{ "ticker": { "uuid": "f9b196a8-7dc1-484d-8dca-751419b095e6", "symbol": "OLPX", "name": "Olaplex Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/f9b196a8-7dc1-484d-8dca-751419b095e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9b196a8-7dc1-484d-8dca-751419b095e6/" }, "ticker_metadata": { "id": 7493, "uuid": "f9b196a8-7dc1-484d-8dca-751419b095e6", "symbol": "OLPX", "name": "Olaplex Holdings Inc", "asset_type": "equity", "market_cap": 1377686000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Olaplex Holdings Inc (OLPX) is a leading innovator in the hair care industry, renowned for its revolutionary bond-building technology that restores and revitalizes damaged hair. With a comprehensive product portfolio designed for both professional salons and retail consumers, Olaplex has established a strong foothold in the global market. The company is dedicated to continuous research and development to meet the evolving needs of consumers seeking high-quality hair care solutions. This commitment, combined with robust brand equity and a loyal customer base, positions Olaplex for sustainable growth and significant market expansion.", "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": "f9b196a8-7dc1-484d-8dca-751419b095e6", "symbol": "OLPX", "name": "Olaplex Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/f9b196a8-7dc1-484d-8dca-751419b095e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9b196a8-7dc1-484d-8dca-751419b095e6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.15, "quality": 0.19, "momentum": 0.85, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 2.04, "market_cap": 1366682589.84, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0459, "shareholder_yield": 0, "roe": -0.0171, "piotroski_f_score": 4, "momentum_12_1": 0.5534, "volatility_252d": 0.7386 }, "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": "2026-06-07T06:49:36.402607+00:00", "batch_id": "" }, "size": { "price_close": 2.04, "market_cap": 1366682589.84, "market_cap_usd": 1366682589.84, "enterprise_value": 1392997589.84, "shares_outstanding": 669942446, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.5566, "ptbv_ratio": null, "ps_ratio": 3.2131, "pcf_ratio": 19.7852, "pfcf_ratio": 19.514, "ev_ebitda": 21.7846, "ev_ebit": 138.112, "ev_sales": 3.2749, "ev_fcf": 19.8897, "earnings_yield": null, "fcf_yield": 0.0503, "price_to_sales": 3.2131, "price_to_book": 1.5566, "price_to_cashflow": 19.7852, "ebitda_to_ev": 0.0459, "sales_yield": 0.3053 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6493, "operating_margin": 0.0237, "net_margin": -0.0353, "ebitda_margin": 0.1503, "fcf_margin": 0.1647, "roe": -0.0171, "roa": -0.0103, "roic": 0.0084, "roc_greenblatt": null, "asset_turnover": 0.2913, "cash_conversion": -4.6678, "accruals_ratio": -0.0576, "sbc_to_revenue": 0.0326, "piotroski_f_score": 4, "altman_z_score": 2.5403, "earnings_stability_5y": 29.2096, "revenue_stability_5y": 0.4267, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1891, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6631, "net_debt_to_ebitda": 0.4115, "debt_to_assets": 0.2414, "interest_coverage": 0.2837, "current_ratio": 6.2723, "quick_ratio": 5.3395, "net_debt": 26315000, "local_beta": -0.0024, "volatility_252d": 0.7386, "volatility_60d": 1.7468, "max_drawdown_12m": -0.3544, "risk_adjusted_momentum": 0.7493 }, "growth": { "revenue_growth_1y": 0.011, "revenue_growth_3y_cagr": -0.1563, "revenue_growth_5y_cagr": 0.0843, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3083, "book_value_growth_1y": 0.0041, "revenue_growth": 0.011, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0025, "price_return_3m": 0.5167, "price_return_6m": 0.632, "price_return_9m": 0.3691, "price_return_12m": 0.5573, "price_return_12m_ex1m": 0.5534, "momentum_6m": 0.632, "momentum_12m": 0.5573, "momentum_12_1": 0.5534, "distance_from_52w_high": -0.0049, "distance_from_52w_low": 1, "relative_strength": 0.3993 }, "raw_ttm": { "revenue_ttm": 425351000, "gross_profit_ttm": 276191000, "ebit_ttm": 10086000, "ebitda_ttm": 63944000, "net_income_ttm": -15004000, "eps_diluted_ttm": -0.0224, "operating_cash_flow_ttm": 69076000, "capital_expenditure_ttm": 960000, "fcf_ttm": 70036000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35549000, "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_current_liabilities": 71148000, "net_ppe": null, "total_assets": 1460194000, "total_debt": 352484000, "total_equity": 877986000, "net_working_capital": 48944000, "book_value_per_share": 1.3105, "retained_earnings": 531426000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -125178000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 66, "rank_pcf": 76, "rank_ev_ebitda": 79, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 68, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 74, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 28, "rank_fcf_margin": 55, "rank_piotroski": 85, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 23 }, "composites": { "value_composite": 85, "quality_composite": 81, "momentum_composite": 15, "growth_composite": 76, "yield_composite": 98, "svqf_composite": 62, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.1688, "os_score": 0.17, "value_percentile": 0.15, "quality_percentile": 0.19, "momentum_percentile": 0.85, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 88, "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": 2196, "ticker_id": 7493, "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": "2026-06-07T06:49:36.402607+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.04, "market_cap": 1366682589.84, "market_cap_usd": 1366682589.84, "enterprise_value": 1392997589.84, "shares_outstanding": 669942446, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.55661091, "ptbv_ratio": null, "ps_ratio": 3.21307012, "pcf_ratio": 19.78520166, "pfcf_ratio": 19.51400123, "ev_ebitda": 21.78464891, "ev_ebit": 138.11199582, "ev_sales": 3.27493668, "ev_fcf": 19.88973656, "earnings_yield": null, "fcf_yield": 0.05027719, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64932491, "operating_margin": 0.02371218, "net_margin": -0.0352744, "ebitda_margin": 0.15033231, "fcf_margin": 0.1646546, "roe": -0.01708911, "roa": -0.01027535, "roic": 0.00836502, "roc_greenblatt": null, "asset_turnover": 0.29129759, "cash_conversion": -4.66782191, "accruals_ratio": -0.05758139, "sbc_to_revenue": 0.03264128, "debt_to_equity": 0.66311764, "net_debt_to_ebitda": 0.41153197, "debt_to_assets": 0.24139532, "interest_coverage": 0.28372106, "current_ratio": 6.27229156, "quick_ratio": 5.33953168, "net_debt": 26315000, "revenue_growth_1y": 0.01095446, "revenue_growth_3y_cagr": -0.15630421, "revenue_growth_5y_cagr": 0.08425908, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30826592, "book_value_growth_1y": 0.00410272, "piotroski_f_score": 4, "altman_z_score": 2.54032941, "earnings_stability_5y": 29.209636, "revenue_stability_5y": 0.426675, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.002457, "price_return_3m": 0.51672862, "price_return_6m": 0.632, "price_return_9m": 0.36912752, "price_return_12m": 0.55725191, "price_return_12m_ex1m": 0.55343511, "distance_from_52w_high": -0.00487805, "distance_from_52w_low": 1, "relative_strength": 0.39931086, "local_beta": -0.0024, "volatility_252d": 0.738562, "volatility_60d": 1.746834, "max_drawdown_12m": -0.35443038, "revenue_ttm": 425351000, "gross_profit_ttm": 276191000, "ebit_ttm": 10086000, "ebitda_ttm": 63944000, "net_income_ttm": -15004000, "eps_diluted_ttm": -0.02239595, "operating_cash_flow_ttm": 69076000, "capital_expenditure_ttm": 960000, "fcf_ttm": 70036000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35549000, "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_current_liabilities": 71148000, "net_ppe": null, "total_assets": 1460194000, "total_debt": 352484000, "total_equity": 877986000, "net_working_capital": 48944000, "book_value_per_share": 1.31053944, "retained_earnings": 531426000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -125178000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 66, "rank_pcf": 76, "rank_ev_ebitda": 79, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 68, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 74, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 28, "rank_fcf_margin": 55, "rank_piotroski": 85, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 23, "value_composite": 85, "quality_composite": 81, "momentum_composite": 15, "growth_composite": 76, "yield_composite": 98, "svqf_composite": 62, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 88, "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": 2.04, "os": 0.17, "value": 0.15, "quality": 0.19, "momentum": 0.85, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0171, "momentum_12_1": 0.5534, "complete_fields": { "id": 2196, "ticker_id": 7493, "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": "2026-06-07T06:49:36.402607+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.04, "market_cap": 1366682589.84, "market_cap_usd": 1366682589.84, "enterprise_value": 1392997589.84, "shares_outstanding": 669942446, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.55661091, "ptbv_ratio": null, "ps_ratio": 3.21307012, "pcf_ratio": 19.78520166, "pfcf_ratio": 19.51400123, "ev_ebitda": 21.78464891, "ev_ebit": 138.11199582, "ev_sales": 3.27493668, "ev_fcf": 19.88973656, "earnings_yield": null, "fcf_yield": 0.05027719, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64932491, "operating_margin": 0.02371218, "net_margin": -0.0352744, "ebitda_margin": 0.15033231, "fcf_margin": 0.1646546, "roe": -0.01708911, "roa": -0.01027535, "roic": 0.00836502, "roc_greenblatt": null, "asset_turnover": 0.29129759, "cash_conversion": -4.66782191, "accruals_ratio": -0.05758139, "sbc_to_revenue": 0.03264128, "debt_to_equity": 0.66311764, "net_debt_to_ebitda": 0.41153197, "debt_to_assets": 0.24139532, "interest_coverage": 0.28372106, "current_ratio": 6.27229156, "quick_ratio": 5.33953168, "net_debt": 26315000, "revenue_growth_1y": 0.01095446, "revenue_growth_3y_cagr": -0.15630421, "revenue_growth_5y_cagr": 0.08425908, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30826592, "book_value_growth_1y": 0.00410272, "piotroski_f_score": 4, "altman_z_score": 2.54032941, "earnings_stability_5y": 29.209636, "revenue_stability_5y": 0.426675, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.002457, "price_return_3m": 0.51672862, "price_return_6m": 0.632, "price_return_9m": 0.36912752, "price_return_12m": 0.55725191, "price_return_12m_ex1m": 0.55343511, "distance_from_52w_high": -0.00487805, "distance_from_52w_low": 1, "relative_strength": 0.39931086, "local_beta": -0.0024, "volatility_252d": 0.738562, "volatility_60d": 1.746834, "max_drawdown_12m": -0.35443038, "revenue_ttm": 425351000, "gross_profit_ttm": 276191000, "ebit_ttm": 10086000, "ebitda_ttm": 63944000, "net_income_ttm": -15004000, "eps_diluted_ttm": -0.02239595, "operating_cash_flow_ttm": 69076000, "capital_expenditure_ttm": 960000, "fcf_ttm": 70036000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35549000, "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_current_liabilities": 71148000, "net_ppe": null, "total_assets": 1460194000, "total_debt": 352484000, "total_equity": 877986000, "net_working_capital": 48944000, "book_value_per_share": 1.31053944, "retained_earnings": 531426000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -125178000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 66, "rank_pcf": 76, "rank_ev_ebitda": 79, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 68, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 74, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 28, "rank_fcf_margin": 55, "rank_piotroski": 85, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 23, "value_composite": 85, "quality_composite": 81, "momentum_composite": 15, "growth_composite": 76, "yield_composite": 98, "svqf_composite": 62, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 88, "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 422960000, "cost_of_revenue": 172896000, "gross_profit": 250064000, "ebit": 16251000, "ebitda": 70163000, "pretax_income": -6177000, "tax_provision": 3075000, "net_income": -9252000, "net_income_to_common": -9252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 58660000, "capital_expenditure": 331000, "free_cash_flow": 58991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138587, "ticker_id": 7493, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16251000", "ebitda": "70163000", "netIncome": "-9252000", "grossProfit": "250064000", "depreciation": "None", "totalRevenue": "422960000", "costOfRevenue": "172896000", "interestIncome": "14828000", "incomeBeforeTax": "-6177000", "interestExpense": "42142000", "operatingIncome": "16251000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3075000", "reportedCurrency": "USD", "netInterestIncome": "-26514000", "nonInterestIncome": "None", "operatingExpenses": "233813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53912000", "sellingGeneralAndAdministrative": "243113000", "netIncomeFromContinuingOperations": "-9252000" }, "balance": { "goodwill": "168300000", "inventory": "60215000", "commonStock": "669000", "currentDebt": "None", "investments": "None", "totalAssets": "1497487000", "longTermDebt": "352290000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "847821000", "reportedCurrency": "USD", "retainedEarnings": "536713000", "totalLiabilities": "618097000", "otherCurrentAssets": "15587000", "totalCurrentAssets": "470346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027141000", "currentAccountsPayable": "8117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352290000", "totalShareholderEquity": "879390000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94510000", "totalCurrentLiabilities": "102627000", "otherNonCurrentLiabilities": "2039000", "totalNonCurrentLiabilities": "515470000", "cashAndShortTermInvestments": "318731000", "commonStockSharesOutstanding": "666459101", "intangibleAssetsExcludingGoodwill": "847821000", "cashAndCashEquivalentsAtCarryingValue": "318731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9252000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8497000", "operatingCashflow": "58660000", "capitalExpenditures": "331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313290000", "cashflowFromInvestment": "-12606000", "stockBasedCompensation": "13285000", "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": "53912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422960000, "cost_of_revenue": 172896000, "gross_profit": 250064000, "research_and_development": null, "selling_general_admin": 243113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16251000, "depreciation_amortisation": 53912000, "ebitda": 70163000, "interest_expense": 42142000, "interest_income": null, "other_non_operating": null, "pretax_income": -6177000, "tax_provision": 3075000, "effective_tax_rate": null, "net_income": -9252000, "net_income_continuing_ops": -9252000, "net_income_to_common": -9252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318731000, "short_term_investments": null, "net_receivables": 75813000, "inventory": 60215000, "other_current_assets": null, "total_current_assets": 470346000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 847821000, "goodwill_and_intangibles": 1016121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1027141000, "total_assets": 1497487000, "short_term_debt": null, "accounts_payable": 8117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102627000, "long_term_debt": 352290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 