenditures": "249412000", "changeInReceivables": "-30078000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93647000", "cashflowFromInvestment": "-246949000", "stockBasedCompensation": "23770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-599000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1430061000, "cost_of_revenue": 1264346000, "gross_profit": 165715000, "research_and_development": null, "selling_general_admin": 1265292000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93810000, "depreciation_amortisation": 184724000, "ebitda": 278534000, "interest_expense": 50841000, "interest_income": null, "other_non_operating": null, "pretax_income": 42969000, "tax_provision": 9361000, "effective_tax_rate": null, "net_income": 10650000, "net_income_continuing_ops": 33608000, "net_income_to_common": 10650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127834000, "short_term_investments": null, "net_receivables": 185328000, "inventory": null, "other_current_assets": null, "total_current_assets": 367184000, "net_ppe": null, "goodwill": 677665000, "intangible_assets": 106228000, "goodwill_and_intangibles": 783893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2066723000, "total_assets": 2433907000, "short_term_debt": 70007000, "accounts_payable": 102678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 466723000, "long_term_debt": 839344000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1475732000, "total_liabilities": 1942455000, "total_debt": 909351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82622000, "total_equity": 332995000, "shares_outstanding": 57320870, "operating_cash_flow": 146417000, "stock_based_compensation": 23770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -246949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93647000, "free_cash_flow": 395829000, "net_change_in_cash": -6885000 }, "raw_data": { "income": { "ebit": "93810000", "ebitda": "278534000", "netIncome": "10650000", "grossProfit": "165715000", "depreciation": "None", "totalRevenue": "1430061000", "costOfRevenue": "1264346000", "interestIncome": "None", "incomeBeforeTax": "42969000", "interestExpense": "50841000", "operatingIncome": "46363000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9361000", "reportedCurrency": "USD", "netInterestIncome": "-50841000", "nonInterestIncome": "None", "operatingExpenses": "119352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "47447000", "costofGoodsAndServicesSold": "1264346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184724000", "sellingGeneralAndAdministrative": "1265292000", "netIncomeFromContinuingOperations": "33608000" }, "balance": { "goodwill": "677665000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "2433907000", "longTermDebt": "839344000", "shortTermDebt": "70007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "106228000", "reportedCurrency": "USD", "retainedEarnings": "-82622000", "totalLiabilities": "1942455000", "otherCurrentAssets": "54022000", "totalCurrentAssets": "367184000", "currentLongTermDebt": "12400000", "longTermInvestments": "57893000", "shortTermInvestments": "None", "currentNetReceivables": "185328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2066723000", "currentAccountsPayable": "102678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "565961000", "shortLongTermDebtTotal": "1513468000", "totalShareholderEquity": "332995000", "capitalLeaseObligations": "661724000", "otherCurrentLiabilities": "290017000", "totalCurrentLiabilities": "466723000", "otherNonCurrentLiabilities": "23015000", "totalNonCurrentLiabilities": "1475732000", "cashAndShortTermInvestments": "127834000", "commonStockSharesOutstanding": "57320870", "intangibleAssetsExcludingGoodwill": "106228000", "cashAndCashEquivalentsAtCarryingValue": "127834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33608000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146417000", "capitalExpenditures": "249412000", "changeInReceivables": "-30078000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93647000", "cashflowFromInvestment": "-246949000", "stockBasedCompensation": "23770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-599000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184724000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 1315077000, "cost_of_revenue": 1123274000, "gross_profit": 191803000, "ebit": 107709000, "ebitda": 278370000, "pretax_income": 58879000, "tax_provision": 14560000, "net_income": 24727000, "net_income_to_common": 24727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134606000, "total_current_assets": 324264000, "total_assets": 2058474000, "short_term_debt": 76616000, "long_term_debt": 743498000, "total_debt": 820114000, "total_liabilities": 1712317000, "total_equity": 228904000, "shares_outstanding": 53421033, "goodwill_and_intangibles": 570423000 }, "cash_flow": { "operating_cash_flow": 149491000, "capital_expenditure": 220695000, "free_cash_flow": 370186000, "dividends_paid": 6260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157380, "ticker_id": 7967, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107709000", "ebitda": "278370000", "netIncome": "24727000", "grossProfit": "191803000", "depreciation": "None", "totalRevenue": "1315077000", "costOfRevenue": "1123274000", "interestIncome": "None", "incomeBeforeTax": "58879000", "interestExpense": "48830000", "operatingIncome": "82554000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14560000", "reportedCurrency": "USD", "netInterestIncome": "-48830000", "nonInterestIncome": "None", "operatingExpenses": "109249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25155000", "costofGoodsAndServicesSold": "1123274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170661000", "sellingGeneralAndAdministrative": "1124018000", "netIncomeFromContinuingOperations": "44319000" }, "balance": { "goodwill": "513820000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2058474000", "longTermDebt": "743498000", "shortTermDebt": "76616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "56603000", "reportedCurrency": "USD", "retainedEarnings": "-93272000", "totalLiabilities": "1712317000", "otherCurrentAssets": "49212000", "totalCurrentAssets": "324264000", "currentLongTermDebt": "11164000", "longTermInvestments": "42229000", "shortTermInvestments": "None", "currentNetReceivables": "140446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1734210000", "currentAccountsPayable": "86461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1068538000", "shortLongTermDebtTotal": "1397789000", "totalShareholderEquity": "228904000", "capitalLeaseObligations": "643127000", "otherCurrentLiabilities": "201006000", "totalCurrentLiabilities": "374784000", "otherNonCurrentLiabilities": "594035000", "totalNonCurrentLiabilities": "1337533000", "cashAndShortTermInvestments": "134606000", "commonStockSharesOutstanding": "53421033", "intangibleAssetsExcludingGoodwill": "56603000", "cashAndCashEquivalentsAtCarryingValue": "134606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44319000", "profitLoss": "None", "dividendPayout": "6260000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-87668000", "operatingCashflow": "149491000", "capitalExpenditures": "220695000", "changeInReceivables": "-5890000", "changeInExchangeRate": "None", "cashflowFromFinancing": "104673000", "cashflowFromInvestment": "-221511000", "stockBasedCompensation": "25203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32653000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1315077000, "cost_of_revenue": 1123274000, "gross_profit": 191803000, "research_and_development": null, "selling_general_admin": 1124018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107709000, "depreciation_amortisation": 170661000, "ebitda": 278370000, "interest_expense": 48830000, "interest_income": null, "other_non_operating": null, "pretax_income": 58879000, "tax_provision": 14560000, "effective_tax_rate": null, "net_income": 24727000, "net_income_continuing_ops": 44319000, "net_income_to_common": 24727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134606000, "short_term_investments": null, "net_receivables": 140446000, "inventory": null, "other_current_assets": null, "total_current_assets": 324264000, "net_ppe": null, "goodwill": 513820000, "intangible_assets": 56603000, "goodwill_and_intangibles": 570423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1734210000, "total_assets": 2058474000, "short_term_debt": 76616000, "accounts_payable": 86461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374784000, "long_term_debt": 743498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1337533000, "total_liabilities": 1712317000, "total_debt": 820114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93272000, "total_equity": 228904000, "shares_outstanding": 53421033, "operating_cash_flow": 149491000, "stock_based_compensation": 25203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220695000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221511000, "dividends_paid": 6260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104673000, "free_cash_flow": 370186000, "net_change_in_cash": 32653000 }, "raw_data": { "income": { "ebit": "107709000", "ebitda": "278370000", "netIncome": "24727000", "grossProfit": "191803000", "depreciation": "None", "totalRevenue": "1315077000", "costOfRevenue": "1123274000", "interestIncome": "None", "incomeBeforeTax": "58879000", "interestExpense": "48830000", "operatingIncome": "82554000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14560000", "reportedCurrency": "USD", "netInterestIncome": "-48830000", "nonInterestIncome": "None", "operatingExpenses": "109249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25155000", "costofGoodsAndServicesSold": "1123274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170661000", "sellingGeneralAndAdministrative": "1124018000", "netIncomeFromContinuingOperations": "44319000" }, "balance": { "goodwill": "513820000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2058474000", "longTermDebt": "743498000", "shortTermDebt": "76616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "56603000", "reportedCurrency": "USD", "retainedEarnings": "-93272000", "totalLiabilities": "1712317000", "otherCurrentAssets": "49212000", "totalCurrentAssets": "324264000", "currentLongTermDebt": "11164000", "longTermInvestments": "42229000", "shortTermInvestments": "None", "currentNetReceivables": "140446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1734210000", "currentAccountsPayable": "86461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1068538000", "shortLongTermDebtTotal": "1397789000", "totalShareholderEquity": "228904000", "capitalLeaseObligations": "643127000", "otherCurrentLiabilities": "201006000", "totalCurrentLiabilities": "374784000", "otherNonCurrentLiabilities": "594035000", "totalNonCurrentLiabilities": "1337533000", "cashAndShortTermInvestments": "134606000", "commonStockSharesOutstanding": "53421033", "intangibleAssetsExcludingGoodwill": "56603000", "cashAndCashEquivalentsAtCarryingValue": "134606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44319000", "profitLoss": "None", "dividendPayout": "6260000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-87668000", "operatingCashflow": "149491000", "capitalExpenditures": "220695000", "changeInReceivables": "-5890000", "changeInExchangeRate": "None", "cashflowFromFinancing": "104673000", "cashflowFromInvestment": "-221511000", "stockBasedCompensation": "25203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32653000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170661000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 1071840000, "cost_of_revenue": 965902000, "gross_profit": 105938000, "ebit": 45028000, "ebitda": 199738000, "pretax_income": -854000, "tax_provision": 895000, "net_income": -14840000, "net_income_to_common": -14840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102018000, "total_current_assets": 270424000, "total_assets": 1786657000, "short_term_debt": 108163000, "long_term_debt": 612913000, "total_debt": 721076000, "total_liabilities": 1528354000, "total_equity": 165743000, "shares_outstanding": 50891791, "goodwill_and_intangibles": 525272000 }, "cash_flow": { "operating_cash_flow": 233759000, "capital_expenditure": 125437000, "free_cash_flow": 359196000, "dividends_paid": 1577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157385, "ticker_id": 7967, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45028000", "ebitda": "199738000", "netIncome": "-14840000", "grossProfit": "105938000", "depreciation": "None", "totalRevenue": "1071840000", "costOfRevenue": "965902000", "interestIncome": "None", "incomeBeforeTax": "-854000", "interestExpense": "45882000", "operatingIncome": "35684000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "895000", "reportedCurrency": "USD", "netInterestIncome": "-45882000", "nonInterestIncome": "None", "operatingExpenses": "70254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9344000", "costofGoodsAndServicesSold": "965902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154710000", "sellingGeneralAndAdministrative": "970255000", "netIncomeFromContinuingOperations": "-1749000" }, "balance": { "goodwill": "472879000", "inventory": "1", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1786657000", "longTermDebt": "612913000", "shortTermDebt": "108163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52393000", "reportedCurrency": "USD", "retainedEarnings": "-117999000", "totalLiabilities": "1528354000", "otherCurrentAssets": "32985000", "totalCurrentAssets": "270424000", "currentLongTermDebt": "39791000", "longTermInvestments": "34528000", "shortTermInvestments": "34528000", "currentNetReceivables": "135421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516233000", "currentAccountsPayable": "70071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "882996000", "shortLongTermDebtTotal": "1184915000", "totalShareholderEquity": "165743000", "capitalLeaseObligations": "532211000", "otherCurrentLiabilities": "180623000", "totalCurrentLiabilities": "398114000", "otherNonCurrentLiabilities": "53488000", "totalNonCurrentLiabilities": "1130240000", "cashAndShortTermInvestments": "102018000", "commonStockSharesOutstanding": "50891791", "intangibleAssetsExcludingGoodwill": "52393000", "cashAndCashEquivalentsAtCarryingValue": "102018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1749000", "profitLoss": "None", "dividendPayout": "1577000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-45069000", "operatingCashflow": "233759000", "capitalExpenditures": "125437000", "changeInReceivables": "25206000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45561000", "cashflowFromInvestment": "-126244000", "stockBasedCompensation": "12405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61954000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1071840000, "cost_of_revenue": 