515470000, "total_liabilities": 618097000, "total_debt": 352290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 536713000, "total_equity": 879390000, "shares_outstanding": 666459101, "operating_cash_flow": 58660000, "stock_based_compensation": 13285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313290000, "free_cash_flow": 58991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16251000", "ebitda": "70163000", "netIncome": "-9252000", "grossProfit": "250064000", "depreciation": "None", "totalRevenue": "422960000", "costOfRevenue": "172896000", "interestIncome": "14828000", "incomeBeforeTax": "-6177000", "interestExpense": "42142000", "operatingIncome": "16251000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3075000", "reportedCurrency": "USD", "netInterestIncome": "-26514000", "nonInterestIncome": "None", "operatingExpenses": "233813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53912000", "sellingGeneralAndAdministrative": "243113000", "netIncomeFromContinuingOperations": "-9252000" }, "balance": { "goodwill": "168300000", "inventory": "60215000", "commonStock": "669000", "currentDebt": "None", "investments": "None", "totalAssets": "1497487000", "longTermDebt": "352290000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "847821000", "reportedCurrency": "USD", "retainedEarnings": "536713000", "totalLiabilities": "618097000", "otherCurrentAssets": "15587000", "totalCurrentAssets": "470346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027141000", "currentAccountsPayable": "8117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352290000", "totalShareholderEquity": "879390000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94510000", "totalCurrentLiabilities": "102627000", "otherNonCurrentLiabilities": "2039000", "totalNonCurrentLiabilities": "515470000", "cashAndShortTermInvestments": "318731000", "commonStockSharesOutstanding": "666459101", "intangibleAssetsExcludingGoodwill": "847821000", "cashAndCashEquivalentsAtCarryingValue": "318731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9252000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8497000", "operatingCashflow": "58660000", "capitalExpenditures": "331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313290000", "cashflowFromInvestment": "-12606000", "stockBasedCompensation": "13285000", "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": "53912000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 422670000, "cost_of_revenue": 130380000, "gross_profit": 292290000, "ebit": 89897000, "ebitda": 143394000, "pretax_income": 26912000, "tax_provision": 7390000, "net_income": 19522000, "net_income_to_common": 19522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585967000, "total_current_assets": 689713000, "total_assets": 1767723000, "short_term_debt": 6750000, "long_term_debt": 643712000, "total_debt": 650462000, "total_liabilities": 893321000, "total_equity": 874402000, "shares_outstanding": 665397655, "goodwill_and_intangibles": 1067849000 }, "cash_flow": { "operating_cash_flow": 143068000, "capital_expenditure": 4891000, "free_cash_flow": 147959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138592, "ticker_id": 7493, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89897000", "ebitda": "143394000", "netIncome": "19522000", "grossProfit": "292290000", "depreciation": "None", "totalRevenue": "422670000", "costOfRevenue": "130380000", "interestIncome": "25379000", "incomeBeforeTax": "26912000", "interestExpense": "59585000", "operatingIncome": "66936000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7390000", "reportedCurrency": "USD", "netInterestIncome": "-34206000", "nonInterestIncome": "None", "operatingExpenses": "225354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53497000", "sellingGeneralAndAdministrative": "111385000", "netIncomeFromContinuingOperations": "19522000" }, "balance": { "goodwill": "168300000", "inventory": "75165000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "1767723000", "longTermDebt": "643712000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "899549000", "reportedCurrency": "USD", "retainedEarnings": "545965000", "totalLiabilities": "893321000", "otherCurrentAssets": "13647000", "totalCurrentAssets": "689713000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1078010000", "currentAccountsPayable": "10423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "650462000", "totalShareholderEquity": "874402000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38884000", "totalCurrentLiabilities": "64654000", "otherNonCurrentLiabilities": "2322000", "totalNonCurrentLiabilities": "828667000", "cashAndShortTermInvestments": "585967000", "commonStockSharesOutstanding": "665397655", "intangibleAssetsExcludingGoodwill": "899549000", "cashAndCashEquivalentsAtCarryingValue": "585967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19522000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14006000", "operatingCashflow": "143068000", "capitalExpenditures": "4891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18610000", "cashflowFromInvestment": "-4891000", "stockBasedCompensation": "11123000", "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": "53497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422670000, "cost_of_revenue": 130380000, "gross_profit": 292290000, "research_and_development": null, "selling_general_admin": 111385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89897000, "depreciation_amortisation": 53497000, "ebitda": 143394000, "interest_expense": 59585000, "interest_income": null, "other_non_operating": null, "pretax_income": 26912000, "tax_provision": 7390000, "effective_tax_rate": null, "net_income": 19522000, "net_income_continuing_ops": 19522000, "net_income_to_common": 19522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585967000, "short_term_investments": null, "net_receivables": 14934000, "inventory": 75165000, "other_current_assets": null, "total_current_assets": 689713000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 899549000, "goodwill_and_intangibles": 1067849000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1078010000, "total_assets": 1767723000, "short_term_debt": 6750000, "accounts_payable": 10423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64654000, "long_term_debt": 643712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 828667000, "total_liabilities": 893321000, "total_debt": 650462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 545965000, "total_equity": 874402000, "shares_outstanding": 665397655, "operating_cash_flow": 143068000, "stock_based_compensation": 11123000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18610000, "free_cash_flow": 147959000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89897000", "ebitda": "143394000", "netIncome": "19522000", "grossProfit": "292290000", "depreciation": "None", "totalRevenue": "422670000", "costOfRevenue": "130380000", "interestIncome": "25379000", "incomeBeforeTax": "26912000", "interestExpense": "59585000", "operatingIncome": "66936000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7390000", "reportedCurrency": "USD", "netInterestIncome": "-34206000", "nonInterestIncome": "None", "operatingExpenses": "225354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53497000", "sellingGeneralAndAdministrative": "111385000", "netIncomeFromContinuingOperations": "19522000" }, "balance": { "goodwill": "168300000", "inventory": "75165000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "1767723000", "longTermDebt": "643712000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "899549000", "reportedCurrency": "USD", "retainedEarnings": "545965000", "totalLiabilities": "893321000", "otherCurrentAssets": "13647000", "totalCurrentAssets": "689713000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1078010000", "currentAccountsPayable": "10423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "650462000", "totalShareholderEquity": "874402000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38884000", "totalCurrentLiabilities": "64654000", "otherNonCurrentLiabilities": "2322000", "totalNonCurrentLiabilities": "828667000", "cashAndShortTermInvestments": "585967000", "commonStockSharesOutstanding": "665397655", "intangibleAssetsExcludingGoodwill": "899549000", "cashAndCashEquivalentsAtCarryingValue": "585967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19522000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14006000", "operatingCashflow": "143068000", "capitalExpenditures": "4891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18610000", "cashflowFromInvestment": "-4891000", "stockBasedCompensation": "11123000", "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": "53497000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 458300000, "cost_of_revenue": 139668000, "gross_profit": 318632000, "ebit": 136474000, "ebitda": 186766000, "pretax_income": 76720000, "tax_provision": 15133000, "net_income": 61587000, "net_income_to_common": 61587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 466400000, "total_current_assets": 613196000, "total_assets": 1740338000, "short_term_debt": 6750000, "long_term_debt": 649023000, "total_debt": 655773000, "total_liabilities": 895370000, "total_equity": 844968000, "shares_outstanding": 677578245, "goodwill_and_intangibles": 1116014000 }, "cash_flow": { "operating_cash_flow": 177532000, "capital_expenditure": 3614000, "free_cash_flow": 181146000, "dividends_paid": 4974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138597, "ticker_id": 7493, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136474000", "ebitda": "186766000", "netIncome": "61587000", "grossProfit": "318632000", "depreciation": "None", "totalRevenue": "458300000", "costOfRevenue": "139668000", "interestIncome": "18828000", "incomeBeforeTax": "76720000", "interestExpense": "57954000", "operatingIncome": "108222000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15133000", "reportedCurrency": "USD", "netInterestIncome": "-40784000", "nonInterestIncome": "None", "operatingExpenses": "210410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50292000", "sellingGeneralAndAdministrative": "108399000", "netIncomeFromContinuingOperations": "81119000" }, "balance": { "goodwill": "168300000", "inventory": "95922000", "commonStock": "671000", "currentDebt": "None", "investments": "None", "totalAssets": "1740338000", "longTermDebt": "649023000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "947714000", "reportedCurrency": "USD", "retainedEarnings": "526443000", "totalLiabilities": "895370000", "otherCurrentAssets": "9953000", "totalCurrentAssets": "613196000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1127142000", "currentAccountsPayable": "7073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655773000", "totalShareholderEquity": "844968000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32200000", "totalCurrentLiabilities": "56141000", "otherNonCurrentLiabilities": "1694000", "totalNonCurrentLiabilities": "839229000", "cashAndShortTermInvestments": "466400000", "commonStockSharesOutstanding": "677578245", "intangibleAssetsExcludingGoodwill": "947714000", "cashAndCashEquivalentsAtCarryingValue": "466400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61587000", "profitLoss": "None", "dividendPayout": "4974000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "34599000", "operatingCashflow": "177532000", "capitalExpenditures": "3614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30326000", "cashflowFromInvestment": "-3614000", "stockBasedCompensation": "9072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16452000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 458300000, "cost_of_revenue": 139668000, "gross_profit": 318632000, "research_and_development": null, "selling_general_admin": 108399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136474000, "depreciation_amortisation": 50292000, "ebitda": 186766000, "interest_expense": 57954000, "interest_income": null, "other_non_operating": null, "pretax_income": 76720000, "tax_provision": 15133000, "effective_tax_rate": null, "net_income": 61587000, "net_income_continuing_ops": 81119000, "net_income_to_common": 61587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 466400000, "short_term_investments": null, "net_receivables": 40921000, "inventory": 95922000, "other_current_assets": null, "total_current_assets": 613196000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 947714000, "goodwill_and_intangibles": 1116014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1127142000, "total_assets": 1740338000, "short_term_debt": 6750000, "accounts_payable": 7073000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56141000, "long_term_debt": 649023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839229000, "total_liabilities": 895370000, "total_debt": 655773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 526443000, "total_equity": 844968000, "shares_outstanding": 677578245, "operating_cash_flow": 177532000, "stock_based_compensation": 9072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3614000, "dividends_paid": 4974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30326000, "free_cash_flow": 181146000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136474000", "ebitda": "186766000", "netIncome": "61587000", "grossProfit": "318632000", "depreciation": "None", "totalRevenue": "458300000", "costOfRevenue": "139668000", "interestIncome": "18828000", "incomeBeforeTax": "76720000", "interestExpense": "57954000", "operatingIncome": "108222000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15133000", "reportedCurrency": "USD", "netInterestIncome": "-40784000", "nonInterestIncome": "None", "operatingExpenses": "210410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50292000", "sellingGeneralAndAdministrative": "108399000", "netIncomeFromContinuingOperations": "81119000" }, "balance": { "goodwill": "168300000", "inventory": "95922000", "commonStock": "671000", "currentDebt": "None", "investments": "None", "totalAssets": "1740338000", "longTermDebt": "649023000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "947714000", "reportedCurrency": "USD", "retainedEarnings": "526443000", "totalLiabilities": "895370000", "otherCurrentAssets": "9953000", "totalCurrentAssets": "613196000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1127142000", "currentAccountsPayable": "7073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655773000", "totalShareholderEquity": "844968000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32200000", "totalCurrentLiabilities": "56141000", "otherNonCurrentLiabilities": "1694000", "totalNonCurrentLiabilities": "839229000", "cashAndShortTermInvestments": "466400000", "commonStockSharesOutstanding": "677578245", "intangibleAssetsExcludingGoodwill": "947714000", "cashAndCashEquivalentsAtCarryingValue": "466400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61587000", "profitLoss": "None", "dividendPayout": "4974000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "34599000", "operatingCashflow": "177532000", "capitalExpenditures": "3614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30326000", "cashflowFromInvestment": "-3614000", "stockBasedCompensation": "9072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16452000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50292000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 704274000, "cost_of_revenue": 184721000, "gross_profit": 519553000, "ebit": 349194000, "ebitda": 398339000, "pretax_income": 305241000, "tax_provision": 61169000, "net_income": 244072000, "net_income_to_common": 244072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322808000, "total_current_assets": 522224000, "total_assets": 1697675000, "short_term_debt": 8438000, "long_term_debt": 654333000, "total_debt": 662771000, "total_liabilities": 916718000, "total_equity": 780957000, "shares_outstanding": 691005846, "goodwill_and_intangibles": 1163328000 }, "cash_flow": { "operating_cash_flow": 255324000, "capital_expenditure": 650000, "free_cash_flow": 255974000, "dividends_paid": 774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138602, "ticker_id": 7493, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "349194000", "ebitda": "398339000", "netIncome": "244072000", "grossProfit": "519553000", "depreciation": "None", "totalRevenue": "704274000", "costOfRevenue": "184721000", "interestIncome": "2775000", "incomeBeforeTax": "305241000", "interestExpense": "43953000", "operatingIncome": "364394000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "61169000", "reportedCurrency": "USD", "netInterestIncome": "-41178000", "nonInterestIncome": "None", "operatingExpenses": "155159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49145000", "sellingGeneralAndAdministrative": "89013000", "netIncomeFromContinuingOperations": "244072000" }, "balance": { "goodwill": "168300000", "inventory": "144425000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "1697675000", "longTermDebt": "654333000", "shortTermDebt": "8438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "995028000", "reportedCurrency": "USD", "retainedEarnings": "464856000", "totalLiabilities": "916718000", "otherCurrentAssets": "8771000", "totalCurrentAssets": "522224000", "currentLongTermDebt": "8438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175451000", "currentAccountsPayable": "9748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1034000", "shortLongTermDebtTotal": "662771000", "totalShareholderEquity": "780957000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31472000", "totalCurrentLiabilities": "55088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "861630000", "cashAndShortTermInvestments": "322808000", "commonStockSharesOutstanding": "691005846", "intangibleAssetsExcludingGoodwill": "995028000", "cashAndCashEquivalentsAtCarryingValue": "322808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244072000", "profitLoss": "None", "dividendPayout": "774000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "8180000", "operatingCashflow": "255324000", "capitalExpenditures": "650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116222000", "cashflowFromInvestment": "-2682000", "stockBasedCompensation": "7275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704274000, "cost_of_revenue": 184721000, "gross_profit": 519553000, "research_and_development": null, "selling_general_admin": 89013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 349194000, "depreciation_amortisation": 49145000, "ebitda": 398339000, "interest_expense": 43953000, "interest_income": null, "other_non_operating": null, "pretax_income": 305241000, "tax_provision": 61169000, "effective_tax_rate": null, "net_income": 244072000, "net_income_continuing_ops": 244072000, "net_income_to_common": 244072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322808000, "short_term_investments": null, "net_receivables": 46220000, "inventory": 144425000, "other_current_assets": null, "total_current_assets": 522224000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 995028000, "goodwill_and_intangibles": 1163328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1175451000, "total_assets": 1697675000, "short_term_debt": 8438000, "accounts_payable": 9748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55088000, "long_term_debt": 654333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 861630000, "total_liabilities": 916718000, "total_debt": 662771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464856000, "total_equity": 780957000, "shares_outstanding": 691005846, "operating_cash_flow": 255324000, "stock_based_compensation": 7275000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2682000, "dividends_paid": 774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116222000, "free_cash_flow": 255974000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "349194000", "ebitda": "398339000", "netIncome": "244072000", "grossProfit": "519553000", "depreciation": "None", "totalRevenue": "704274000", "costOfRevenue": "184721000", "interestIncome": "2775000", "incomeBeforeTax": "305241000", "interestExpense": "43953000", "operatingIncome": "364394000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "61169000", "reportedCurrency": "USD", "netInterestIncome": "-41178000", "nonInterestIncome": "None", "operatingExpenses": "155159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49145000", "sellingGeneralAndAdministrative": "89013000", "netIncomeFromContinuingOperations": "244072000" }, "balance": { "goodwill": "168300000", "inventory": "144425000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "1697675000", "longTermDebt": "654333000", "shortTermDebt": "8438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "995028000", "reportedCurrency": "USD", "retainedEarnings": "464856000", "totalLiabilities": "916718000", "otherCurrentAssets": "8771000", "totalCurrentAssets": "522224000", "currentLongTermDebt": "8438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175451000", "currentAccountsPayable": "9748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1034000", "shortLongTermDebtTotal": "662771000", "totalShareholderEquity": "780957000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31472000", "totalCurrentLiabilities": "55088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "861630000", "cashAndShortTermInvestments": "322808000", "commonStockSharesOutstanding": "691005846", "intangibleAssetsExcludingGoodwill": "995028000", "cashAndCashEquivalentsAtCarryingValue": "322808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244072000", "profitLoss": "None", "dividendPayout": "774000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "8180000", "operatingCashflow": "255324000", "capitalExpenditures": "650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116222000", "cashflowFromInvestment": "-2682000", "stockBasedCompensation": "7275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48782000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 598365000, "cost_of_revenue": 124543000, "gross_profit": 473822000, "ebit": 336757000, "ebitda": 385698000, "pretax_income": 275609000, "tax_provision": 54825000, "net_income": 220784000, "net_income_to_common": 220784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186388000, "total_current_assets": 335187000, "total_assets": 1560422000, "short_term_debt": 20112000, "long_term_debt": 738090000, "total_debt": 758202000, "total_liabilities": 1036124000, "total_equity": 524298000, "shares_outstanding": 648794041, "goodwill_and_intangibles": 1211644000 }, "cash_flow": { "operating_cash_flow": 200029000, "capital_expenditure": 1765000, "free_cash_flow": 201794000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138607, "ticker_id": 7493, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336757000", "ebitda": "385698000", "netIncome": "220784000", "grossProfit": "473822000", "depreciation": "None", "totalRevenue": "598365000", "costOfRevenue": "124543000", "interestIncome": "0", "incomeBeforeTax": "275609000", "interestExpense": "61148000", "operatingIncome": "334154000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "54825000", "reportedCurrency": "USD", "netInterestIncome": "-61148000", "nonInterestIncome": "None", "operatingExpenses": "139668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2603000", "costofGoodsAndServicesSold": "124543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48941000", "sellingGeneralAndAdministrative": "87741000", "netIncomeFromContinuingOperations": "220784000" }, "balance": { "goodwill": "168300000", "inventory": "98399000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "1560422000", "longTermDebt": "738090000", "shortTermDebt": "20112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1043344000", "reportedCurrency": "USD", "retainedEarnings": "220784000", "totalLiabilities": "1036124000", "otherCurrentAssets": "9621000", "totalCurrentAssets": "335187000", "currentLongTermDebt": "20112000", "longTermInvestments": "4500000", "shortTermInvestments": "None", "currentNetReceivables": "40779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225235000", "currentAccountsPayable": "19167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "747000", "shortLongTermDebtTotal": "758202000", "totalShareholderEquity": "524298000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16467000", "totalCurrentLiabilities": "72912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "963212000", "cashAndShortTermInvestments": "186388000", "commonStockSharesOutstanding": "648794041", "intangibleAssetsExcludingGoodwill": "1043344000", "cashAndCashEquivalentsAtCarryingValue": "186388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220784000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-63724000", "operatingCashflow": "200029000", "capitalExpenditures": "1765000", "changeInReceivables": "-26402000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18340000", "cashflowFromInvestment": "-6265000", "stockBasedCompensation": "3963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "175424000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 598365000, "cost_of_revenue": 124543000, "gross_profit": 473822000, "research_and_development": null, "selling_general_admin": 87741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336757000, "depreciation_amortisation": 48941000, "ebitda": 385698000, "interest_expense": 61148000, "interest_income": null, "other_non_operating": null, "pretax_income": 275609000, "tax_provision": 54825000, "effective_tax_rate": null, "net_income": 220784000, "net_income_continuing_ops": 220784000, "net_income_to_common": 220784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186388000, "short_term_investments": null, "net_receivables": 40779000, "inventory": 98399000, "other_current_assets": null, "total_current_assets": 335187000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 1043344000, "goodwill_and_intangibles": 1211644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1225235000, "total_assets": 1560422000, "short_term_debt": 20112000, "accounts_payable": 19167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72912000, "long_term_debt": 738090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 963212000, "total_liabilities": 1036124000, "total_debt": 758202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 220784000, "total_equity": 524298000, "shares_outstanding": 648794041, "operating_cash_flow": 200029000, "stock_based_compensation": 3963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1765000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6265000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18340000, "free_cash_flow": 201794000, "net_change_in_cash": 175424000 }, "raw_data": { "income": { "ebit": "336757000", "ebitda": "385698000", "netIncome": "220784000", "grossProfit": "473822000", "depreciation": "None", "totalRevenue": "598365000", "costOfRevenue": "124543000", "interestIncome": "0", "incomeBeforeTax": "275609000", "interestExpense": "61148000", "operatingIncome": "334154000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "54825000", "reportedCurrency": "USD", "netInterestIncome": "-61148000", "nonInterestIncome": "None", "operatingExpenses": "139668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2603000", "costofGoodsAndServicesSold": "124543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48941000", "sellingGeneralAndAdministrative": "87741000", "netIncomeFromContinuingOperations": "220784000" }, "balance": { "goodwill": "168300000", "inventory": "98399000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "1560422000", "longTermDebt": "738090000", "shortTermDebt": "20112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1043344000", "reportedCurrency": "USD", "retainedEarnings": "220784000", "totalLiabilities": "1036124000", "otherCurrentAssets": "9621000", "totalCurrentAssets": "335187000", "currentLongTermDebt": "20112000", "longTermInvestments": "4500000", "shortTermInvestments": "None", "currentNetReceivables": "40779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225235000", "currentAccountsPayable": "19167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "747000", "shortLongTermDebtTotal": "758202000", "totalShareholderEquity": "524298000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16467000", "totalCurrentLiabilities": "72912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "963212000", "cashAndShortTermInvestments": "186388000", "commonStockSharesOutstanding": "648794041", "intangibleAssetsExcludingGoodwill": "1043344000", "cashAndCashEquivalentsAtCarryingValue": "186388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220784000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-63724000", "operatingCashflow": "200029000", "capitalExpenditures": "1765000", "changeInReceivables": "-26402000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18340000", "cashflowFromInvestment": "-6265000", "stockBasedCompensation": "3963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "175424000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48941000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 282250000, "cost_of_revenue": 102663000, "gross_profit": 179587000, "ebit": 85903000, "ebitda": 131780000, "pretax_income": 47258000, "tax_provision": 7980000, "net_income": 39278000, "net_income_to_common": 39278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10964000, "total_current_assets": 61359000, "total_assets": 1332833000, "short_term_debt": 20112000, "long_term_debt": 755371000, "total_debt": 775483000, "total_liabilities": 802160000, "total_equity": 530673000, "shares_outstanding": 648124642, "goodwill_and_intangibles": 1260610000 }, "cash_flow": { "operating_cash_flow": 128975000, "capital_expenditure": 27000, "free_cash_flow": 129002000, "dividends_paid": 470000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138612, "ticker_id": 7493, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85903000", "ebitda": "131780000", "netIncome": "39278000", "grossProfit": "179587000", "depreciation": "None", "totalRevenue": "282250000", "costOfRevenue": "102663000", "interestIncome": "None", "incomeBeforeTax": "47258000", "interestExpense": "38645000", "operatingIncome": "86093000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7980000", "reportedCurrency": "USD", "netInterestIncome": "-38645000", "nonInterestIncome": "None", "operatingExpenses": "93494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45877000", "sellingGeneralAndAdministrative": "34649000", "netIncomeFromContinuingOperations": "39278000" }, "balance": { "goodwill": "168300000", "inventory": "33596000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "1332833000", "longTermDebt": "755371000", "shortTermDebt": "20112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1092310000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "802160000", "otherCurrentAssets": "2422000", "totalCurrentAssets": "61359000", "currentLongTermDebt": "20112000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271474000", "currentAccountsPayable": "16815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34000", "shortLongTermDebtTotal": "775483000", "totalShareholderEquity": "530673000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4448000", "totalCurrentLiabilities": "46789000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "755371000", "cashAndShortTermInvestments": "10964000", "commonStockSharesOutstanding": "648124642", "intangibleAssetsExcludingGoodwill": "1092310000", "cashAndCashEquivalentsAtCarryingValue": "10964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39278000", "profitLoss": "None", "dividendPayout": "470000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14242000", "operatingCashflow": "128975000", "capitalExpenditures": "27000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1263598000", "cashflowFromInvestment": "-1381609000", "stockBasedCompensation": "1527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "470000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "850000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282250000, "cost_of_revenue": 