965902000, "gross_profit": 105938000, "research_and_development": null, "selling_general_admin": 970255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45028000, "depreciation_amortisation": 154710000, "ebitda": 199738000, "interest_expense": 45882000, "interest_income": null, "other_non_operating": null, "pretax_income": -854000, "tax_provision": 895000, "effective_tax_rate": null, "net_income": -14840000, "net_income_continuing_ops": -1749000, "net_income_to_common": -14840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102018000, "short_term_investments": 34528000, "net_receivables": 135421000, "inventory": 1, "other_current_assets": null, "total_current_assets": 270424000, "net_ppe": null, "goodwill": 472879000, "intangible_assets": 52393000, "goodwill_and_intangibles": 525272000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1516233000, "total_assets": 1786657000, "short_term_debt": 108163000, "accounts_payable": 70071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398114000, "long_term_debt": 612913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1130240000, "total_liabilities": 1528354000, "total_debt": 721076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117999000, "total_equity": 165743000, "shares_outstanding": 50891791, "operating_cash_flow": 233759000, "stock_based_compensation": 12405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126244000, "dividends_paid": 1577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45561000, "free_cash_flow": 359196000, "net_change_in_cash": 61954000 }, "raw_data": { "income": { "ebit": "45028000", "ebitda": "199738000", "netIncome": "-14840000", "grossProfit": "105938000", "depreciation": "None", "totalRevenue": "1071840000", "costOfRevenue": "965902000", "interestIncome": "None", "incomeBeforeTax": "-854000", "interestExpense": "45882000", "operatingIncome": "35684000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "895000", "reportedCurrency": "USD", "netInterestIncome": "-45882000", "nonInterestIncome": "None", "operatingExpenses": "70254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9344000", "costofGoodsAndServicesSold": "965902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154710000", "sellingGeneralAndAdministrative": "970255000", "netIncomeFromContinuingOperations": "-1749000" }, "balance": { "goodwill": "472879000", "inventory": "1", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1786657000", "longTermDebt": "612913000", "shortTermDebt": "108163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52393000", "reportedCurrency": "USD", "retainedEarnings": "-117999000", "totalLiabilities": "1528354000", "otherCurrentAssets": "32985000", "totalCurrentAssets": "270424000", "currentLongTermDebt": "39791000", "longTermInvestments": "34528000", "shortTermInvestments": "34528000", "currentNetReceivables": "135421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516233000", "currentAccountsPayable": "70071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "882996000", "shortLongTermDebtTotal": "1184915000", "totalShareholderEquity": "165743000", "capitalLeaseObligations": "532211000", "otherCurrentLiabilities": "180623000", "totalCurrentLiabilities": "398114000", "otherNonCurrentLiabilities": "53488000", "totalNonCurrentLiabilities": "1130240000", "cashAndShortTermInvestments": "102018000", "commonStockSharesOutstanding": "50891791", "intangibleAssetsExcludingGoodwill": "52393000", "cashAndCashEquivalentsAtCarryingValue": "102018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1749000", "profitLoss": "None", "dividendPayout": "1577000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-45069000", "operatingCashflow": "233759000", "capitalExpenditures": "125437000", "changeInReceivables": "25206000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45561000", "cashflowFromInvestment": "-126244000", "stockBasedCompensation": "12405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61954000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154710000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 1154179000, "cost_of_revenue": 999692000, "gross_profit": 154487000, "ebit": 77713000, "ebitda": 225162000, "pretax_income": 29669000, "tax_provision": 6229000, "net_income": 14756000, "net_income_to_common": 14756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40165000, "total_current_assets": 241836000, "total_assets": 1645607000, "short_term_debt": 168669000, "long_term_debt": 652704000, "total_debt": 821373000, "total_liabilities": 1412468000, "total_equity": 151685000, "shares_outstanding": 50244006, "goodwill_and_intangibles": 483975000 }, "cash_flow": { "operating_cash_flow": 104322000, "capital_expenditure": 101303000, "free_cash_flow": 205625000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157390, "ticker_id": 7967, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77713000", "ebitda": "225162000", "netIncome": "14756000", "grossProfit": "154487000", "depreciation": "None", "totalRevenue": "1154179000", "costOfRevenue": "999692000", "interestIncome": "39694000", "incomeBeforeTax": "29669000", "interestExpense": "48044000", "operatingIncome": "69878000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6229000", "reportedCurrency": "USD", "netInterestIncome": "-48044000", "nonInterestIncome": "None", "operatingExpenses": "84609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7835000", "costofGoodsAndServicesSold": "999692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147449000", "sellingGeneralAndAdministrative": "1001311000", "netIncomeFromContinuingOperations": "23440000" }, "balance": { "goodwill": "440981000", "inventory": "2041000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1645607000", "longTermDebt": "652704000", "shortTermDebt": "168669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "42994000", "reportedCurrency": "USD", "retainedEarnings": "-103159000", "totalLiabilities": "1412468000", "otherCurrentAssets": "43625000", "totalCurrentAssets": "241836000", "currentLongTermDebt": "39691000", "longTermInvestments": "34470000", "shortTermInvestments": "None", "currentNetReceivables": "156005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1403771000", "currentAccountsPayable": "64300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366746000", "shortLongTermDebtTotal": "1245559000", "totalShareholderEquity": "151685000", "capitalLeaseObligations": "488675000", "otherCurrentLiabilities": "91764000", "totalCurrentLiabilities": "326049000", "otherNonCurrentLiabilities": "433715000", "totalNonCurrentLiabilities": "1086419000", "cashAndShortTermInvestments": "40165000", "commonStockSharesOutstanding": "50244006", "intangibleAssetsExcludingGoodwill": "42994000", "cashAndCashEquivalentsAtCarryingValue": "40165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23440000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17316000", "operatingCashflow": "104322000", "capitalExpenditures": "101303000", "changeInReceivables": "-17482000", "changeInExchangeRate": "-32000", "cashflowFromFinancing": "24951000", "cashflowFromInvestment": "-99465000", "stockBasedCompensation": "8730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29776000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1154179000, "cost_of_revenue": 999692000, "gross_profit": 154487000, "research_and_development": null, "selling_general_admin": 1001311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77713000, "depreciation_amortisation": 147449000, "ebitda": 225162000, "interest_expense": 48044000, "interest_income": null, "other_non_operating": null, "pretax_income": 29669000, "tax_provision": 6229000, "effective_tax_rate": null, "net_income": 14756000, "net_income_continuing_ops": 23440000, "net_income_to_common": 14756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40165000, "short_term_investments": null, "net_receivables": 156005000, "inventory": 2041000, "other_current_assets": null, "total_current_assets": 241836000, "net_ppe": null, "goodwill": 440981000, "intangible_assets": 42994000, "goodwill_and_intangibles": 483975000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1403771000, "total_assets": 1645607000, "short_term_debt": 168669000, "accounts_payable": 64300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326049000, "long_term_debt": 652704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1086419000, "total_liabilities": 1412468000, "total_debt": 821373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103159000, "total_equity": 151685000, "shares_outstanding": 50244006, "operating_cash_flow": 104322000, "stock_based_compensation": 8730000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99465000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24951000, "free_cash_flow": 205625000, "net_change_in_cash": 29776000 }, "raw_data": { "income": { "ebit": "77713000", "ebitda": "225162000", "netIncome": "14756000", "grossProfit": "154487000", "depreciation": "None", "totalRevenue": "1154179000", "costOfRevenue": "999692000", "interestIncome": "39694000", "incomeBeforeTax": "29669000", "interestExpense": "48044000", "operatingIncome": "69878000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6229000", "reportedCurrency": "USD", "netInterestIncome": "-48044000", "nonInterestIncome": "None", "operatingExpenses": "84609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7835000", "costofGoodsAndServicesSold": "999692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147449000", "sellingGeneralAndAdministrative": "1001311000", "netIncomeFromContinuingOperations": "23440000" }, "balance": { "goodwill": "440981000", "inventory": "2041000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1645607000", "longTermDebt": "652704000", "shortTermDebt": "168669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "42994000", "reportedCurrency": "USD", "retainedEarnings": "-103159000", "totalLiabilities": "1412468000", "otherCurrentAssets": "43625000", "totalCurrentAssets": "241836000", "currentLongTermDebt": "39691000", "longTermInvestments": "34470000", "shortTermInvestments": "None", "currentNetReceivables": "156005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1403771000", "currentAccountsPayable": "64300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366746000", "shortLongTermDebtTotal": "1245559000", "totalShareholderEquity": "151685000", "capitalLeaseObligations": "488675000", "otherCurrentLiabilities": "91764000", "totalCurrentLiabilities": "326049000", "otherNonCurrentLiabilities": "433715000", "totalNonCurrentLiabilities": "1086419000", "cashAndShortTermInvestments": "40165000", "commonStockSharesOutstanding": "50244006", "intangibleAssetsExcludingGoodwill": "42994000", "cashAndCashEquivalentsAtCarryingValue": "40165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23440000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17316000", "operatingCashflow": "104322000", "capitalExpenditures": "101303000", "changeInReceivables": "-17482000", "changeInExchangeRate": "-32000", "cashflowFromFinancing": "24951000", "cashflowFromInvestment": "-99465000", "stockBasedCompensation": "8730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29776000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147449000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 975146000, "cost_of_revenue": 867547000, "gross_profit": 107599000, "ebit": 34700000, "ebitda": 107599000, "pretax_income": 38527000, "tax_provision": 394000, "net_income": 32243000, "net_income_to_common": 32243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10389000, "total_current_assets": 208690000, "total_assets": 1109330000, "short_term_debt": 44881000, "long_term_debt": 626507000, "total_debt": 671388000, "total_liabilities": 909077000, "total_equity": 127184000, "shares_outstanding": 48678999, "goodwill_and_intangibles": 458686000 }, "cash_flow": { "operating_cash_flow": 116754000, "capital_expenditure": 145372000, "free_cash_flow": 262126000, "dividends_paid": 1427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157395, "ticker_id": 