102663000, "gross_profit": 179587000, "research_and_development": null, "selling_general_admin": 34649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85903000, "depreciation_amortisation": 45877000, "ebitda": 131780000, "interest_expense": 38645000, "interest_income": null, "other_non_operating": null, "pretax_income": 47258000, "tax_provision": 7980000, "effective_tax_rate": null, "net_income": 39278000, "net_income_continuing_ops": 39278000, "net_income_to_common": 39278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10964000, "short_term_investments": null, "net_receivables": 14377000, "inventory": 33596000, "other_current_assets": null, "total_current_assets": 61359000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 1092310000, "goodwill_and_intangibles": 1260610000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1271474000, "total_assets": 1332833000, "short_term_debt": 20112000, "accounts_payable": 16815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46789000, "long_term_debt": 755371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 755371000, "total_liabilities": 802160000, "total_debt": 775483000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 530673000, "shares_outstanding": 648124642, "operating_cash_flow": 128975000, "stock_based_compensation": 1527000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1381609000, "dividends_paid": 470000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1263598000, "free_cash_flow": 129002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85903000", "ebitda": "131780000", "netIncome": "39278000", "grossProfit": "179587000", "depreciation": "None", "totalRevenue": "282250000", "costOfRevenue": "102663000", "interestIncome": "None", "incomeBeforeTax": "47258000", "interestExpense": "38645000", "operatingIncome": "86093000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7980000", "reportedCurrency": "USD", "netInterestIncome": "-38645000", "nonInterestIncome": "None", "operatingExpenses": "93494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45877000", "sellingGeneralAndAdministrative": "34649000", "netIncomeFromContinuingOperations": "39278000" }, "balance": { "goodwill": "168300000", "inventory": "33596000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "1332833000", "longTermDebt": "755371000", "shortTermDebt": "20112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1092310000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "802160000", "otherCurrentAssets": "2422000", "totalCurrentAssets": "61359000", "currentLongTermDebt": "20112000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271474000", "currentAccountsPayable": "16815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34000", "shortLongTermDebtTotal": "775483000", "totalShareholderEquity": "530673000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4448000", "totalCurrentLiabilities": "46789000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "755371000", "cashAndShortTermInvestments": "10964000", "commonStockSharesOutstanding": "648124642", "intangibleAssetsExcludingGoodwill": "1092310000", "cashAndCashEquivalentsAtCarryingValue": "10964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39278000", "profitLoss": "None", "dividendPayout": "470000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14242000", "operatingCashflow": "128975000", "capitalExpenditures": "27000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1263598000", "cashflowFromInvestment": "-1381609000", "stockBasedCompensation": "1527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "470000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "850000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45877000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 148206000, "cost_of_revenue": 31171000, "gross_profit": 117035000, "ebit": 60337000, "ebitda": 60879000, "pretax_income": 60879000, "tax_provision": -39000, "net_income": 60879000, "net_income_to_common": 60879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3155000, "total_current_assets": 27801000, "total_assets": 28081000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 9672000, "total_equity": 18409000, "shares_outstanding": 648124642, "goodwill_and_intangibles": 256000 }, "cash_flow": { "operating_cash_flow": 52569000, "capital_expenditure": 7000, "free_cash_flow": 52576000, "dividends_paid": 65024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138616, "ticker_id": 7493, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60337000", "ebitda": "60879000", "netIncome": "60879000", "grossProfit": "117035000", "depreciation": "None", "totalRevenue": "148206000", "costOfRevenue": "31171000", "interestIncome": "None", "incomeBeforeTax": "60879000", "interestExpense": "0", "operatingIncome": "60337000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "39000", "nonInterestIncome": "None", "operatingExpenses": "56698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "542000", "sellingGeneralAndAdministrative": "56698000", "netIncomeFromContinuingOperations": "60879000" }, "balance": { "goodwill": "0", "inventory": "15892000", "commonStock": "18409000", "currentDebt": "None", "investments": "None", "totalAssets": "28081000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "256000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "9672000", "otherCurrentAssets": "404000", "totalCurrentAssets": "27801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "18409000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7100000", "totalCurrentLiabilities": "9672000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2035000", "cashAndShortTermInvestments": "3155000", "commonStockSharesOutstanding": "648124642", "intangibleAssetsExcludingGoodwill": "256000", "cashAndCashEquivalentsAtCarryingValue": "3155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60879000", "profitLoss": "None", "dividendPayout": "65024000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3852000", "operatingCashflow": "52569000", "capitalExpenditures": "7000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65024000", "cashflowFromInvestment": "3411000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148206000, "cost_of_revenue": 31171000, "gross_profit": 117035000, "research_and_development": null, "selling_general_admin": 56698000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60337000, "depreciation_amortisation": 542000, "ebitda": 60879000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 60879000, "tax_provision": -39000, "effective_tax_rate": null, "net_income": 60879000, "net_income_continuing_ops": 60879000, "net_income_to_common": 60879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3155000, "short_term_investments": null, "net_receivables": 8350000, "inventory": 15892000, "other_current_assets": null, "total_current_assets": 27801000, "net_ppe": null, "goodwill": 0, "intangible_assets": 256000, "goodwill_and_intangibles": 256000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280000, "total_assets": 28081000, "short_term_debt": null, "accounts_payable": 935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9672000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2035000, "total_liabilities": 9672000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 18409000, "shares_outstanding": 648124642, "operating_cash_flow": 52569000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3411000, "dividends_paid": 65024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65024000, "free_cash_flow": 52576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60337000", "ebitda": "60879000", "netIncome": "60879000", "grossProfit": "117035000", "depreciation": "None", "totalRevenue": "148206000", "costOfRevenue": "31171000", "interestIncome": "None", "incomeBeforeTax": "60879000", "interestExpense": "0", "operatingIncome": "60337000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "39000", "nonInterestIncome": "None", "operatingExpenses": "56698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "542000", "sellingGeneralAndAdministrative": "56698000", "netIncomeFromContinuingOperations": "60879000" }, "balance": { "goodwill": "0", "inventory": "15892000", "commonStock": "18409000", "currentDebt": "None", "investments": "None", "totalAssets": "28081000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "256000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "9672000", "otherCurrentAssets": "404000", "totalCurrentAssets": "27801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280000", "currentAccountsPayable": "935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "18409000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7100000", "totalCurrentLiabilities": "9672000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2035000", "cashAndShortTermInvestments": "3155000", "commonStockSharesOutstanding": "648124642", "intangibleAssetsExcludingGoodwill": "256000", "cashAndCashEquivalentsAtCarryingValue": "3155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60879000", "profitLoss": "None", "dividendPayout": "65024000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3852000", "operatingCashflow": "52569000", "capitalExpenditures": "7000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65024000", "cashflowFromInvestment": "3411000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45877000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 99369000, "cost_of_revenue": 27709000, "gross_profit": 71660000, "ebit": -5111000, "ebitda": 8207000, "pretax_income": -9683000, "tax_provision": -4396000, "net_income": -5287000, "net_income_to_common": -5287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326169000, "total_current_assets": 446261000, "total_assets": 1460194000, "short_term_debt": null, "long_term_debt": 352484000, "total_debt": 352484000, "total_liabilities": 582208000, "total_equity": 877986000, "shares_outstanding": 669942446, "goodwill_and_intangibles": 1003164000 }, "cash_flow": { "operating_cash_flow": 7499000, "capital_expenditure": 146000, "free_cash_flow": 7645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138585, "ticker_id": 7493, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5111000", "ebitda": "8207000", "netIncome": "-5287000", "grossProfit": "71660000", "depreciation": "None", "totalRevenue": "99369000", "costOfRevenue": "27709000", "interestIncome": "2702000", "incomeBeforeTax": "-9683000", "interestExpense": "7132000", "operatingIncome": "-5111000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4396000", "reportedCurrency": "USD", "netInterestIncome": "-4430000", "nonInterestIncome": "None", "operatingExpenses": "76771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13318000", "sellingGeneralAndAdministrative": "65951000", "netIncomeFromContinuingOperations": "-5287000" }, "balance": { "goodwill": "168300000", "inventory": "66364000", "commonStock": "672000", "currentDebt": "None", "investments": "None", "totalAssets": "1460194000", "longTermDebt": "352484000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "834864000", "reportedCurrency": "USD", "retainedEarnings": "531426000", "totalLiabilities": "582208000", "otherCurrentAssets": "16227000", "totalCurrentAssets": "446261000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1013933000", "currentAccountsPayable": "29184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352484000", "totalShareholderEquity": "877986000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41964000", "totalCurrentLiabilities": "71148000", "otherNonCurrentLiabilities": "1789000", "totalNonCurrentLiabilities": "511060000", "cashAndShortTermInvestments": "326169000", "commonStockSharesOutstanding": "669942446", "intangibleAssetsExcludingGoodwill": "834864000", "cashAndCashEquivalentsAtCarryingValue": "326169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5287000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6493000", "operatingCashflow": "7499000", "capitalExpenditures": "146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227000", "cashflowFromInvestment": "-288000", "stockBasedCompensation": "3517000", "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": "13236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99369000, "cost_of_revenue": 27709000, "gross_profit": 71660000, "research_and_development": null, "selling_general_admin": 65951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5111000, "depreciation_amortisation": 13318000, "ebitda": 8207000, "interest_expense": 7132000, "interest_income": null, "other_non_operating": null, "pretax_income": -9683000, "tax_provision": -4396000, "effective_tax_rate": null, "net_income": -5287000, "net_income_continuing_ops": -5287000, "net_income_to_common": -5287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326169000, "short_term_investments": null, "net_receivables": 37501000, "inventory": 66364000, "other_current_assets": null, "total_current_assets": 446261000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 834864000, "goodwill_and_intangibles": 1003164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1013933000, "total_assets": 1460194000, "short_term_debt": null, "accounts_payable": 29184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71148000, "long_term_debt": 352484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 511060000, "total_liabilities": 582208000, "total_debt": 352484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 531426000, "total_equity": 877986000, "shares_outstanding": 669942446, "operating_cash_flow": 7499000, "stock_based_compensation": 3517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 227000, "free_cash_flow": 