7967, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34700000", "ebitda": "107599000", "netIncome": "32243000", "grossProfit": "107599000", "depreciation": "None", "totalRevenue": "975146000", "costOfRevenue": "867547000", "interestIncome": "39539000", "incomeBeforeTax": "38527000", "interestExpense": "43456000", "operatingIncome": "30886000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "394000", "reportedCurrency": "USD", "netInterestIncome": "-43456000", "nonInterestIncome": "None", "operatingExpenses": "72899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "51097000", "costofGoodsAndServicesSold": "867547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72899000", "sellingGeneralAndAdministrative": "869478000", "netIncomeFromContinuingOperations": "38133000" }, "balance": { "goodwill": "418093000", "inventory": "2499000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1109330000", "longTermDebt": "626507000", "shortTermDebt": "44881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "40593000", "reportedCurrency": "USD", "retainedEarnings": "-117915000", "totalLiabilities": "909077000", "otherCurrentAssets": "48787000", "totalCurrentAssets": "208690000", "currentLongTermDebt": "33653000", "longTermInvestments": "37973000", "shortTermInvestments": "3316000", "currentNetReceivables": "149514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "900640000", "currentAccountsPayable": "68040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345729000", "shortLongTermDebtTotal": "672279000", "totalShareholderEquity": "127184000", "capitalLeaseObligations": "6505000", "otherCurrentLiabilities": "124198000", "totalCurrentLiabilities": "239517000", "otherNonCurrentLiabilities": "5006000", "totalNonCurrentLiabilities": "669560000", "cashAndShortTermInvestments": "10389000", "commonStockSharesOutstanding": "48678999", "intangibleAssetsExcludingGoodwill": "40593000", "cashAndCashEquivalentsAtCarryingValue": "10389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38133000", "profitLoss": "None", "dividendPayout": "1427000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10935000", "operatingCashflow": "116754000", "capitalExpenditures": "145372000", "changeInReceivables": "2145000", "changeInExchangeRate": "-69000", "cashflowFromFinancing": "-10869000", "cashflowFromInvestment": "-146749000", "stockBasedCompensation": "7662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40933000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 975146000, "cost_of_revenue": 867547000, "gross_profit": 107599000, "research_and_development": 0, "selling_general_admin": 869478000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34700000, "depreciation_amortisation": 72899000, "ebitda": 107599000, "interest_expense": 43456000, "interest_income": null, "other_non_operating": null, "pretax_income": 38527000, "tax_provision": 394000, "effective_tax_rate": null, "net_income": 32243000, "net_income_continuing_ops": 38133000, "net_income_to_common": 32243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10389000, "short_term_investments": 3316000, "net_receivables": 149514000, "inventory": 2499000, "other_current_assets": null, "total_current_assets": 208690000, "net_ppe": null, "goodwill": 418093000, "intangible_assets": 40593000, "goodwill_and_intangibles": 458686000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 900640000, "total_assets": 1109330000, "short_term_debt": 44881000, "accounts_payable": 68040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239517000, "long_term_debt": 626507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 669560000, "total_liabilities": 909077000, "total_debt": 671388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117915000, "total_equity": 127184000, "shares_outstanding": 48678999, "operating_cash_flow": 116754000, "stock_based_compensation": 7662000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146749000, "dividends_paid": 1427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10869000, "free_cash_flow": 262126000, "net_change_in_cash": -40933000 }, "raw_data": { "income": { "ebit": "34700000", "ebitda": "107599000", "netIncome": "32243000", "grossProfit": "107599000", "depreciation": "None", "totalRevenue": "975146000", "costOfRevenue": "867547000", "interestIncome": "39539000", "incomeBeforeTax": "38527000", "interestExpense": "43456000", "operatingIncome": "30886000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "394000", "reportedCurrency": "USD", "netInterestIncome": "-43456000", "nonInterestIncome": "None", "operatingExpenses": "72899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "51097000", "costofGoodsAndServicesSold": "867547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72899000", "sellingGeneralAndAdministrative": "869478000", "netIncomeFromContinuingOperations": "38133000" }, "balance": { "goodwill": "418093000", "inventory": "2499000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1109330000", "longTermDebt": "626507000", "shortTermDebt": "44881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "40593000", "reportedCurrency": "USD", "retainedEarnings": "-117915000", "totalLiabilities": "909077000", "otherCurrentAssets": "48787000", "totalCurrentAssets": "208690000", "currentLongTermDebt": "33653000", "longTermInvestments": "37973000", "shortTermInvestments": "3316000", "currentNetReceivables": "149514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "900640000", "currentAccountsPayable": "68040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345729000", "shortLongTermDebtTotal": "672279000", "totalShareholderEquity": "127184000", "capitalLeaseObligations": "6505000", "otherCurrentLiabilities": "124198000", "totalCurrentLiabilities": "239517000", "otherNonCurrentLiabilities": "5006000", "totalNonCurrentLiabilities": "669560000", "cashAndShortTermInvestments": "10389000", "commonStockSharesOutstanding": "48678999", "intangibleAssetsExcludingGoodwill": "40593000", "cashAndCashEquivalentsAtCarryingValue": "10389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38133000", "profitLoss": "None", "dividendPayout": "1427000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10935000", "operatingCashflow": "116754000", "capitalExpenditures": "145372000", "changeInReceivables": "2145000", "changeInExchangeRate": "-69000", "cashflowFromFinancing": "-10869000", "cashflowFromInvestment": "-146749000", "stockBasedCompensation": "7662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40933000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72899000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 575631000, "cost_of_revenue": 592025000, "gross_profit": -16393999, "ebit": -16394000, "ebitda": 28573000, "pretax_income": -32828000, "tax_provision": -8096000, "net_income": -33466000, "net_income_to_common": -33466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 455339000, "total_current_assets": 740775000, "total_assets": 3885389000, "short_term_debt": 93097000, "long_term_debt": 1059977000, "total_debt": 1153074000, "total_liabilities": 2532677000, "total_equity": 1080551000, "shares_outstanding": 77057835, "goodwill_and_intangibles": 1348180000 }, "cash_flow": { "operating_cash_flow": 92271000, "capital_expenditure": 69932000, "free_cash_flow": 162203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157358, "ticker_id": 7967, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16394000", "ebitda": "28573000", "netIncome": "-33466000", "grossProfit": "-16393999", "depreciation": "None", "totalRevenue": "575631000", "costOfRevenue": "592025000", "interestIncome": "None", "incomeBeforeTax": "-32828000", "interestExpense": "17657000", "operatingIncome": "-16393999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8096000", "reportedCurrency": "USD", "netInterestIncome": "-17657000", "nonInterestIncome": "None", "operatingExpenses": "46804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44967000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-24732000" }, "balance": { "goodwill": "1094699000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3885389000", "longTermDebt": "1059977000", "shortTermDebt": "93097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "253481000", "reportedCurrency": "USD", "retainedEarnings": "-128903000", "totalLiabilities": "2532677000", "otherCurrentAssets": "76346000", "totalCurrentAssets": "740775000", "currentLongTermDebt": "26506000", "longTermInvestments": "131409000", "shortTermInvestments": "None", "currentNetReceivables": "209090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3144614000", "currentAccountsPayable": "454602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1934358000", "totalShareholderEquity": "1080551000", "capitalLeaseObligations": "847875000", "otherCurrentLiabilities": "75960000", "totalCurrentLiabilities": "635634000", "otherNonCurrentLiabilities": "21632000", "totalNonCurrentLiabilities": "1897043000", "cashAndShortTermInvestments": "455339000", "commonStockSharesOutstanding": "77057835", "intangibleAssetsExcludingGoodwill": "253481000", "cashAndCashEquivalentsAtCarryingValue": "455339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92271000", "capitalExpenditures": "69932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30803000", "cashflowFromInvestment": "-370973000", "stockBasedCompensation": "31375000", "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": "44967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575631000, "cost_of_revenue": 592025000, "gross_profit": -16393999, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16394000, "depreciation_amortisation": 44967000, "ebitda": 28573000, "interest_expense": 17657000, "interest_income": null, "other_non_operating": null, "pretax_income": -32828000, "tax_provision": -8096000, "effective_tax_rate": null, "net_income": -33466000, "net_income_continuing_ops": -24732000, "net_income_to_common": -33466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 455339000, "short_term_investments": null, "net_receivables": 209090000, "inventory": null, "other_current_assets": null, "total_current_assets": 740775000, "net_ppe": null, "goodwill": 1094699000, "intangible_assets": 253481000, "goodwill_and_intangibles": 1348180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3144614000, "total_assets": 3885389000, "short_term_debt": 93097000, "accounts_payable": 454602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 635634000, "long_term_debt": 1059977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1897043000, "total_liabilities": 2532677000, "total_debt": 1153074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128903000, "total_equity": 1080551000, "shares_outstanding": 77057835, "operating_cash_flow": 92271000, "stock_based_compensation": 31375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69932000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -370973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30803000, "free_cash_flow": 162203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16394000", "ebitda": "28573000", "netIncome": "-33466000", "grossProfit": "-16393999", "depreciation": "None", "totalRevenue": "575631000", "costOfRevenue": "592025000", "interestIncome": "None", "incomeBeforeTax": "-32828000", "interestExpense": "17657000", "operatingIncome": "-16393999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8096000", "reportedCurrency": "USD", "netInterestIncome": "-17657000", "nonInterestIncome": "None", "operatingExpenses": "46804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44967000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-24732000" }, "balance": { "goodwill": "1094699000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3885389000", "longTermDebt": "1059977000", "shortTermDebt": "93097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "253481000", "reportedCurrency": "USD", "retainedEarnings": "-128903000", "totalLiabilities": "2532677000", "otherCurrentAssets": "76346000", "totalCurrentAssets": "740775000", "currentLongTermDebt": "26506000", "longTermInvestments": "131409000", "shortTermInvestments": "None", "currentNetReceivables": "209090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3144614000", "currentAccountsPayable": "454602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1934358000", "totalShareholderEquity": "1080551000", "capitalLeaseObligations": "847875000", "otherCurrentLiabilities": "75960000", "totalCurrentLiabilities": "635634000", "otherNonCurrentLiabilities": "21632000", "totalNonCurrentLiabilities": "1897043000", "cashAndShortTermInvestments": "455339000", "commonStockSharesOutstanding": "77057835", "intangibleAssetsExcludingGoodwill": "253481000", "cashAndCashEquivalentsAtCarryingValue": "455339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92271000", "capitalExpenditures": "69932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30803000", "cashflowFromInvestment": "-370973000", "stockBasedCompensation": "31375000", "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": "44967000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 547712000, "cost_of_revenue": 471781000, "gross_profit": 75931000, "ebit": 39046000, "ebitda": 139765000, "pretax_income": 20916000, "tax_provision": 11055000, "net_income": -597000, "net_income_to_common": -597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 767215000, "total_current_assets": 1032127000, "total_assets": 3758563000, "short_term_debt": 87358000, "long_term_debt": 1064495000, "total_debt": 1151853000, "total_liabilities": 2402677000, "total_equity": 1089890000, "shares_outstanding": 75189872, "goodwill_and_intangibles": 1056171000 }, "cash_flow": { "operating_cash_flow": 84164000, "capital_expenditure": 315027000, "free_cash_flow": 399191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157359, "ticker_id": 7967, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39046000", "ebitda": "139765000", "netIncome": "-597000", "grossProfit": "75931000", "depreciation": "None", "totalRevenue": "547712000", "costOfRevenue": "471781000", "interestIncome": "None", "incomeBeforeTax": "20916000", "interestExpense": "18130000", "operatingIncome": "35079000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11055000", "reportedCurrency": "USD", "netInterestIncome": "-18130000", "nonInterestIncome": "None", "operatingExpenses": "40852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100719000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "9861000" }, "balance": { "goodwill": "907663000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3758563000", "longTermDebt": "1064495000", "shortTermDebt": "87358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "148508000", "reportedCurrency": "USD", "retainedEarnings": "-95437000", "totalLiabilities": "2402677000", "otherCurrentAssets": "64595000", "totalCurrentAssets": "1032127000", "currentLongTermDebt": "25424000", "longTermInvestments": "130340000", "shortTermInvestments": "None", "currentNetReceivables": "200317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2726436000", "currentAccountsPayable": "422029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858854000", "totalShareholderEquity": "1089890000", "capitalLeaseObligations": "768935000", "otherCurrentLiabilities": "70104000", "totalCurrentLiabilities": "586763000", "otherNonCurrentLiabilities": "22515000", "totalNonCurrentLiabilities": "1815914000", "cashAndShortTermInvestments": "767215000", "commonStockSharesOutstanding": "75189872", "intangibleAssetsExcludingGoodwill": "148508000", "cashAndCashEquivalentsAtCarryingValue": "767215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9861000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84164000", "capitalExpenditures": "315027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7395000", "cashflowFromInvestment": "-113940000", "stockBasedCompensation": "8325000", "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": "40852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 547712000, "cost_of_revenue": 471781000, "gross_profit": 75931000, "research_and_development": 3562000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39046000, "depreciation_amortisation": 100719000, "ebitda": 139765000, "interest_expense": 18130000, "interest_income": null, "other_non_operating": null, "pretax_income": 20916000, "tax_provision": 11055000, "effective_tax_rate": null, "net_income": -597000, "net_income_continuing_ops": 9861000, "net_income_to_common": -597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 767215000, "short_term_investments": null, "net_receivables": 200317000, "inventory": null, "other_current_assets": null, "total_current_assets": 1032127000, "net_ppe": null, "goodwill": 907663000, "intangible_assets": 148508000, "goodwill_and_intangibles": 1056171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2726436000, "total_assets": 3758563000, "short_term_debt": 87358000, "accounts_payable": 422029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 586763000, "long_term_debt": 1064495000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1815914000, "total_liabilities": 2402677000, "total_debt": 1151853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95437000, "total_equity": 1089890000, "shares_outstanding": 75189872, "operating_cash_flow": 84164000, "stock_based_compensation": 8325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 315027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7395000, "free_cash_flow": 399191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39046000", "ebitda": "139765000", "netIncome": "-597000", "grossProfit": "75931000", "depreciation": "None", "totalRevenue": "547712000", "costOfRevenue": "471781000", "interestIncome": "None", "incomeBeforeTax": "20916000", "interestExpense": "18130000", "operatingIncome": "35079000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11055000", "reportedCurrency": "USD", "netInterestIncome": "-18130000", "nonInterestIncome": "None", "operatingExpenses": "40852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100719000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "9861000" }, "balance": { "goodwill": "907663000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3758563000", "longTermDebt": "1064495000", "shortTermDebt": "87358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "148508000", "reportedCurrency": "USD", "retainedEarnings": "-95437000", "totalLiabilities": "2402677000", "otherCurrentAssets": "64595000", "totalCurrentAssets": "1032127000", "currentLongTermDebt": "25424000", "longTermInvestments": "130340000", "shortTermInvestments": "None", "currentNetReceivables": "200317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2726436000", "currentAccountsPayable": "422029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858854000", "totalShareholderEquity": "1089890000", "capitalLeaseObligations": "768935000", "otherCurrentLiabilities": "70104000", "totalCurrentLiabilities": "586763000", "otherNonCurrentLiabilities": "22515000", "totalNonCurrentLiabilities": "1815914000", "cashAndShortTermInvestments": "767215000", "commonStockSharesOutstanding": "75189872", "intangibleAssetsExcludingGoodwill": "148508000", "cashAndCashEquivalentsAtCarryingValue": "767215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9861000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84164000", "capitalExpenditures": "315027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7395000", "cashflowFromInvestment": "-113940000", "stockBasedCompensation": "8325000", "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": "40852000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 522869000, "cost_of_revenue": 450379000, "gross_profit": 72490000, "ebit": 37629000, "ebitda": 77428000, "pretax_income": 20274000, "tax_provision": 6385000, "net_income": 5417000, "net_income_to_common": 5417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 804716000, "total_current_assets": 1077777000, "total_assets": 3665279000, "short_term_debt": 85789000, "long_term_debt": 1070886000, "total_debt": 1156675000, "total_liabilities": 2351320000, "total_equity": 1058540000, "shares_outstanding": 74703658, "goodwill_and_intangibles": 952444000 }, "cash_flow": { "operating_cash_flow": 52827000, "capital_expenditure": 60445000, "free_cash_flow": 113272000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157361, "ticker_id": 7967, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37629000", "ebitda": "77428000", "netIncome": "5417000", "grossProfit": "72490000", "depreciation": "None", "totalRevenue": "522869000", "costOfRevenue": "450379000", "interestIncome": "None", "incomeBeforeTax": "20274000", "interestExpense": "17355000", "operatingIncome": "32691000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6385000", "reportedCurrency": "USD", "netInterestIncome": "-17355000", "nonInterestIncome": "None", "operatingExpenses": "39799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39799000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "13889000" }, "balance": { "goodwill": "827532000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3665279000", "longTermDebt": "1070886000", "shortTermDebt": "85789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "124912000", "reportedCurrency": "USD", "retainedEarnings": "-94840000", "totalLiabilities": "2351320000", "otherCurrentAssets": "62513000", "totalCurrentAssets": "1077777000", "currentLongTermDebt": "25454000", "longTermInvestments": "129127000", "shortTermInvestments": "None", "currentNetReceivables": "210548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2587502000", "currentAccountsPayable": "419207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1847610000", "totalShareholderEquity": "1058540000", "capitalLeaseObligations": "751270000", "otherCurrentLiabilities": "69918000", "totalCurrentLiabilities": "574914000", "otherNonCurrentLiabilities": "14585000", "totalNonCurrentLiabilities": "1776406000", "cashAndShortTermInvestments": "804716000", "commonStockSharesOutstanding": "74703658", "intangibleAssetsExcludingGoodwill": "124912000", "cashAndCashEquivalentsAtCarryingValue": "804716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52827000", "capitalExpenditures": "60445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5316000", "cashflowFromInvestment": "-75724000", "stockBasedCompensation": "9041000", "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": "39799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 522869000, "cost_of_revenue": 450379000, "gross_profit": 72490000, "research_and_development": 3562000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37629000, "depreciation_amortisation": 39799000, "ebitda": 77428000, "interest_expense": 17355000, "interest_income": null, "other_non_operating": null, "pretax_income": 20274000, "tax_provision": 6385000, "effective_tax_rate": null, "net_income": 5417000, "net_income_continuing_ops": 13889000, "net_income_to_common": 5417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 804716000, "short_term_investments": null, "net_receivables": 210548000, "inventory": null, "other_current_assets": null, "total_current_assets": 1077777000, "net_ppe": null, "goodwill": 827532000, "intangible_assets": 124912000, "goodwill_and_intangibles": 952444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2587502000, "total_assets": 3665279000, "short_term_debt": 85789000, "accounts_payable": 419207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 574914000, "long_term_debt": 1070886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1776406000, "total_liabilities": 2351320000, "total_debt": 1156675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94840000, "total_equity": 1058540000, "shares_outstanding": 74703658, "operating_cash_flow": 52827000, "stock_based_compensation": 9041000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60445000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5316000, "free_cash_flow": 113272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37629000", "ebitda": "77428000", "netIncome": "5417000", "grossProfit": "72490000", "depreciation": "None", "totalRevenue": "522869000", "costOfRevenue": "450379000", "interestIncome": "None", "incomeBeforeTax": "20274000", "interestExpense": "17355000", "operatingIncome": "32691000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6385000", "reportedCurrency": "USD", "netInterestIncome": "-17355000", "nonInterestIncome": "None", "operatingExpenses": "39799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39799000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "13889000" }, "balance": { "goodwill": "827532000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3665279000", "longTermDebt": "1070886000", "shortTermDebt": "85789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "124912000", "reportedCurrency": "USD", "retainedEarnings": "-94840000", "totalLiabilities": "2351320000", "otherCurrentAssets": "62513000", "totalCurrentAssets": "1077777000", "currentLongTermDebt": "25454000", "longTermInvestments": "129127000", "shortTermInvestments": "None", "currentNetReceivables": "210548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2587502000", "currentAccountsPayable": "419207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1847610000", "totalShareholderEquity": "1058540000", "capitalLeaseObligations": "751270000", "otherCurrentLiabilities": "69918000", "totalCurrentLiabilities": "574914000", "otherNonCurrentLiabilities": "14585000", "totalNonCurrentLiabilities": "1776406000", "cashAndShortTermInvestments": "804716000", "commonStockSharesOutstanding": "74703658", "intangibleAssetsExcludingGoodwill": "124912000", "cashAndCashEquivalentsAtCarryingValue": "804716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52827000", "capitalExpenditures": "60445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5316000", "cashflowFromInvestment": "-75724000", "stockBasedCompensation": "9041000", "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": "39799000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 498230000, "cost_of_revenue": 429085000, "gross_profit": 69145000, "ebit": 41043000, "ebitda": 77036000, "pretax_income": 23854000, "tax_provision": 820000, "net_income": 14454000, "net_income_to_common": 14454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 833152000, "total_current_assets": 1094379000, "total_assets": 3514966000, "short_term_debt": 144558000, "long_term_debt": 1077251000, "total_debt": 1221809000, "total_liabilities": 2335705000, "total_equity": 932314000, "shares_outstanding": 74070438, "goodwill_and_intangibles": 842592000 }, "cash_flow": { "operating_cash_flow": 120348000, "capital_expenditure": 52943000, "free_cash_flow": 173291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157362, "ticker_id": 7967, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41043000", "ebitda": "77036000", "netIncome": "14454000", "grossProfit": "69145000", "depreciation": "None", "totalRevenue": "498230000", "costOfRevenue": "429085000", "interestIncome": "None", "incomeBeforeTax": "23854000", "interestExpense": "17189000", "operatingIncome": "30879000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "820000", "reportedCurrency": "USD", "netInterestIncome": "-17189000", "nonInterestIncome": "None", "operatingExpenses": "38266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35993000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "23034000" }, "balance": { "goodwill": "751514000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3514966000", "longTermDebt": "1077251000", "shortTermDebt": "144558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "91078000", "reportedCurrency": "USD", "retainedEarnings": "-100257000", "totalLiabilities": "2335705000", "otherCurrentAssets": "48277000", "totalCurrentAssets": "1094379000", "currentLongTermDebt": "25484000", "longTermInvestments": "125804000", "shortTermInvestments": "None", "currentNetReceivables": "212950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2420587000", "currentAccountsPayable": "406689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1900592000", "totalShareholderEquity": "932314000", "capitalLeaseObligations": "738320000", "otherCurrentLiabilities": "-8470000", "totalCurrentLiabilities": "546210000", "otherNonCurrentLiabilities": "12020000", "totalNonCurrentLiabilities": "1789495000", "cashAndShortTermInvestments": "833152000", "commonStockSharesOutstanding": "74070438", "intangibleAssetsExcludingGoodwill": "91078000", "cashAndCashEquivalentsAtCarryingValue": "833152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120348000", "capitalExpenditures": "52943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92428000", "cashflowFromInvestment": "-97450000", "stockBasedCompensation": "8741000", "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": "36736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498230000, "cost_of_revenue": 429085000, "gross_profit": 69145000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41043000, "depreciation_amortisation": 35993000, "ebitda": 77036000, "interest_expense": 