7645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5111000", "ebitda": "8207000", "netIncome": "-5287000", "grossProfit": "71660000", "depreciation": "None", "totalRevenue": "99369000", "costOfRevenue": "27709000", "interestIncome": "2702000", "incomeBeforeTax": "-9683000", "interestExpense": "7132000", "operatingIncome": "-5111000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4396000", "reportedCurrency": "USD", "netInterestIncome": "-4430000", "nonInterestIncome": "None", "operatingExpenses": "76771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13318000", "sellingGeneralAndAdministrative": "65951000", "netIncomeFromContinuingOperations": "-5287000" }, "balance": { "goodwill": "168300000", "inventory": "66364000", "commonStock": "672000", "currentDebt": "None", "investments": "None", "totalAssets": "1460194000", "longTermDebt": "352484000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "834864000", "reportedCurrency": "USD", "retainedEarnings": "531426000", "totalLiabilities": "582208000", "otherCurrentAssets": "16227000", "totalCurrentAssets": "446261000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1013933000", "currentAccountsPayable": "29184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352484000", "totalShareholderEquity": "877986000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41964000", "totalCurrentLiabilities": "71148000", "otherNonCurrentLiabilities": "1789000", "totalNonCurrentLiabilities": "511060000", "cashAndShortTermInvestments": "326169000", "commonStockSharesOutstanding": "669942446", "intangibleAssetsExcludingGoodwill": "834864000", "cashAndCashEquivalentsAtCarryingValue": "326169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5287000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6493000", "operatingCashflow": "7499000", "capitalExpenditures": "146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227000", "cashflowFromInvestment": "-288000", "stockBasedCompensation": "3517000", "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": "13236000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 105119000, "cost_of_revenue": 44516000, "gross_profit": 60603000, "ebit": -4504000, "ebitda": 9132000, "pretax_income": -6693000, "tax_provision": 6409000, "net_income": -13102000, "net_income_to_common": -13102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318731000, "total_current_assets": 470346000, "total_assets": 1497487000, "short_term_debt": null, "long_term_debt": 352290000, "total_debt": 352290000, "total_liabilities": 618097000, "total_equity": 879390000, "shares_outstanding": 666459101, "goodwill_and_intangibles": 1016121000 }, "cash_flow": { "operating_cash_flow": 32671000, "capital_expenditure": 109000, "free_cash_flow": 32780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138586, "ticker_id": 7493, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4504000", "ebitda": "9132000", "netIncome": "-13102000", "grossProfit": "60603000", "depreciation": "None", "totalRevenue": "105119000", "costOfRevenue": "44516000", "interestIncome": "2659000", "incomeBeforeTax": "-6693000", "interestExpense": "8351000", "operatingIncome": "-4504000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6409000", "reportedCurrency": "USD", "netInterestIncome": "-4892000", "nonInterestIncome": "None", "operatingExpenses": "65107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13636000", "sellingGeneralAndAdministrative": "65107000", "netIncomeFromContinuingOperations": "-13102000" }, "balance": { "goodwill": "168300000", "inventory": "60215000", "commonStock": "669000", "currentDebt": "None", "investments": "None", "totalAssets": "1497487000", "longTermDebt": "352290000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "847821000", "reportedCurrency": "USD", "retainedEarnings": "536713000", "totalLiabilities": "618097000", "otherCurrentAssets": "15587000", "totalCurrentAssets": "470346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027141000", "currentAccountsPayable": "8117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352290000", "totalShareholderEquity": "879390000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94510000", "totalCurrentLiabilities": "102627000", "otherNonCurrentLiabilities": "2039000", "totalNonCurrentLiabilities": "515470000", "cashAndShortTermInvestments": "318731000", "commonStockSharesOutstanding": "666459101", "intangibleAssetsExcludingGoodwill": "847821000", "cashAndCashEquivalentsAtCarryingValue": "318731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10524000", "operatingCashflow": "32671000", "capitalExpenditures": "109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-318000", "stockBasedCompensation": "3593000", "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": "13636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105119000, "cost_of_revenue": 44516000, "gross_profit": 60603000, "research_and_development": null, "selling_general_admin": 65107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4504000, "depreciation_amortisation": 13636000, "ebitda": 9132000, "interest_expense": 8351000, "interest_income": null, "other_non_operating": null, "pretax_income": -6693000, "tax_provision": 6409000, "effective_tax_rate": null, "net_income": -13102000, "net_income_continuing_ops": -13102000, "net_income_to_common": -13102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318731000, "short_term_investments": null, "net_receivables": 75813000, "inventory": 60215000, "other_current_assets": null, "total_current_assets": 470346000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 847821000, "goodwill_and_intangibles": 1016121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1027141000, "total_assets": 1497487000, "short_term_debt": null, "accounts_payable": 8117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102627000, "long_term_debt": 352290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 515470000, "total_liabilities": 618097000, "total_debt": 352290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 536713000, "total_equity": 879390000, "shares_outstanding": 666459101, "operating_cash_flow": 32671000, "stock_based_compensation": 3593000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 32780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4504000", "ebitda": "9132000", "netIncome": "-13102000", "grossProfit": "60603000", "depreciation": "None", "totalRevenue": "105119000", "costOfRevenue": "44516000", "interestIncome": "2659000", "incomeBeforeTax": "-6693000", "interestExpense": "8351000", "operatingIncome": "-4504000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6409000", "reportedCurrency": "USD", "netInterestIncome": "-4892000", "nonInterestIncome": "None", "operatingExpenses": "65107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13636000", "sellingGeneralAndAdministrative": "65107000", "netIncomeFromContinuingOperations": "-13102000" }, "balance": { "goodwill": "168300000", "inventory": "60215000", "commonStock": "669000", "currentDebt": "None", "investments": "None", "totalAssets": "1497487000", "longTermDebt": "352290000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "847821000", "reportedCurrency": "USD", "retainedEarnings": "536713000", "totalLiabilities": "618097000", "otherCurrentAssets": "15587000", "totalCurrentAssets": "470346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027141000", "currentAccountsPayable": "8117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352290000", "totalShareholderEquity": "879390000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94510000", "totalCurrentLiabilities": "102627000", "otherNonCurrentLiabilities": "2039000", "totalNonCurrentLiabilities": "515470000", "cashAndShortTermInvestments": "318731000", "commonStockSharesOutstanding": "666459101", "intangibleAssetsExcludingGoodwill": "847821000", "cashAndCashEquivalentsAtCarryingValue": "318731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10524000", "operatingCashflow": "32671000", "capitalExpenditures": "109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-318000", "stockBasedCompensation": "3593000", "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": "13636000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 114579000, "cost_of_revenue": 46286000, "gross_profit": 68293000, "ebit": 16391000, "ebitda": 30089000, "pretax_income": 8700000, "tax_provision": -2427000, "net_income": 11127000, "net_income_to_common": 11127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286378000, "total_current_assets": 473224000, "total_assets": 1514222000, "short_term_debt": null, "long_term_debt": 352096000, "total_debt": 352096000, "total_liabilities": 625474000, "total_equity": 888748000, "shares_outstanding": 668857769, "goodwill_and_intangibles": 1029082000 }, "cash_flow": { "operating_cash_flow": 8002000, "capital_expenditure": 376000, "free_cash_flow": 8378000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138588, "ticker_id": 7493, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16391000", "ebitda": "30089000", "netIncome": "11127000", "grossProfit": "68293000", "depreciation": "None", "totalRevenue": "114579000", "costOfRevenue": "46286000", "interestIncome": "2690000", "incomeBeforeTax": "8700000", "interestExpense": "7691000", "operatingIncome": "4183000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2427000", "reportedCurrency": "USD", "netInterestIncome": "-5001000", "nonInterestIncome": "None", "operatingExpenses": "64110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13698000", "sellingGeneralAndAdministrative": "64110000", "netIncomeFromContinuingOperations": "11127000" }, "balance": { "goodwill": "168300000", "inventory": "73256000", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "1514222000", "longTermDebt": "352096000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "860782000", "reportedCurrency": "USD", "retainedEarnings": "549815000", "totalLiabilities": "625474000", "otherCurrentAssets": "53724000", "totalCurrentAssets": "473224000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1040998000", "currentAccountsPayable": "23498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352096000", "totalShareholderEquity": "888748000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90183000", "totalCurrentLiabilities": "113681000", "otherNonCurrentLiabilities": "2098000", "totalNonCurrentLiabilities": "511793000", "cashAndShortTermInvestments": "286378000", "commonStockSharesOutstanding": "668857769", "intangibleAssetsExcludingGoodwill": "860782000", "cashAndCashEquivalentsAtCarryingValue": "286378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11127000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3961000", "operatingCashflow": "8002000", "capitalExpenditures": "376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-10963000", "stockBasedCompensation": "3311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114579000, "cost_of_revenue": 46286000, "gross_profit": 68293000, "research_and_development": null, "selling_general_admin": 64110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16391000, "depreciation_amortisation": 13698000, "ebitda": 30089000, "interest_expense": 7691000, "interest_income": null, "other_non_operating": null, "pretax_income": 8700000, "tax_provision": -2427000, "effective_tax_rate": null, "net_income": 11127000, "net_income_continuing_ops": 11127000, "net_income_to_common": 11127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286378000, "short_term_investments": null, "net_receivables": 59866000, "inventory": 73256000, "other_current_assets": null, "total_current_assets": 473224000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 860782000, "goodwill_and_intangibles": 1029082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1040998000, "total_assets": 1514222000, "short_term_debt": null, "accounts_payable": 23498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113681000, "long_term_debt": 352096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 511793000, "total_liabilities": 625474000, "total_debt": 352096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 549815000, "total_equity": 888748000, "shares_outstanding": 668857769, "operating_cash_flow": 8002000, "stock_based_compensation": 3311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10963000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 8378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16391000", "ebitda": "30089000", "netIncome": "11127000", "grossProfit": "68293000", "depreciation": "None", "totalRevenue": "114579000", "costOfRevenue": "46286000", "interestIncome": "2690000", "incomeBeforeTax": "8700000", "interestExpense": "7691000", "operatingIncome": "4183000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2427000", "reportedCurrency": "USD", "netInterestIncome": "-5001000", "nonInterestIncome": "None", "operatingExpenses": "64110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13698000", "sellingGeneralAndAdministrative": "64110000", "netIncomeFromContinuingOperations": "11127000" }, "balance": { "goodwill": "168300000", "inventory": "73256000", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "1514222000", "longTermDebt": "352096000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "860782000", "reportedCurrency": "USD", "retainedEarnings": "549815000", "totalLiabilities": "625474000", "otherCurrentAssets": "53724000", "totalCurrentAssets": "473224000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1040998000", "currentAccountsPayable": "23498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352096000", "totalShareholderEquity": "888748000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90183000", "totalCurrentLiabilities": "113681000", "otherNonCurrentLiabilities": "2098000", "totalNonCurrentLiabilities": "511793000", "cashAndShortTermInvestments": "286378000", "commonStockSharesOutstanding": "668857769", "intangibleAssetsExcludingGoodwill": "860782000", "cashAndCashEquivalentsAtCarryingValue": "286378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11127000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3961000", "operatingCashflow": "8002000", "capitalExpenditures": "376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-10963000", "stockBasedCompensation": "3311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13698000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 106284000, "cost_of_revenue": 30649000, "gross_profit": 75635000, "ebit": 3310000, "ebitda": 16516000, "pretax_income": -9065000, "tax_provision": -1323000, "net_income": -7742000, "net_income_to_common": -7742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289339000, "total_current_assets": 462669000, "total_assets": 1516923000, "short_term_debt": null, "long_term_debt": 351902000, "total_debt": 351902000, "total_liabilities": 642752000, "total_equity": 874171000, "shares_outstanding": 665953788, "goodwill_and_intangibles": 1042140000 }, "cash_flow": { "operating_cash_flow": 20904000, "capital_expenditure": 329000, "free_cash_flow": 21233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138589, "ticker_id": 7493, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3310000", "ebitda": "16516000", "netIncome": "-7742000", "grossProfit": "75635000", "depreciation": "None", "totalRevenue": "106284000", "costOfRevenue": "30649000", "interestIncome": "3527000", "incomeBeforeTax": "-9065000", "interestExpense": "12375000", "operatingIncome": "-1204000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1323000", "reportedCurrency": "USD", "netInterestIncome": "-8848000", "nonInterestIncome": "None", "operatingExpenses": "76839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13206000", "sellingGeneralAndAdministrative": "65909000", "netIncomeFromContinuingOperations": "-7742000" }, "balance": { "goodwill": "168300000", "inventory": "78323000", "commonStock": "666000", "currentDebt": "None", "investments": "None", "totalAssets": "1516923000", "longTermDebt": "351902000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "873840000", "reportedCurrency": "USD", "retainedEarnings": "538688000", "totalLiabilities": "642752000", "otherCurrentAssets": "62364000", "totalCurrentAssets": "462669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054254000", "currentAccountsPayable": "25061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351902000", "totalShareholderEquity": "874171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91605000", "totalCurrentLiabilities": "119945000", "otherNonCurrentLiabilities": "2302000", "totalNonCurrentLiabilities": "522807000", "cashAndShortTermInvestments": "289339000", "commonStockSharesOutstanding": "665953788", "intangibleAssetsExcludingGoodwill": "873840000", "cashAndCashEquivalentsAtCarryingValue": "289339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-791000", "operatingCashflow": "20904000", "capitalExpenditures": "329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312129000", "cashflowFromInvestment": "-329000", "stockBasedCompensation": "3463000", "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": "13206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106284000, "cost_of_revenue": 