17189000, "interest_income": null, "other_non_operating": null, "pretax_income": 23854000, "tax_provision": 820000, "effective_tax_rate": null, "net_income": 14454000, "net_income_continuing_ops": 23034000, "net_income_to_common": 14454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 833152000, "short_term_investments": null, "net_receivables": 212950000, "inventory": null, "other_current_assets": null, "total_current_assets": 1094379000, "net_ppe": null, "goodwill": 751514000, "intangible_assets": 91078000, "goodwill_and_intangibles": 842592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2420587000, "total_assets": 3514966000, "short_term_debt": 144558000, "accounts_payable": 406689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546210000, "long_term_debt": 1077251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1789495000, "total_liabilities": 2335705000, "total_debt": 1221809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100257000, "total_equity": 932314000, "shares_outstanding": 74070438, "operating_cash_flow": 120348000, "stock_based_compensation": 8741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52943000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92428000, "free_cash_flow": 173291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41043000", "ebitda": "77036000", "netIncome": "14454000", "grossProfit": "69145000", "depreciation": "None", "totalRevenue": "498230000", "costOfRevenue": "429085000", "interestIncome": "None", "incomeBeforeTax": "23854000", "interestExpense": "17189000", "operatingIncome": "30879000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "820000", "reportedCurrency": "USD", "netInterestIncome": "-17189000", "nonInterestIncome": "None", "operatingExpenses": "38266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35993000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "23034000" }, "balance": { "goodwill": "751514000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3514966000", "longTermDebt": "1077251000", "shortTermDebt": "144558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "91078000", "reportedCurrency": "USD", "retainedEarnings": "-100257000", "totalLiabilities": "2335705000", "otherCurrentAssets": "48277000", "totalCurrentAssets": "1094379000", "currentLongTermDebt": "25484000", "longTermInvestments": "125804000", "shortTermInvestments": "None", "currentNetReceivables": "212950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2420587000", "currentAccountsPayable": "406689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1900592000", "totalShareholderEquity": "932314000", "capitalLeaseObligations": "738320000", "otherCurrentLiabilities": "-8470000", "totalCurrentLiabilities": "546210000", "otherNonCurrentLiabilities": "12020000", "totalNonCurrentLiabilities": "1789495000", "cashAndShortTermInvestments": "833152000", "commonStockSharesOutstanding": "74070438", "intangibleAssetsExcludingGoodwill": "91078000", "cashAndCashEquivalentsAtCarryingValue": "833152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120348000", "capitalExpenditures": "52943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92428000", "cashflowFromInvestment": "-97450000", "stockBasedCompensation": "8741000", "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": "36736000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 471399000, "cost_of_revenue": 453480000, "gross_profit": 17919000, "ebit": -15896000, "ebitda": 19587000, "pretax_income": -33135000, "tax_provision": -3398000, "net_income": -37926000, "net_income_to_common": -37926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 717323000, "total_current_assets": 1015861000, "total_assets": 3336264000, "short_term_debt": 82573000, "long_term_debt": 985454000, "total_debt": 1068027000, "total_liabilities": 2199747000, "total_equity": 898139000, "shares_outstanding": 74382000, "goodwill_and_intangibles": 797216000 }, "cash_flow": { "operating_cash_flow": 41481000, "capital_expenditure": 48833000, "free_cash_flow": 90314000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157363, "ticker_id": 7967, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15896000", "ebitda": "19587000", "netIncome": "-37926000", "grossProfit": "17919000", "depreciation": "None", "totalRevenue": "471399000", "costOfRevenue": "453480000", "interestIncome": "None", "incomeBeforeTax": "-33135000", "interestExpense": "17239000", "operatingIncome": "-24101000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3398000", "reportedCurrency": "USD", "netInterestIncome": "-17239000", "nonInterestIncome": "None", "operatingExpenses": "42020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35483000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-29737000" }, "balance": { "goodwill": "717480000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3336264000", "longTermDebt": "985454000", "shortTermDebt": "82573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "79736000", "reportedCurrency": "USD", "retainedEarnings": "-114711000", "totalLiabilities": "2199747000", "otherCurrentAssets": "63526000", "totalCurrentAssets": "1015861000", "currentLongTermDebt": "24677000", "longTermInvestments": "110803000", "shortTermInvestments": "None", "currentNetReceivables": "235012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2320403000", "currentAccountsPayable": "368000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746056000", "totalShareholderEquity": "898139000", "capitalLeaseObligations": "735925000", "otherCurrentLiabilities": "51410000", "totalCurrentLiabilities": "505399000", "otherNonCurrentLiabilities": "3310000", "totalNonCurrentLiabilities": "1694348000", "cashAndShortTermInvestments": "717323000", "commonStockSharesOutstanding": "74382000", "intangibleAssetsExcludingGoodwill": "79736000", "cashAndCashEquivalentsAtCarryingValue": "717323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41481000", "capitalExpenditures": "48833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7510000", "cashflowFromInvestment": "-56751000", "stockBasedCompensation": "28494000", "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": "35483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 471399000, "cost_of_revenue": 453480000, "gross_profit": 17919000, "research_and_development": 3562000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15896000, "depreciation_amortisation": 35483000, "ebitda": 19587000, "interest_expense": 17239000, "interest_income": null, "other_non_operating": null, "pretax_income": -33135000, "tax_provision": -3398000, "effective_tax_rate": null, "net_income": -37926000, "net_income_continuing_ops": -29737000, "net_income_to_common": -37926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 717323000, "short_term_investments": null, "net_receivables": 235012000, "inventory": null, "other_current_assets": null, "total_current_assets": 1015861000, "net_ppe": null, "goodwill": 717480000, "intangible_assets": 79736000, "goodwill_and_intangibles": 797216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2320403000, "total_assets": 3336264000, "short_term_debt": 82573000, "accounts_payable": 368000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505399000, "long_term_debt": 985454000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1694348000, "total_liabilities": 2199747000, "total_debt": 1068027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -114711000, "total_equity": 898139000, "shares_outstanding": 74382000, "operating_cash_flow": 41481000, "stock_based_compensation": 28494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7510000, "free_cash_flow": 90314000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15896000", "ebitda": "19587000", "netIncome": "-37926000", "grossProfit": "17919000", "depreciation": "None", "totalRevenue": "471399000", "costOfRevenue": "453480000", "interestIncome": "None", "incomeBeforeTax": "-33135000", "interestExpense": "17239000", "operatingIncome": "-24101000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3398000", "reportedCurrency": "USD", "netInterestIncome": "-17239000", "nonInterestIncome": "None", "operatingExpenses": "42020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35483000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-29737000" }, "balance": { "goodwill": "717480000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3336264000", "longTermDebt": "985454000", "shortTermDebt": "82573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "79736000", "reportedCurrency": "USD", "retainedEarnings": "-114711000", "totalLiabilities": "2199747000", "otherCurrentAssets": "63526000", "totalCurrentAssets": "1015861000", "currentLongTermDebt": "24677000", "longTermInvestments": "110803000", "shortTermInvestments": "None", "currentNetReceivables": "235012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2320403000", "currentAccountsPayable": "368000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746056000", "totalShareholderEquity": "898139000", "capitalLeaseObligations": "735925000", "otherCurrentLiabilities": "51410000", "totalCurrentLiabilities": "505399000", "otherNonCurrentLiabilities": "3310000", "totalNonCurrentLiabilities": "1694348000", "cashAndShortTermInvestments": "717323000", "commonStockSharesOutstanding": "74382000", "intangibleAssetsExcludingGoodwill": "79736000", "cashAndCashEquivalentsAtCarryingValue": "717323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41481000", "capitalExpenditures": "48833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7510000", "cashflowFromInvestment": "-56751000", "stockBasedCompensation": "28494000", "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": "35483000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 477101000, "cost_of_revenue": 411436000, "gross_profit": 65665000, "ebit": 29724000, "ebitda": 65739999, "pretax_income": 15324000, "tax_provision": 1099000, "net_income": 5345000, "net_income_to_common": 5345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 740020000, "total_current_assets": 1019252000, "total_assets": 3286690000, "short_term_debt": 81310000, "long_term_debt": 991574000, "total_debt": 1072884000, "total_liabilities": 2153280000, "total_equity": 902308000, "shares_outstanding": 75537595, "goodwill_and_intangibles": 792014000 }, "cash_flow": { "operating_cash_flow": 42529000, "capital_expenditure": 42906000, "free_cash_flow": 85435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157364, "ticker_id": 7967, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29724000", "ebitda": "65739999", "netIncome": "5345000", "grossProfit": "65665000", "depreciation": "None", "totalRevenue": "477101000", "costOfRevenue": "411436000", "interestIncome": "None", "incomeBeforeTax": "15324000", "interestExpense": "18073000", "operatingIncome": "24525000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1099000", "reportedCurrency": "USD", "netInterestIncome": "-18073000", "nonInterestIncome": "None", "operatingExpenses": "41140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6632000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36015999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "14225000" }, "balance": { "goodwill": "710663000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3286690000", "longTermDebt": "991574000", "shortTermDebt": "81310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "81351000", "reportedCurrency": "USD", "retainedEarnings": "-76785000", "totalLiabilities": "2153280000", "otherCurrentAssets": "51542000", "totalCurrentAssets": "1019252000", "currentLongTermDebt": "24692000", "longTermInvestments": "104057000", "shortTermInvestments": "None", "currentNetReceivables": "227690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2267438000", "currentAccountsPayable": "96450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1728863000", "totalShareholderEquity": "902308000", "capitalLeaseObligations": "712597000", "otherCurrentLiabilities": "298664000", "totalCurrentLiabilities": "479712000", "otherNonCurrentLiabilities": "3785000", "totalNonCurrentLiabilities": "1673568000", "cashAndShortTermInvestments": "740020000", "commonStockSharesOutstanding": "75537595", "intangibleAssetsExcludingGoodwill": "81351000", "cashAndCashEquivalentsAtCarryingValue": "740020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14225000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42529000", "capitalExpenditures": "42906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2119000", "cashflowFromInvestment": "-48813000", "stockBasedCompensation": "8465000", "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": "96568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477101000, "cost_of_revenue": 411436000, "gross_profit": 65665000, "research_and_development": 6632000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29724000, "depreciation_amortisation": 36015999, "ebitda": 65739999, "interest_expense": 18073000, "interest_income": null, "other_non_operating": null, "pretax_income": 15324000, "tax_provision": 1099000, "effective_tax_rate": null, "net_income": 5345000, "net_income_continuing_ops": 14225000, "net_income_to_common": 5345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 740020000, "short_term_investments": null, "net_receivables": 227690000, "inventory": null, "other_current_assets": null, "total_current_assets": 1019252000, "net_ppe": null, "goodwill": 710663000, "intangible_assets": 81351000, "goodwill_and_intangibles": 792014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2267438000, "total_assets": 3286690000, "short_term_debt": 81310000, "accounts_payable": 96450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 479712000, "long_term_debt": 991574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1673568000, "total_liabilities": 2153280000, "total_debt": 1072884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76785000, "total_equity": 902308000, "shares_outstanding": 75537595, "operating_cash_flow": 42529000, "stock_based_compensation": 8465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2119000, "free_cash_flow": 