30649000, "gross_profit": 75635000, "research_and_development": null, "selling_general_admin": 65909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3310000, "depreciation_amortisation": 13206000, "ebitda": 16516000, "interest_expense": 12375000, "interest_income": null, "other_non_operating": null, "pretax_income": -9065000, "tax_provision": -1323000, "effective_tax_rate": null, "net_income": -7742000, "net_income_continuing_ops": -7742000, "net_income_to_common": -7742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289339000, "short_term_investments": null, "net_receivables": 32643000, "inventory": 78323000, "other_current_assets": null, "total_current_assets": 462669000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 873840000, "goodwill_and_intangibles": 1042140000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1054254000, "total_assets": 1516923000, "short_term_debt": null, "accounts_payable": 25061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119945000, "long_term_debt": 351902000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 522807000, "total_liabilities": 642752000, "total_debt": 351902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 538688000, "total_equity": 874171000, "shares_outstanding": 665953788, "operating_cash_flow": 20904000, "stock_based_compensation": 3463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -329000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -312129000, "free_cash_flow": 21233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3310000", "ebitda": "16516000", "netIncome": "-7742000", "grossProfit": "75635000", "depreciation": "None", "totalRevenue": "106284000", "costOfRevenue": "30649000", "interestIncome": "3527000", "incomeBeforeTax": "-9065000", "interestExpense": "12375000", "operatingIncome": "-1204000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1323000", "reportedCurrency": "USD", "netInterestIncome": "-8848000", "nonInterestIncome": "None", "operatingExpenses": "76839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13206000", "sellingGeneralAndAdministrative": "65909000", "netIncomeFromContinuingOperations": "-7742000" }, "balance": { "goodwill": "168300000", "inventory": "78323000", "commonStock": "666000", "currentDebt": "None", "investments": "None", "totalAssets": "1516923000", "longTermDebt": "351902000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "873840000", "reportedCurrency": "USD", "retainedEarnings": "538688000", "totalLiabilities": "642752000", "otherCurrentAssets": "62364000", "totalCurrentAssets": "462669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054254000", "currentAccountsPayable": "25061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351902000", "totalShareholderEquity": "874171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91605000", "totalCurrentLiabilities": "119945000", "otherNonCurrentLiabilities": "2302000", "totalNonCurrentLiabilities": "522807000", "cashAndShortTermInvestments": "289339000", "commonStockSharesOutstanding": "665953788", "intangibleAssetsExcludingGoodwill": "873840000", "cashAndCashEquivalentsAtCarryingValue": "289339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-791000", "operatingCashflow": "20904000", "capitalExpenditures": "329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312129000", "cashflowFromInvestment": "-329000", "stockBasedCompensation": "3463000", "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": "13206000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 96978000, "cost_of_revenue": 29622000, "gross_profit": 67356000, "ebit": 14606000, "ebitda": 27978000, "pretax_income": 881000, "tax_provision": 416000, "net_income": 465000, "net_income_to_common": 465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 580893000, "total_current_assets": 703856000, "total_assets": 1770924000, "short_term_debt": 6750000, "long_term_debt": 642384000, "total_debt": 649134000, "total_liabilities": 892595000, "total_equity": 878329000, "shares_outstanding": 666460714, "goodwill_and_intangibles": 1055134000 }, "cash_flow": { "operating_cash_flow": -2917000, "capital_expenditure": 996000, "free_cash_flow": -1921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138590, "ticker_id": 7493, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14606000", "ebitda": "27978000", "netIncome": "465000", "grossProfit": "67356000", "depreciation": "None", "totalRevenue": "96978000", "costOfRevenue": "29622000", "interestIncome": "5952000", "incomeBeforeTax": "881000", "interestExpense": "13725000", "operatingIncome": "8476000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "416000", "reportedCurrency": "USD", "netInterestIncome": "-7773000", "nonInterestIncome": "None", "operatingExpenses": "58880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13372000", "sellingGeneralAndAdministrative": "47987000", "netIncomeFromContinuingOperations": "465000" }, "balance": { "goodwill": "168300000", "inventory": "79181000", "commonStock": "666000", "currentDebt": "None", "investments": "None", "totalAssets": "1770924000", "longTermDebt": "642384000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "886834000", "reportedCurrency": "USD", "retainedEarnings": "546430000", "totalLiabilities": "892595000", "otherCurrentAssets": "19953000", "totalCurrentAssets": "703856000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1067068000", "currentAccountsPayable": "24334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649134000", "totalShareholderEquity": "878329000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32356000", "totalCurrentLiabilities": "65556000", "otherNonCurrentLiabilities": "2112000", "totalNonCurrentLiabilities": "827039000", "cashAndShortTermInvestments": "580893000", "commonStockSharesOutstanding": "666460714", "intangibleAssetsExcludingGoodwill": "886834000", "cashAndCashEquivalentsAtCarryingValue": "580893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "465000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5197000", "operatingCashflow": "-2917000", "capitalExpenditures": "996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1161000", "cashflowFromInvestment": "-996000", "stockBasedCompensation": "2918000", "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": "13372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96978000, "cost_of_revenue": 29622000, "gross_profit": 67356000, "research_and_development": null, "selling_general_admin": 47987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14606000, "depreciation_amortisation": 13372000, "ebitda": 27978000, "interest_expense": 13725000, "interest_income": null, "other_non_operating": null, "pretax_income": 881000, "tax_provision": 416000, "effective_tax_rate": null, "net_income": 465000, "net_income_continuing_ops": 465000, "net_income_to_common": 465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 580893000, "short_term_investments": null, "net_receivables": 23829000, "inventory": 79181000, "other_current_assets": null, "total_current_assets": 703856000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 886834000, "goodwill_and_intangibles": 1055134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1067068000, "total_assets": 1770924000, "short_term_debt": 6750000, "accounts_payable": 24334000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65556000, "long_term_debt": 642384000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 827039000, "total_liabilities": 892595000, "total_debt": 649134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 546430000, "total_equity": 878329000, "shares_outstanding": 666460714, "operating_cash_flow": -2917000, "stock_based_compensation": 2918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -996000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1161000, "free_cash_flow": -1921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14606000", "ebitda": "27978000", "netIncome": "465000", "grossProfit": "67356000", "depreciation": "None", "totalRevenue": "96978000", "costOfRevenue": "29622000", "interestIncome": "5952000", "incomeBeforeTax": "881000", "interestExpense": "13725000", "operatingIncome": "8476000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "416000", "reportedCurrency": "USD", "netInterestIncome": "-7773000", "nonInterestIncome": "None", "operatingExpenses": "58880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13372000", "sellingGeneralAndAdministrative": "47987000", "netIncomeFromContinuingOperations": "465000" }, "balance": { "goodwill": "168300000", "inventory": "79181000", "commonStock": "666000", "currentDebt": "None", "investments": "None", "totalAssets": "1770924000", "longTermDebt": "642384000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "886834000", "reportedCurrency": "USD", "retainedEarnings": "546430000", "totalLiabilities": "892595000", "otherCurrentAssets": "19953000", "totalCurrentAssets": "703856000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1067068000", "currentAccountsPayable": "24334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649134000", "totalShareholderEquity": "878329000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32356000", "totalCurrentLiabilities": "65556000", "otherNonCurrentLiabilities": "2112000", "totalNonCurrentLiabilities": "827039000", "cashAndShortTermInvestments": "580893000", "commonStockSharesOutstanding": "666460714", "intangibleAssetsExcludingGoodwill": "886834000", "cashAndCashEquivalentsAtCarryingValue": "580893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "465000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5197000", "operatingCashflow": "-2917000", "capitalExpenditures": "996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1161000", "cashflowFromInvestment": "-996000", "stockBasedCompensation": "2918000", "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": "13372000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 100741000, "cost_of_revenue": 33965000, "gross_profit": 66776000, "ebit": 4080000, "ebitda": 17323000, "pretax_income": -10797000, "tax_provision": -1997000, "net_income": -8800000, "net_income_to_common": -8800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585967000, "total_current_assets": 689713000, "total_assets": 1767723000, "short_term_debt": 6750000, "long_term_debt": 643712000, "total_debt": 650462000, "total_liabilities": 893321000, "total_equity": 874402000, "shares_outstanding": 663154824, "goodwill_and_intangibles": 1067849000 }, "cash_flow": { "operating_cash_flow": 49658000, "capital_expenditure": 1522000, "free_cash_flow": 51180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138591, "ticker_id": 7493, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4080000", "ebitda": "17323000", "netIncome": "-8800000", "grossProfit": "66776000", "depreciation": "None", "totalRevenue": "100741000", "costOfRevenue": "33965000", "interestIncome": "6312000", "incomeBeforeTax": "-10797000", "interestExpense": "14877000", "operatingIncome": "3045000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1997000", "reportedCurrency": "USD", "netInterestIncome": "-8565000", "nonInterestIncome": "None", "operatingExpenses": "63731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13243000", "sellingGeneralAndAdministrative": "17431000", "netIncomeFromContinuingOperations": "-8800000" }, "balance": { "goodwill": "168300000", "inventory": "75165000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "1767723000", "longTermDebt": "643712000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "899549000", "reportedCurrency": "USD", "retainedEarnings": "545965000", "totalLiabilities": "893321000", "otherCurrentAssets": "13647000", "totalCurrentAssets": "689713000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1078010000", "currentAccountsPayable": "10423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "650462000", "totalShareholderEquity": "874402000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39761000", "totalCurrentLiabilities": "64654000", "otherNonCurrentLiabilities": "2322000", "totalNonCurrentLiabilities": "828667000", "cashAndShortTermInvestments": "585967000", "commonStockSharesOutstanding": "663154824", "intangibleAssetsExcludingGoodwill": "899549000", "cashAndCashEquivalentsAtCarryingValue": "585967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7434000", "operatingCashflow": "49658000", "capitalExpenditures": "1522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-998000", "cashflowFromInvestment": "-1522000", "stockBasedCompensation": "2563000", "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": "13243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100741000, "cost_of_revenue": 33965000, "gross_profit": 66776000, "research_and_development": null, "selling_general_admin": 17431000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4080000, "depreciation_amortisation": 13243000, "ebitda": 17323000, "interest_expense": 14877000, "interest_income": null, "other_non_operating": null, "pretax_income": -10797000, "tax_provision": -1997000, "effective_tax_rate": null, "net_income": -8800000, "net_income_continuing_ops": -8800000, "net_income_to_common": -8800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585967000, "short_term_investments": null, "net_receivables": 14934000, "inventory": 75165000, "other_current_assets": null, "total_current_assets": 689713000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 899549000, "goodwill_and_intangibles": 1067849000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1078010000, "total_assets": 1767723000, "short_term_debt": 6750000, "accounts_payable": 10423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64654000, "long_term_debt": 643712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 828667000, "total_liabilities": 893321000, "total_debt": 650462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 545965000, "total_equity": 874402000, "shares_outstanding": 663154824, "operating_cash_flow": 49658000, "stock_based_compensation": 2563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1522000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -998000, "free_cash_flow": 