85435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29724000", "ebitda": "65739999", "netIncome": "5345000", "grossProfit": "65665000", "depreciation": "None", "totalRevenue": "477101000", "costOfRevenue": "411436000", "interestIncome": "None", "incomeBeforeTax": "15324000", "interestExpense": "18073000", "operatingIncome": "24525000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1099000", "reportedCurrency": "USD", "netInterestIncome": "-18073000", "nonInterestIncome": "None", "operatingExpenses": "41140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6632000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36015999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "14225000" }, "balance": { "goodwill": "710663000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3286690000", "longTermDebt": "991574000", "shortTermDebt": "81310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "81351000", "reportedCurrency": "USD", "retainedEarnings": "-76785000", "totalLiabilities": "2153280000", "otherCurrentAssets": "51542000", "totalCurrentAssets": "1019252000", "currentLongTermDebt": "24692000", "longTermInvestments": "104057000", "shortTermInvestments": "None", "currentNetReceivables": "227690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2267438000", "currentAccountsPayable": "96450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1728863000", "totalShareholderEquity": "902308000", "capitalLeaseObligations": "712597000", "otherCurrentLiabilities": "298664000", "totalCurrentLiabilities": "479712000", "otherNonCurrentLiabilities": "3785000", "totalNonCurrentLiabilities": "1673568000", "cashAndShortTermInvestments": "740020000", "commonStockSharesOutstanding": "75537595", "intangibleAssetsExcludingGoodwill": "81351000", "cashAndCashEquivalentsAtCarryingValue": "740020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14225000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42529000", "capitalExpenditures": "42906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2119000", "cashflowFromInvestment": "-48813000", "stockBasedCompensation": "8465000", "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": "96568000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 461142000, "cost_of_revenue": 391800000, "gross_profit": 69342000, "ebit": 36018000, "ebitda": 70997000, "pretax_income": 16591000, "tax_provision": 4335000, "net_income": 3209000, "net_income_to_common": 3209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 748916000, "total_current_assets": 1016253000, "total_assets": 3275342000, "short_term_debt": 82129000, "long_term_debt": 996272000, "total_debt": 1078401000, "total_liabilities": 2155708000, "total_equity": 895313000, "shares_outstanding": 75165435, "goodwill_and_intangibles": 796282000 }, "cash_flow": { "operating_cash_flow": 57404000, "capital_expenditure": 41069000, "free_cash_flow": 98473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157366, "ticker_id": 7967, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36018000", "ebitda": "70997000", "netIncome": "3209000", "grossProfit": "69342000", "depreciation": "None", "totalRevenue": "461142000", "costOfRevenue": "391800000", "interestIncome": "None", "incomeBeforeTax": "16591000", "interestExpense": "19427000", "operatingIncome": "33911000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4335000", "reportedCurrency": "USD", "netInterestIncome": "-19427000", "nonInterestIncome": "None", "operatingExpenses": "35431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34979000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "12256000" }, "balance": { "goodwill": "711841000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3275342000", "longTermDebt": "996272000", "shortTermDebt": "82129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "84441000", "reportedCurrency": "USD", "retainedEarnings": "-82130000", "totalLiabilities": "2155708000", "otherCurrentAssets": "38051000", "totalCurrentAssets": "1016253000", "currentLongTermDebt": "23378000", "longTermInvestments": "104514000", "shortTermInvestments": "None", "currentNetReceivables": "229286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2259089000", "currentAccountsPayable": "338737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1736835000", "totalShareholderEquity": "895313000", "capitalLeaseObligations": "717185000", "otherCurrentLiabilities": "44872000", "totalCurrentLiabilities": "470130000", "otherNonCurrentLiabilities": "10077000", "totalNonCurrentLiabilities": "1685578000", "cashAndShortTermInvestments": "748916000", "commonStockSharesOutstanding": "75165435", "intangibleAssetsExcludingGoodwill": "84441000", "cashAndCashEquivalentsAtCarryingValue": "748916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12256000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57404000", "capitalExpenditures": "41069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4335000", "cashflowFromInvestment": "-45979000", "stockBasedCompensation": "4723000", "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": "34979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461142000, "cost_of_revenue": 391800000, "gross_profit": 69342000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36018000, "depreciation_amortisation": 34979000, "ebitda": 70997000, "interest_expense": 19427000, "interest_income": null, "other_non_operating": null, "pretax_income": 16591000, "tax_provision": 4335000, "effective_tax_rate": null, "net_income": 3209000, "net_income_continuing_ops": 12256000, "net_income_to_common": 3209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 748916000, "short_term_investments": null, "net_receivables": 229286000, "inventory": null, "other_current_assets": null, "total_current_assets": 1016253000, "net_ppe": null, "goodwill": 711841000, "intangible_assets": 84441000, "goodwill_and_intangibles": 796282000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2259089000, "total_assets": 3275342000, "short_term_debt": 82129000, "accounts_payable": 338737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 470130000, "long_term_debt": 996272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1685578000, "total_liabilities": 2155708000, "total_debt": 1078401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82130000, "total_equity": 895313000, "shares_outstanding": 75165435, "operating_cash_flow": 57404000, "stock_based_compensation": 4723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4335000, "free_cash_flow": 98473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36018000", "ebitda": "70997000", "netIncome": "3209000", "grossProfit": "69342000", "depreciation": "None", "totalRevenue": "461142000", "costOfRevenue": "391800000", "interestIncome": "None", "incomeBeforeTax": "16591000", "interestExpense": "19427000", "operatingIncome": "33911000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4335000", "reportedCurrency": "USD", "netInterestIncome": "-19427000", "nonInterestIncome": "None", "operatingExpenses": "35431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34979000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "12256000" }, "balance": { "goodwill": "711841000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3275342000", "longTermDebt": "996272000", "shortTermDebt": "82129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "84441000", "reportedCurrency": "USD", "retainedEarnings": "-82130000", "totalLiabilities": "2155708000", "otherCurrentAssets": "38051000", "totalCurrentAssets": "1016253000", "currentLongTermDebt": "23378000", "longTermInvestments": "104514000", "shortTermInvestments": "None", "currentNetReceivables": "229286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2259089000", "currentAccountsPayable": "338737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1736835000", "totalShareholderEquity": "895313000", "capitalLeaseObligations": "717185000", "otherCurrentLiabilities": "44872000", "totalCurrentLiabilities": "470130000", "otherNonCurrentLiabilities": "10077000", "totalNonCurrentLiabilities": "1685578000", "cashAndShortTermInvestments": "748916000", "commonStockSharesOutstanding": "75165435", "intangibleAssetsExcludingGoodwill": "84441000", "cashAndCashEquivalentsAtCarryingValue": "748916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12256000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57404000", "capitalExpenditures": "41069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4335000", "cashflowFromInvestment": "-45979000", "stockBasedCompensation": "4723000", "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": "34979000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 459714000, "cost_of_revenue": 389724000, "gross_profit": 69990000, "ebit": 35483000, "ebitda": 69958000, "pretax_income": 9401000, "tax_provision": 2456000, "net_income": -2982000, "net_income_to_common": -2982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741679000, "total_current_assets": 1004724000, "total_assets": 3229423000, "short_term_debt": 83466000, "long_term_debt": 1002392000, "total_debt": 1085858000, "total_liabilities": 2136583000, "total_equity": 880966000, "shares_outstanding": 73419124, "goodwill_and_intangibles": 793029000 }, "cash_flow": { "operating_cash_flow": 116005000, "capital_expenditure": 46686000, "free_cash_flow": 162691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157367, "ticker_id": 7967, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35483000", "ebitda": "69958000", "netIncome": "-2982000", "grossProfit": "69990000", "depreciation": "None", "totalRevenue": "459714000", "costOfRevenue": "389724000", "interestIncome": "None", "incomeBeforeTax": "9401000", "interestExpense": "26082000", "operatingIncome": "34846000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2456000", "reportedCurrency": "USD", "netInterestIncome": "-26082000", "nonInterestIncome": "None", "operatingExpenses": "35144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3317000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34475000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "6945000" }, "balance": { "goodwill": "708980000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3229423000", "longTermDebt": "1002392000", "shortTermDebt": "83466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "84049000", "reportedCurrency": "USD", "retainedEarnings": "-85339000", "totalLiabilities": "2136583000", "otherCurrentAssets": "38536000", "totalCurrentAssets": "1004724000", "currentLongTermDebt": "24215000", "longTermInvestments": "100844000", "shortTermInvestments": "None", "currentNetReceivables": "224509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2224699000", "currentAccountsPayable": "353898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1718243000", "totalShareholderEquity": "880966000", "capitalLeaseObligations": "691636000", "otherCurrentLiabilities": "32375000", "totalCurrentLiabilities": "474201000", "otherNonCurrentLiabilities": "10134000", "totalNonCurrentLiabilities": "1662382000", "cashAndShortTermInvestments": "741679000", "commonStockSharesOutstanding": "73419124", "intangibleAssetsExcludingGoodwill": "84049000", "cashAndCashEquivalentsAtCarryingValue": "741679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116005000", "capitalExpenditures": "46686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "176106000", "cashflowFromInvestment": "-77341000", "stockBasedCompensation": "4748000", "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": "34475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459714000, "cost_of_revenue": 389724000, "gross_profit": 69990000, "research_and_development": 3317000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35483000, "depreciation_amortisation": 34475000, "ebitda": 69958000, "interest_expense": 26082000, "interest_income": null, "other_non_operating": null, "pretax_income": 9401000, "tax_provision": 2456000, "effective_tax_rate": null, "net_income": -2982000, "net_income_continuing_ops": 6945000, "net_income_to_common": -2982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 741679000, "short_term_investments": null, "net_receivables": 224509000, "inventory": null, "other_current_assets": null, "total_current_assets": 1004724000, "net_ppe": null, "goodwill": 708980000, "intangible_assets": 84049000, "goodwill_and_intangibles": 793029000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2224699000, "total_assets": 3229423000, "short_term_debt": 83466000, "accounts_payable": 353898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474201000, "long_term_debt": 1002392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1662382000, "total_liabilities": 2136583000, "total_debt": 1085858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85339000, "total_equity": 880966000, "shares_outstanding": 73419124, "operating_cash_flow": 116005000, "stock_based_compensation": 4748000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 176106000, "free_cash_flow": 162691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35483000", "ebitda": "69958000", "netIncome": "-2982000", "grossProfit": "69990000", "depreciation": "None", "totalRevenue": "459714000", "costOfRevenue": "389724000", "interestIncome": "None", "incomeBeforeTax": "9401000", "interestExpense": "26082000", "operatingIncome": "34846000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2456000", "reportedCurrency": "USD", "netInterestIncome": "-26082000", "nonInterestIncome": "None", "operatingExpenses": "35144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3317000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34475000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "6945000" }, "balance": { "goodwill": "708980000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3229423000", "longTermDebt": "1002392000", "shortTermDebt": "83466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "84049000", "reportedCurrency": "USD", "retainedEarnings": "-85339000", "totalLiabilities": "2136583000", "otherCurrentAssets": "38536000", "totalCurrentAssets": "1004724000", "currentLongTermDebt": "24215000", "longTermInvestments": "100844000", "shortTermInvestments": "None", "currentNetReceivables": "224509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2224699000", "currentAccountsPayable": "353898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1718243000", "totalShareholderEquity": "880966000", "capitalLeaseObligations": "691636000", "otherCurrentLiabilities": "32375000", "totalCurrentLiabilities": "474201000", "otherNonCurrentLiabilities": "10134000", "totalNonCurrentLiabilities": "1662382000", "cashAndShortTermInvestments": "741679000", "commonStockSharesOutstanding": "73419124", "intangibleAssetsExcludingGoodwill": "84049000", "cashAndCashEquivalentsAtCarryingValue": "741679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116005000", "capitalExpenditures": "46686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "176106000", "cashflowFromInvestment": "-77341000", "stockBasedCompensation": "4748000", "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": "34475000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 431707000, "cost_of_revenue": 387589000, "gross_profit": 44118000, "ebit": 19813000, "ebitda": 52181000, "pretax_income": 3546000, "tax_provision": -1864000, "net_income": -2779000, "net_income_to_common": -2779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526980000, "total_current_assets": 795828000, "total_assets": 2969555000, "short_term_debt": 78340000, "long_term_debt": 814442000, "total_debt": 892782000, "total_liabilities": 1892230000, "total_equity": 872955000, "shares_outstanding": 69307078, "goodwill_and_intangibles": 781175000 }, "cash_flow": { "operating_cash_flow": 17088000, "capital_expenditure": 57409000, "free_cash_flow": 74497000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157368, "ticker_id": 7967, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19813000", "ebitda": "52181000", "netIncome": "-2779000", "grossProfit": "44118000", "depreciation": "None", "totalRevenue": "431707000", "costOfRevenue": "387589000", "interestIncome": "None", "incomeBeforeTax": "3546000", "interestExpense": "16267000", "operatingIncome": "11339000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1864000", "reportedCurrency": "USD", "netInterestIncome": "-16267000", "nonInterestIncome": "None", "operatingExpenses": "32779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3315000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32368000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "5410000" }, "balance": { "goodwill": "694292000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2969555000", "longTermDebt": "814442000", "shortTermDebt": "78340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "86883000", "reportedCurrency": "USD", "retainedEarnings": "-82357000", "totalLiabilities": "1892230000", "otherCurrentAssets": "45007000", "totalCurrentAssets": "795828000", "currentLongTermDebt": "20202000", "longTermInvestments": "97034000", "shortTermInvestments": "None", "currentNetReceivables": "223841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2173727000", "currentAccountsPayable": "324578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1523130000", "totalShareholderEquity": "872955000", "capitalLeaseObligations": "688486000", "otherCurrentLiabilities": "20494000", "totalCurrentLiabilities": "427887000", "otherNonCurrentLiabilities": "5074000", "totalNonCurrentLiabilities": "1464343000", "cashAndShortTermInvestments": "526980000", "commonStockSharesOutstanding": "69307078", "intangibleAssetsExcludingGoodwill": "86883000", "cashAndCashEquivalentsAtCarryingValue": "526980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17088000", "capitalExpenditures": "57409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228296000", "cashflowFromInvestment": "-60938000", "stockBasedCompensation": "11897000", "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": "32368000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 431707000, "cost_of_revenue": 387589000, "gross_profit": 44118000, "research_and_development": 3315000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19813000, "depreciation_amortisation": 32368000, "ebitda": 52181000, "interest_expense": 16267000, "interest_income": null, "other_non_operating": null, "pretax_income": 3546000, "tax_provision": -1864000, "effective_tax_rate": null, "net_income": -2779000, "net_income_continuing_ops": 5410000, "net_income_to_common": -2779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526980000, "short_term_investments": null, "net_receivables": 223841000, "inventory": 1, "other_current_assets": null, "total_current_assets": 795828000, "net_ppe": null, "goodwill": 694292000, "intangible_assets": 86883000, "goodwill_and_intangibles": 781175000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2173727000, "total_assets": 2969555000, "short_term_debt": 78340000, "accounts_payable": 324578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427887000, "long_term_debt": 814442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1464343000, "total_liabilities": 1892230000, "total_debt": 892782000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82357000, "total_equity": 872955000, "shares_outstanding": 69307078, "operating_cash_flow": 17088000, "stock_based_compensation": 11897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60938000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 228296000, "free_cash_flow": 74497000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19813000", "ebitda": "52181000", "netIncome": "-2779000", "grossProfit": "44118000", "depreciation": "None", "totalRevenue": "431707000", "costOfRevenue": "387589000", "interestIncome": "None", "incomeBeforeTax": "3546000", "interestExpense": "16267000", "operatingIncome": "11339000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1864000", "reportedCurrency": "USD", "netInterestIncome": "-16267000", "nonInterestIncome": "None", "operatingExpenses": "32779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3315000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32368000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "5410000" }, "balance": { "goodwill": "694292000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2969555000", "longTermDebt": "814442000", "shortTermDebt": "78340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "86883000", "reportedCurrency": "USD", "retainedEarnings": "-82357000", "totalLiabilities": "1892230000", "otherCurrentAssets": "45007000", "totalCurrentAssets": "795828000", "currentLongTermDebt": "20202000", "longTermInvestments": "97034000", "shortTermInvestments": "None", "currentNetReceivables": "223841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2173727000", "currentAccountsPayable": "324578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1523130000", "totalShareholderEquity": "872955000", "capitalLeaseObligations": "688486000", "otherCurrentLiabilities": "20494000", "totalCurrentLiabilities": "427887000", "otherNonCurrentLiabilities": "5074000", "totalNonCurrentLiabilities": "1464343000", "cashAndShortTermInvestments": "526980000", "commonStockSharesOutstanding": "69307078", "intangibleAssetsExcludingGoodwill": "86883000", "cashAndCashEquivalentsAtCarryingValue": "526980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17088000", "capitalExpenditures": "57409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228296000", "cashflowFromInvestment": "-60938000", "stockBasedCompensation": "11897000", "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": "32368000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 420383000, "cost_of_revenue": 356592000, "gross_profit": 63791000, "ebit": 23335000, "ebitda": 69581000, "pretax_income": 6728000, "tax_provision": 732000, "net_income": -1860000, "net_income_to_common": -1860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342570000, "total_current_assets": 579276000, "total_assets": 2690473000, "short_term_debt": 73955000, "long_term_debt": 812068000, "total_debt": 886023000, "total_liabilities": 1877114000, "total_equity": 630695000, "shares_outstanding": 67904999, "goodwill_and_intangibles": 770078000 }, "cash_flow": { "operating_cash_flow": 88920000, "capital_expenditure": 40063000, "free_cash_flow": 128983000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157369, "ticker_id": 7967, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23335000", "ebitda": "69581000", "netIncome": "-1860000", "grossProfit": "63791000", "depreciation": "None", "totalRevenue": "420383000", "costOfRevenue": "356592000", "interestIncome": "None", "incomeBeforeTax": "6728000", "interestExpense": "16607000", "operatingIncome": "24334000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "732000", "reportedCurrency": "USD", "netInterestIncome": "-16607000", "nonInterestIncome": "None", "operatingExpenses": "39457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1308000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46246000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "5996000" }, "balance": { "goodwill": "679463000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2690473000", "longTermDebt": "812068000", "shortTermDebt": "73955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "90615000", "reportedCurrency": "USD", "retainedEarnings": "-79578000", "totalLiabilities": "1877114000", "otherCurrentAssets": "47657000", "totalCurrentAssets": "579276000", "currentLongTermDebt": "17974000", "longTermInvestments": "92710000", "shortTermInvestments": "None", "currentNetReceivables": "189049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2111197000", "currentAccountsPayable": "122888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491120000", "totalShareholderEquity": "630695000", "capitalLeaseObligations": "661078000", "otherCurrentLiabilities": "235962000", "totalCurrentLiabilities": "437452000", "otherNonCurrentLiabilities": "6721000", "totalNonCurrentLiabilities": "1439662000", "cashAndShortTermInvestments": "342570000", "commonStockSharesOutstanding": "67904999", "intangibleAssetsExcludingGoodwill": "90615000", "cashAndCashEquivalentsAtCarryingValue": "342570000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "34780000", "operatingCashflow": "88920000", "capitalExpenditures": "40063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40587000", "cashflowFromInvestment": "-43526000", "stockBasedCompensation": "5405000", "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": "46246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420383000, "cost_of_revenue": 356592000, "gross_profit": 63791000, "research_and_development": 1308000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23335000, "depreciation_amortisation": 46246000, "ebitda": 69581000, "interest_expense": 16607000, "interest_income": null, "other_non_operating": null, "pretax_income": 6728000, "tax_provision": 732000, "effective_tax_rate": null, "net_income": -1860000, "net_income_continuing_ops": 5996000, "net_income_to_common": -1860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342570000, "short_term_investments": null, "net_receivables": 189049000, "inventory": 1, "other_current_assets": null, "total_current_assets": 579276000, "net_ppe": null, "goodwill": 679463000, "intangible_assets": 90615000, "goodwill_and_intangibles": 770078000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2111197000, "total_assets": 2690473000, "short_term_debt": 73955000, "accounts_payable": 122888000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437452000, "long_term_debt": 812068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1439662000, "total_liabilities": 1877114000, "total_debt": 886023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79578000, "total_equity": 630695000, "shares_outstanding": 67904999, "operating_cash_flow": 88920000, "stock_based_compensation": 5405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40587000, "free_cash_flow": 128983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23335000", "ebitda": "69581000", "netIncome": "-1860000", "grossProfit": "63791000", "depreciation": "None", "totalRevenue": "420383000", "costOfRevenue": "356592000", "interestIncome": "None", "incomeBeforeTax": "6728000", "interestExpense": "16607000", "operatingIncome": "24334000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "732000", "reportedCurrency": "USD", "netInterestIncome": "-16607000", "nonInterestIncome": "None", "operatingExpenses": "39457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1308000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46246000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "5996000" }, "balance": { "goodwill": "679463000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2690473000", "longTermDebt": "812068000", "shortTermDebt": "73955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "90615000", "reportedCurrency": "USD", "retainedEarnings": "-79578000", "totalLiabilities": "1877114000", "otherCurrentAssets": "47657000", "totalCurrentAssets": "579276000", "currentLongTermDebt": "17974000", "longTermInvestments": "92710000", "shortTermInvestments": "None", "currentNetReceivables": "189049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2111197000", "currentAccountsPayable": "122888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491120000", "totalShareholderEquity": "630695000", "capitalLeaseObligations": "661078000", "otherCurrentLiabilities": "235962000", "totalCurrentLiabilities": "437452000", "otherNonCurrentLiabilities": "6721000", "totalNonCurrentLiabilities": "1439662000", "cashAndShortTermInvestments": "342570000", "commonStockSharesOutstanding": "67904999", "intangibleAssetsExcludingGoodwill": "90615000", "cashAndCashEquivalentsAtCarryingValue": "342570000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "34780000", "operatingCashflow": "88920000", "capitalExpenditures": "40063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40587000", "cashflowFromInvestment": "-43526000", "stockBasedCompensation": "5405000", "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": "46246000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 