51180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4080000", "ebitda": "17323000", "netIncome": "-8800000", "grossProfit": "66776000", "depreciation": "None", "totalRevenue": "100741000", "costOfRevenue": "33965000", "interestIncome": "6312000", "incomeBeforeTax": "-10797000", "interestExpense": "14877000", "operatingIncome": "3045000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1997000", "reportedCurrency": "USD", "netInterestIncome": "-8565000", "nonInterestIncome": "None", "operatingExpenses": "63731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13243000", "sellingGeneralAndAdministrative": "17431000", "netIncomeFromContinuingOperations": "-8800000" }, "balance": { "goodwill": "168300000", "inventory": "75165000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "1767723000", "longTermDebt": "643712000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "899549000", "reportedCurrency": "USD", "retainedEarnings": "545965000", "totalLiabilities": "893321000", "otherCurrentAssets": "13647000", "totalCurrentAssets": "689713000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1078010000", "currentAccountsPayable": "10423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "650462000", "totalShareholderEquity": "874402000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39761000", "totalCurrentLiabilities": "64654000", "otherNonCurrentLiabilities": "2322000", "totalNonCurrentLiabilities": "828667000", "cashAndShortTermInvestments": "585967000", "commonStockSharesOutstanding": "663154824", "intangibleAssetsExcludingGoodwill": "899549000", "cashAndCashEquivalentsAtCarryingValue": "585967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7434000", "operatingCashflow": "49658000", "capitalExpenditures": "1522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-998000", "cashflowFromInvestment": "-1522000", "stockBasedCompensation": "2563000", "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": "13243000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 119080000, "cost_of_revenue": 37346000, "gross_profit": 81734000, "ebit": 35271000, "ebitda": 48727000, "pretax_income": 19661000, "tax_provision": 4864000, "net_income": 14797000, "net_income_to_common": 14797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 538829000, "total_current_assets": 669712000, "total_assets": 1759157000, "short_term_debt": 6750000, "long_term_debt": 645040000, "total_debt": 651790000, "total_liabilities": 879427000, "total_equity": 879730000, "shares_outstanding": 666151359, "goodwill_and_intangibles": 1079777000 }, "cash_flow": { "operating_cash_flow": 33461000, "capital_expenditure": 1191000, "free_cash_flow": 34652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138593, "ticker_id": 7493, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35271000", "ebitda": "48727000", "netIncome": "14797000", "grossProfit": "81734000", "depreciation": "None", "totalRevenue": "119080000", "costOfRevenue": "37346000", "interestIncome": "6605000", "incomeBeforeTax": "19661000", "interestExpense": "15610000", "operatingIncome": "27996000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4864000", "reportedCurrency": "USD", "netInterestIncome": "-9005000", "nonInterestIncome": "None", "operatingExpenses": "53738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13456000", "sellingGeneralAndAdministrative": "42956000", "netIncomeFromContinuingOperations": "14797000" }, "balance": { "goodwill": "168300000", "inventory": "85907000", "commonStock": "662000", "currentDebt": "None", "investments": "None", "totalAssets": "1759157000", "longTermDebt": "645040000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "911477000", "reportedCurrency": "USD", "retainedEarnings": "554765000", "totalLiabilities": "879427000", "otherCurrentAssets": "10090000", "totalCurrentAssets": "669712000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1089445000", "currentAccountsPayable": "11356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651790000", "totalShareholderEquity": "879730000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31673000", "totalCurrentLiabilities": "56563000", "otherNonCurrentLiabilities": "1798000", "totalNonCurrentLiabilities": "822864000", "cashAndShortTermInvestments": "538829000", "commonStockSharesOutstanding": "666151359", "intangibleAssetsExcludingGoodwill": "911477000", "cashAndCashEquivalentsAtCarryingValue": "538829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14797000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "13204000", "operatingCashflow": "33461000", "capitalExpenditures": "1191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1366000", "cashflowFromInvestment": "-1191000", "stockBasedCompensation": "2516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119080000, "cost_of_revenue": 37346000, "gross_profit": 81734000, "research_and_development": null, "selling_general_admin": 42956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35271000, "depreciation_amortisation": 13456000, "ebitda": 48727000, "interest_expense": 15610000, "interest_income": null, "other_non_operating": null, "pretax_income": 19661000, "tax_provision": 4864000, "effective_tax_rate": null, "net_income": 14797000, "net_income_continuing_ops": 14797000, "net_income_to_common": 14797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 538829000, "short_term_investments": null, "net_receivables": 34886000, "inventory": 85907000, "other_current_assets": null, "total_current_assets": 669712000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 911477000, "goodwill_and_intangibles": 1079777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1089445000, "total_assets": 1759157000, "short_term_debt": 6750000, "accounts_payable": 11356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56563000, "long_term_debt": 645040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 822864000, "total_liabilities": 879427000, "total_debt": 651790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 554765000, "total_equity": 879730000, "shares_outstanding": 666151359, "operating_cash_flow": 33461000, "stock_based_compensation": 2516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1366000, "free_cash_flow": 34652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35271000", "ebitda": "48727000", "netIncome": "14797000", "grossProfit": "81734000", "depreciation": "None", "totalRevenue": "119080000", "costOfRevenue": "37346000", "interestIncome": "6605000", "incomeBeforeTax": "19661000", "interestExpense": "15610000", "operatingIncome": "27996000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4864000", "reportedCurrency": "USD", "netInterestIncome": "-9005000", "nonInterestIncome": "None", "operatingExpenses": "53738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13456000", "sellingGeneralAndAdministrative": "42956000", "netIncomeFromContinuingOperations": "14797000" }, "balance": { "goodwill": "168300000", "inventory": "85907000", "commonStock": "662000", "currentDebt": "None", "investments": "None", "totalAssets": "1759157000", "longTermDebt": "645040000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "911477000", "reportedCurrency": "USD", "retainedEarnings": "554765000", "totalLiabilities": "879427000", "otherCurrentAssets": "10090000", "totalCurrentAssets": "669712000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1089445000", "currentAccountsPayable": "11356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651790000", "totalShareholderEquity": "879730000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31673000", "totalCurrentLiabilities": "56563000", "otherNonCurrentLiabilities": "1798000", "totalNonCurrentLiabilities": "822864000", "cashAndShortTermInvestments": "538829000", "commonStockSharesOutstanding": "666151359", "intangibleAssetsExcludingGoodwill": "911477000", "cashAndCashEquivalentsAtCarryingValue": "538829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14797000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "13204000", "operatingCashflow": "33461000", "capitalExpenditures": "1191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1366000", "cashflowFromInvestment": "-1191000", "stockBasedCompensation": "2516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13456000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 103943000, "cost_of_revenue": 42242000, "gross_profit": 61701000, "ebit": 23273000, "ebitda": 36446000, "pretax_income": 7679000, "tax_provision": 1900000, "net_income": 5779000, "net_income_to_common": 5779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 507925000, "total_current_assets": 654450000, "total_assets": 1756766000, "short_term_debt": 6750000, "long_term_debt": 646367000, "total_debt": 653117000, "total_liabilities": 893443000, "total_equity": 863323000, "shares_outstanding": 663545258, "goodwill_and_intangibles": 1091726000 }, "cash_flow": { "operating_cash_flow": 16242000, "capital_expenditure": 1094000, "free_cash_flow": 17336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138594, "ticker_id": 7493, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23273000", "ebitda": "36446000", "netIncome": "5779000", "grossProfit": "61701000", "depreciation": "None", "totalRevenue": "103943000", "costOfRevenue": "42242000", "interestIncome": "6259000", "incomeBeforeTax": "7679000", "interestExpense": "14594000", "operatingIncome": "16278000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-8335000", "nonInterestIncome": "None", "operatingExpenses": "45423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13173000", "sellingGeneralAndAdministrative": "45423000", "netIncomeFromContinuingOperations": "5779000" }, "balance": { "goodwill": "168300000", "inventory": "100156000", "commonStock": "676000", "currentDebt": "None", "investments": "None", "totalAssets": "1756766000", "longTermDebt": "646367000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "923426000", "reportedCurrency": "USD", "retainedEarnings": "539968000", "totalLiabilities": "893443000", "otherCurrentAssets": "12393000", "totalCurrentAssets": "654450000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "443000", "currentNetReceivables": "33976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1102316000", "currentAccountsPayable": "23020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "653117000", "totalShareholderEquity": "863323000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34386000", "totalCurrentLiabilities": "70618000", "otherNonCurrentLiabilities": "1932000", "totalNonCurrentLiabilities": "822825000", "cashAndShortTermInvestments": "507925000", "commonStockSharesOutstanding": "663545258", "intangibleAssetsExcludingGoodwill": "923426000", "cashAndCashEquivalentsAtCarryingValue": "507925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7184000", "operatingCashflow": "16242000", "capitalExpenditures": "1094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14729000", "cashflowFromInvestment": "-1094000", "stockBasedCompensation": "2861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103943000, "cost_of_revenue": 42242000, "gross_profit": 61701000, "research_and_development": null, "selling_general_admin": 45423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23273000, "depreciation_amortisation": 13173000, "ebitda": 36446000, "interest_expense": 14594000, "interest_income": null, "other_non_operating": null, "pretax_income": 7679000, "tax_provision": 1900000, "effective_tax_rate": null, "net_income": 5779000, "net_income_continuing_ops": 5779000, "net_income_to_common": 5779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 507925000, "short_term_investments": 443000, "net_receivables": 33976000, "inventory": 100156000, "other_current_assets": null, "total_current_assets": 654450000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 923426000, "goodwill_and_intangibles": 1091726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1102316000, "total_assets": 1756766000, "short_term_debt": 6750000, "accounts_payable": 23020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70618000, "long_term_debt": 646367000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 822825000, "total_liabilities": 893443000, "total_debt": 653117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 539968000, "total_equity": 863323000, "shares_outstanding": 663545258, "operating_cash_flow": 16242000, "stock_based_compensation": 2861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1094000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14729000, "free_cash_flow": 17336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23273000", "ebitda": "36446000", "netIncome": "5779000", "grossProfit": "61701000", "depreciation": "None", "totalRevenue": "103943000", "costOfRevenue": "42242000", "interestIncome": "6259000", "incomeBeforeTax": "7679000", "interestExpense": "14594000", "operatingIncome": "16278000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-8335000", "nonInterestIncome": "None", "operatingExpenses": "45423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13173000", "sellingGeneralAndAdministrative": "45423000", "netIncomeFromContinuingOperations": "5779000" }, "balance": { "goodwill": "168300000", "inventory": "100156000", "commonStock": "676000", "currentDebt": "None", "investments": "None", "totalAssets": "1756766000", "longTermDebt": "646367000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "923426000", "reportedCurrency": "USD", "retainedEarnings": "539968000", "totalLiabilities": "893443000", "otherCurrentAssets": "12393000", "totalCurrentAssets": "654450000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "443000", "currentNetReceivables": "33976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1102316000", "currentAccountsPayable": "23020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "653117000", "totalShareholderEquity": "863323000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34386000", "totalCurrentLiabilities": "70618000", "otherNonCurrentLiabilities": "1932000", "totalNonCurrentLiabilities": "822825000", "cashAndShortTermInvestments": "507925000", "commonStockSharesOutstanding": "663545258", "intangibleAssetsExcludingGoodwill": "923426000", "cashAndCashEquivalentsAtCarryingValue": "507925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7184000", "operatingCashflow": "16242000", "capitalExpenditures": "1094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14729000", "cashflowFromInvestment": "-1094000", "stockBasedCompensation": "2861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13173000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 98906000, "cost_of_revenue": 38852000, "gross_profit": 60054000, "ebit": 25373000, "ebitda": 38998000, "pretax_income": 10369000, "tax_provision": 2623000, "net_income": 7746000, "net_income_to_common": 7746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 507506000, "total_current_assets": 639497000, "total_assets": 1753371000, "short_term_debt": 6750000, "long_term_debt": 647695000, "total_debt": 654445000, "total_liabilities": 897660000, "total_equity": 855711000, "shares_outstanding": 663565291, "goodwill_and_intangibles": 1104217000 }, "cash_flow": { "operating_cash_flow": 43707000, "capital_expenditure": 1084000, "free_cash_flow": 44791000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138595, "ticker_id": 7493, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25373000", "ebitda": "38998000", "netIncome": "7746000", "grossProfit": "60054000", "depreciation": "None", "totalRevenue": "98906000", "costOfRevenue": "38852000", "interestIncome": "6203000", "incomeBeforeTax": "10369000", "interestExpense": "14504000", "operatingIncome": "19617000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2623000", "reportedCurrency": "USD", "netInterestIncome": "-8301000", "nonInterestIncome": "None", "operatingExpenses": "40437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13625000", "sellingGeneralAndAdministrative": "40437000", "netIncomeFromContinuingOperations": "7746000" }, "balance": { "goodwill": "168300000", "inventory": "94643000", "commonStock": "675000", "currentDebt": "None", "investments": "None", "totalAssets": "1753371000", "longTermDebt": "647695000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "935917000", "reportedCurrency": "USD", "retainedEarnings": "534189000", "totalLiabilities": "897660000", "otherCurrentAssets": "11541000", "totalCurrentAssets": "639497000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113874000", "currentAccountsPayable": "17222000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "654445000", "totalShareholderEquity": "855711000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29764000", "totalCurrentLiabilities": "59726000", "otherNonCurrentLiabilities": "2065000", "totalNonCurrentLiabilities": "837934000", "cashAndShortTermInvestments": "507506000", "commonStockSharesOutstanding": "663565291", "intangibleAssetsExcludingGoodwill": "935917000", "cashAndCashEquivalentsAtCarryingValue": "507506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7746000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "552000", "operatingCashflow": "43707000", "capitalExpenditures": "1084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1517000", "cashflowFromInvestment": "-1084000", "stockBasedCompensation": "3183000", "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": "13625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98906000, "cost_of_revenue": 