401968000, "cost_of_revenue": 341635000, "gross_profit": 60333000, "ebit": 47401000, "ebitda": 79611000, "pretax_income": 31286000, "tax_provision": 7220000, "net_income": 17540000, "net_income_to_common": 17540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337884000, "total_current_assets": 578672000, "total_assets": 2688025000, "short_term_debt": 75367000, "long_term_debt": 844302000, "total_debt": 919669000, "total_liabilities": 1891867000, "total_equity": 618901000, "shares_outstanding": 68809818, "goodwill_and_intangibles": 768209000 }, "cash_flow": { "operating_cash_flow": 31252000, "capital_expenditure": 41157000, "free_cash_flow": 72409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157371, "ticker_id": 7967, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47401000", "ebitda": "79611000", "netIncome": "17540000", "grossProfit": "60333000", "depreciation": "None", "totalRevenue": "401968000", "costOfRevenue": "341635000", "interestIncome": "None", "incomeBeforeTax": "31286000", "interestExpense": "16115000", "operatingIncome": "43251000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7220000", "reportedCurrency": "USD", "netInterestIncome": "-16115000", "nonInterestIncome": "None", "operatingExpenses": "17082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32210000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "24066000" }, "balance": { "goodwill": "676376000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2688025000", "longTermDebt": "844302000", "shortTermDebt": "75367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "91833000", "reportedCurrency": "USD", "retainedEarnings": "-77719000", "totalLiabilities": "1891867000", "otherCurrentAssets": "48204000", "totalCurrentAssets": "578672000", "currentLongTermDebt": "16043000", "longTermInvestments": "94472000", "shortTermInvestments": "None", "currentNetReceivables": "192584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109353000", "currentAccountsPayable": "302086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1533707000", "totalShareholderEquity": "618901000", "capitalLeaseObligations": "673362000", "otherCurrentLiabilities": "24448000", "totalCurrentLiabilities": "407077000", "otherNonCurrentLiabilities": "9805000", "totalNonCurrentLiabilities": "1484790000", "cashAndShortTermInvestments": "337884000", "commonStockSharesOutstanding": "68809818", "intangibleAssetsExcludingGoodwill": "91833000", "cashAndCashEquivalentsAtCarryingValue": "337884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24066000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23808000", "operatingCashflow": "31252000", "capitalExpenditures": "41157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3201000", "cashflowFromInvestment": "-46913000", "stockBasedCompensation": "4325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401968000, "cost_of_revenue": 341635000, "gross_profit": 60333000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47401000, "depreciation_amortisation": 32210000, "ebitda": 79611000, "interest_expense": 16115000, "interest_income": null, "other_non_operating": null, "pretax_income": 31286000, "tax_provision": 7220000, "effective_tax_rate": null, "net_income": 17540000, "net_income_continuing_ops": 24066000, "net_income_to_common": 17540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337884000, "short_term_investments": null, "net_receivables": 192584000, "inventory": null, "other_current_assets": null, "total_current_assets": 578672000, "net_ppe": null, "goodwill": 676376000, "intangible_assets": 91833000, "goodwill_and_intangibles": 768209000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2109353000, "total_assets": 2688025000, "short_term_debt": 75367000, "accounts_payable": 302086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407077000, "long_term_debt": 844302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1484790000, "total_liabilities": 1891867000, "total_debt": 919669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77719000, "total_equity": 618901000, "shares_outstanding": 68809818, "operating_cash_flow": 31252000, "stock_based_compensation": 4325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46913000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3201000, "free_cash_flow": 72409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47401000", "ebitda": "79611000", "netIncome": "17540000", "grossProfit": "60333000", "depreciation": "None", "totalRevenue": "401968000", "costOfRevenue": "341635000", "interestIncome": "None", "incomeBeforeTax": "31286000", "interestExpense": "16115000", "operatingIncome": "43251000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7220000", "reportedCurrency": "USD", "netInterestIncome": "-16115000", "nonInterestIncome": "None", "operatingExpenses": "17082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32210000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "24066000" }, "balance": { "goodwill": "676376000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2688025000", "longTermDebt": "844302000", "shortTermDebt": "75367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "91833000", "reportedCurrency": "USD", "retainedEarnings": "-77719000", "totalLiabilities": "1891867000", "otherCurrentAssets": "48204000", "totalCurrentAssets": "578672000", "currentLongTermDebt": "16043000", "longTermInvestments": "94472000", "shortTermInvestments": "None", "currentNetReceivables": "192584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109353000", "currentAccountsPayable": "302086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1533707000", "totalShareholderEquity": "618901000", "capitalLeaseObligations": "673362000", "otherCurrentLiabilities": "24448000", "totalCurrentLiabilities": "407077000", "otherNonCurrentLiabilities": "9805000", "totalNonCurrentLiabilities": "1484790000", "cashAndShortTermInvestments": "337884000", "commonStockSharesOutstanding": "68809818", "intangibleAssetsExcludingGoodwill": "91833000", "cashAndCashEquivalentsAtCarryingValue": "337884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24066000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23808000", "operatingCashflow": "31252000", "capitalExpenditures": "41157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3201000", "cashflowFromInvestment": "-46913000", "stockBasedCompensation": "4325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48151000", "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": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "income_statement": { "revenue": 403715000, "cost_of_revenue": 345147000, "gross_profit": 58568000, "ebit": 29983000, "ebitda": 78065000, "pretax_income": 13944000, "tax_provision": -614000, "net_income": 8369000, "net_income_to_common": 8369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356651000, "total_current_assets": 602691000, "total_assets": 2705290000, "short_term_debt": 75493000, "long_term_debt": 848333000, "total_debt": 923826000, "total_liabilities": 1944286000, "total_equity": 593159000, "shares_outstanding": 60916985, "goodwill_and_intangibles": 788312000 }, "cash_flow": { "operating_cash_flow": 68075000, "capital_expenditure": 29821000, "free_cash_flow": 97896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157372, "ticker_id": 7967, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:56.971782+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29983000", "ebitda": "78065000", "netIncome": "8369000", "grossProfit": "58568000", "depreciation": "None", "totalRevenue": "403715000", "costOfRevenue": "345147000", "interestIncome": "None", "incomeBeforeTax": "13944000", "interestExpense": "16039000", "operatingIncome": "24441000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-614000", "reportedCurrency": "USD", "netInterestIncome": "-16039000", "nonInterestIncome": "None", "operatingExpenses": "34127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5542000", "costofGoodsAndServicesSold": "345147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48082000", "sellingGeneralAndAdministrative": "347017000", "netIncomeFromContinuingOperations": "14558000" }, "balance": { "goodwill": "687879000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2705290000", "longTermDebt": "848333000", "shortTermDebt": "75493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "100433000", "reportedCurrency": "USD", "retainedEarnings": "-95258000", "totalLiabilities": "1944286000", "otherCurrentAssets": "49319000", "totalCurrentAssets": "602691000", "currentLongTermDebt": "15989000", "longTermInvestments": "52492000", "shortTermInvestments": "None", "currentNetReceivables": "196721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2102599000", "currentAccountsPayable": "333224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "576094000", "shortLongTermDebtTotal": "1552671000", "totalShareholderEquity": "593159000", "capitalLeaseObligations": "688349000", "otherCurrentLiabilities": "20463000", "totalCurrentLiabilities": "434234000", "otherNonCurrentLiabilities": "22869000", "totalNonCurrentLiabilities": "1510052000", "cashAndShortTermInvestments": "356651000", "commonStockSharesOutstanding": "60916985", "intangibleAssetsExcludingGoodwill": "100433000", "cashAndCashEquivalentsAtCarryingValue": "356651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-10972000", "operatingCashflow": "68075000", "capitalExpenditures": "29821000", "changeInReceivables": "1873000", "changeInExchangeRate": "None", "cashflowFromFinancing": "238123000", "cashflowFromInvestment": "-40354000", "stockBasedCompensation": "4870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "265844000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "242679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 403715000, "cost_of_revenue": 345147000, "gross_profit": 58568000, "research_and_development": null, "selling_general_admin": 347017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29983000, "depreciation_amortisation": 48082000, "ebitda": 78065000, "interest_expense": 16039000, "interest_income": null, "other_non_operating": null, "pretax_income": 13944000, "tax_provision": -614000, "effective_tax_rate": null, "net_income": 8369000, "net_income_continuing_ops": 14558000, "net_income_to_common": 8369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 356651000, "short_term_investments": null, "net_receivables": 196721000, "inventory": null, "other_current_assets": null, "total_current_assets": 602691000, "net_ppe": null, "goodwill": 687879000, "intangible_assets": 100433000, "goodwill_and_intangibles": 788312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2102599000, "total_assets": 2705290000, "short_term_debt": 75493000, "accounts_payable": 333224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434234000, "long_term_debt": 848333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1510052000, "total_liabilities": 1944286000, "total_debt": 923826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95258000, "total_equity": 593159000, "shares_outstanding": 60916985, "operating_cash_flow": 68075000, "stock_based_compensation": 4870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40354000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 238123000, "free_cash_flow": 97896000, "net_change_in_cash": 265844000 }, "raw_data": { "income": { "ebit": "29983000", "ebitda": "78065000", "netIncome": "8369000", "grossProfit": "58568000", "depreciation": "None", "totalRevenue": "403715000", "costOfRevenue": "345147000", "interestIncome": "None", "incomeBeforeTax": "13944000", "interestExpense": "16039000", "operatingIncome": "24441000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-614000", "reportedCurrency": "USD", "netInterestIncome": "-16039000", "nonInterestIncome": "None", "operatingExpenses": "34127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5542000", "costofGoodsAndServicesSold": "345147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48082000", "sellingGeneralAndAdministrative": "347017000", "netIncomeFromContinuingOperations": "14558000" }, "balance": { "goodwill": "687879000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "2705290000", "longTermDebt": "848333000", "shortTermDebt": "75493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "100433000", "reportedCurrency": "USD", "retainedEarnings": "-95258000", "totalLiabilities": "1944286000", "otherCurrentAssets": "49319000", "totalCurrentAssets": "602691000", "currentLongTermDebt": "15989000", "longTermInvestments": "52492000", "shortTermInvestments": "None", "currentNetReceivables": "196721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2102599000", "currentAccountsPayable": "333224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "576094000", "shortLongTermDebtTotal": "1552671000", "totalShareholderEquity": "593159000", "capitalLeaseObligations": "688349000", "otherCurrentLiabilities": "20463000", "totalCurrentLiabilities": "434234000", "otherNonCurrentLiabilities": "22869000", "totalNonCurrentLiabilities": "1510052000", "cashAndShortTermInvestments": "356651000", "commonStockSharesOutstanding": "60916985", "intangibleAssetsExcludingGoodwill": "100433000", "cashAndCashEquivalentsAtCarryingValue": "356651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-10972000", "operatingCashflow": "68075000", "capitalExpenditures": "29821000", "changeInReceivables": "1873000", "changeInExchangeRate": "None", "cashflowFromFinancing": "238123000", "cashflowFromInvestment": "-40354000", "stockBasedCompensation": "4870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "265844000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "242679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48082000", "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": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "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" ] } } }