38852000, "gross_profit": 60054000, "research_and_development": null, "selling_general_admin": 40437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25373000, "depreciation_amortisation": 13625000, "ebitda": 38998000, "interest_expense": 14504000, "interest_income": null, "other_non_operating": null, "pretax_income": 10369000, "tax_provision": 2623000, "effective_tax_rate": null, "net_income": 7746000, "net_income_continuing_ops": 7746000, "net_income_to_common": 7746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 507506000, "short_term_investments": null, "net_receivables": 25807000, "inventory": 94643000, "other_current_assets": null, "total_current_assets": 639497000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 935917000, "goodwill_and_intangibles": 1104217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1113874000, "total_assets": 1753371000, "short_term_debt": 6750000, "accounts_payable": 17222000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59726000, "long_term_debt": 647695000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 837934000, "total_liabilities": 897660000, "total_debt": 654445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 534189000, "total_equity": 855711000, "shares_outstanding": 663565291, "operating_cash_flow": 43707000, "stock_based_compensation": 3183000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1517000, "free_cash_flow": 44791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25373000", "ebitda": "38998000", "netIncome": "7746000", "grossProfit": "60054000", "depreciation": "None", "totalRevenue": "98906000", "costOfRevenue": "38852000", "interestIncome": "6203000", "incomeBeforeTax": "10369000", "interestExpense": "14504000", "operatingIncome": "19617000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2623000", "reportedCurrency": "USD", "netInterestIncome": "-8301000", "nonInterestIncome": "None", "operatingExpenses": "40437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13625000", "sellingGeneralAndAdministrative": "40437000", "netIncomeFromContinuingOperations": "7746000" }, "balance": { "goodwill": "168300000", "inventory": "94643000", "commonStock": "675000", "currentDebt": "None", "investments": "None", "totalAssets": "1753371000", "longTermDebt": "647695000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "935917000", "reportedCurrency": "USD", "retainedEarnings": "534189000", "totalLiabilities": "897660000", "otherCurrentAssets": "11541000", "totalCurrentAssets": "639497000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113874000", "currentAccountsPayable": "17222000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "654445000", "totalShareholderEquity": "855711000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29764000", "totalCurrentLiabilities": "59726000", "otherNonCurrentLiabilities": "2065000", "totalNonCurrentLiabilities": "837934000", "cashAndShortTermInvestments": "507506000", "commonStockSharesOutstanding": "663565291", "intangibleAssetsExcludingGoodwill": "935917000", "cashAndCashEquivalentsAtCarryingValue": "507506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7746000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "552000", "operatingCashflow": "43707000", "capitalExpenditures": "1084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1517000", "cashflowFromInvestment": "-1084000", "stockBasedCompensation": "3183000", "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": "13625000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 111717000, "cost_of_revenue": 34939000, "gross_profit": 76778000, "ebit": 31919000, "ebitda": 44544000, "pretax_income": 17248000, "tax_provision": 3147000, "net_income": 14101000, "net_income_to_common": 14101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 466400000, "total_current_assets": 613196000, "total_assets": 1740338000, "short_term_debt": 6750000, "long_term_debt": 649023000, "total_debt": 655773000, "total_liabilities": 895370000, "total_equity": 844968000, "shares_outstanding": 667243477, "goodwill_and_intangibles": 1116014000 }, "cash_flow": { "operating_cash_flow": 49035000, "capital_expenditure": 712000, "free_cash_flow": 49747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138596, "ticker_id": 7493, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31919000", "ebitda": "44544000", "netIncome": "14101000", "grossProfit": "76778000", "depreciation": "None", "totalRevenue": "111717000", "costOfRevenue": "34939000", "interestIncome": "None", "incomeBeforeTax": "17248000", "interestExpense": "14671000", "operatingIncome": "17163000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3147000", "reportedCurrency": "USD", "netInterestIncome": "-8867000", "nonInterestIncome": "None", "operatingExpenses": "59615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12625000", "sellingGeneralAndAdministrative": "11371000", "netIncomeFromContinuingOperations": "14101000" }, "balance": { "goodwill": "168300000", "inventory": "95922000", "commonStock": "671000", "currentDebt": "None", "investments": "None", "totalAssets": "1740338000", "longTermDebt": "649023000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "947714000", "reportedCurrency": "USD", "retainedEarnings": "526443000", "totalLiabilities": "895370000", "otherCurrentAssets": "9953000", "totalCurrentAssets": "613196000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1127142000", "currentAccountsPayable": "7073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655773000", "totalShareholderEquity": "844968000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32200000", "totalCurrentLiabilities": "56141000", "otherNonCurrentLiabilities": "1694000", "totalNonCurrentLiabilities": "839229000", "cashAndShortTermInvestments": "466400000", "commonStockSharesOutstanding": "667243477", "intangibleAssetsExcludingGoodwill": "947714000", "cashAndCashEquivalentsAtCarryingValue": "466400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11339000", "operatingCashflow": "49035000", "capitalExpenditures": "712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11509000", "cashflowFromInvestment": "-712000", "stockBasedCompensation": "1734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111717000, "cost_of_revenue": 34939000, "gross_profit": 76778000, "research_and_development": null, "selling_general_admin": 11371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31919000, "depreciation_amortisation": 12625000, "ebitda": 44544000, "interest_expense": 14671000, "interest_income": null, "other_non_operating": null, "pretax_income": 17248000, "tax_provision": 3147000, "effective_tax_rate": null, "net_income": 14101000, "net_income_continuing_ops": 14101000, "net_income_to_common": 14101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 466400000, "short_term_investments": null, "net_receivables": 40921000, "inventory": 95922000, "other_current_assets": null, "total_current_assets": 613196000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 947714000, "goodwill_and_intangibles": 1116014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1127142000, "total_assets": 1740338000, "short_term_debt": 6750000, "accounts_payable": 7073000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56141000, "long_term_debt": 649023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839229000, "total_liabilities": 895370000, "total_debt": 655773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 526443000, "total_equity": 844968000, "shares_outstanding": 667243477, "operating_cash_flow": 49035000, "stock_based_compensation": 1734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -712000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11509000, "free_cash_flow": 49747000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31919000", "ebitda": "44544000", "netIncome": "14101000", "grossProfit": "76778000", "depreciation": "None", "totalRevenue": "111717000", "costOfRevenue": "34939000", "interestIncome": "None", "incomeBeforeTax": "17248000", "interestExpense": "14671000", "operatingIncome": "17163000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3147000", "reportedCurrency": "USD", "netInterestIncome": "-8867000", "nonInterestIncome": "None", "operatingExpenses": "59615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12625000", "sellingGeneralAndAdministrative": "11371000", "netIncomeFromContinuingOperations": "14101000" }, "balance": { "goodwill": "168300000", "inventory": "95922000", "commonStock": "671000", "currentDebt": "None", "investments": "None", "totalAssets": "1740338000", "longTermDebt": "649023000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "947714000", "reportedCurrency": "USD", "retainedEarnings": "526443000", "totalLiabilities": "895370000", "otherCurrentAssets": "9953000", "totalCurrentAssets": "613196000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1127142000", "currentAccountsPayable": "7073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655773000", "totalShareholderEquity": "844968000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32200000", "totalCurrentLiabilities": "56141000", "otherNonCurrentLiabilities": "1694000", "totalNonCurrentLiabilities": "839229000", "cashAndShortTermInvestments": "466400000", "commonStockSharesOutstanding": "667243477", "intangibleAssetsExcludingGoodwill": "947714000", "cashAndCashEquivalentsAtCarryingValue": "466400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11339000", "operatingCashflow": "49035000", "capitalExpenditures": "712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11509000", "cashflowFromInvestment": "-712000", "stockBasedCompensation": "1734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12625000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 123555000, "cost_of_revenue": 40007000, "gross_profit": 83548000, "ebit": 35767000, "ebitda": 48851000, "pretax_income": 26257000, "tax_provision": 5891000, "net_income": 20366000, "net_income_to_common": 20366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429586000, "total_current_assets": 600642000, "total_assets": 1742167000, "short_term_debt": 6750000, "long_term_debt": 650350000, "total_debt": 657100000, "total_liabilities": 901772000, "total_equity": 840395000, "shares_outstanding": 678758020, "goodwill_and_intangibles": 1128155000 }, "cash_flow": { "operating_cash_flow": 53410000, "capital_expenditure": 906000, "free_cash_flow": 54316000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138598, "ticker_id": 7493, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35767000", "ebitda": "48851000", "netIncome": "20366000", "grossProfit": "83548000", "depreciation": "None", "totalRevenue": "123555000", "costOfRevenue": "40007000", "interestIncome": "5182000", "incomeBeforeTax": "26257000", "interestExpense": "14692000", "operatingIncome": "36737000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5891000", "reportedCurrency": "USD", "netInterestIncome": "-9510000", "nonInterestIncome": "None", "operatingExpenses": "46811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13084000", "sellingGeneralAndAdministrative": "36433000", "netIncomeFromContinuingOperations": "20366000" }, "balance": { "goodwill": "168300000", "inventory": "112762000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "1742167000", "longTermDebt": "650350000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "959855000", "reportedCurrency": "USD", "retainedEarnings": "512342000", "totalLiabilities": "901772000", "otherCurrentAssets": "6418000", "totalCurrentAssets": "600642000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1141525000", "currentAccountsPayable": "13349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "657100000", "totalShareholderEquity": "840395000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32358000", "totalCurrentLiabilities": "56195000", "otherNonCurrentLiabilities": "1768000", "totalNonCurrentLiabilities": "845577000", "cashAndShortTermInvestments": "429586000", "commonStockSharesOutstanding": "678758020", "intangibleAssetsExcludingGoodwill": "959855000", "cashAndCashEquivalentsAtCarryingValue": "429586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12603000", "operatingCashflow": "53410000", "capitalExpenditures": "906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1336000", "cashflowFromInvestment": "-906000", "stockBasedCompensation": "2686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123555000, "cost_of_revenue": 40007000, "gross_profit": 83548000, "research_and_development": null, "selling_general_admin": 36433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35767000, "depreciation_amortisation": 13084000, "ebitda": 48851000, "interest_expense": 14692000, "interest_income": null, "other_non_operating": null, "pretax_income": 26257000, "tax_provision": 5891000, "effective_tax_rate": null, "net_income": 20366000, "net_income_continuing_ops": 20366000, "net_income_to_common": 20366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429586000, "short_term_investments": null, "net_receivables": 51876000, "inventory": 112762000, "other_current_assets": null, "total_current_assets": 600642000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 959855000, "goodwill_and_intangibles": 1128155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1141525000, "total_assets": 1742167000, "short_term_debt": 6750000, "accounts_payable": 13349000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56195000, "long_term_debt": 650350000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 845577000, "total_liabilities": 901772000, "total_debt": 657100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 512342000, "total_equity": 840395000, "shares_outstanding": 678758020, "operating_cash_flow": 53410000, "stock_based_compensation": 2686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1336000, "free_cash_flow": 54316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35767000", "ebitda": "48851000", "netIncome": "20366000", "grossProfit": "83548000", "depreciation": "None", "totalRevenue": "123555000", "costOfRevenue": "40007000", "interestIncome": "5182000", "incomeBeforeTax": "26257000", "interestExpense": "14692000", "operatingIncome": "36737000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5891000", "reportedCurrency": "USD", "netInterestIncome": "-9510000", "nonInterestIncome": "None", "operatingExpenses": "46811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13084000", "sellingGeneralAndAdministrative": "36433000", "netIncomeFromContinuingOperations": "20366000" }, "balance": { "goodwill": "168300000", "inventory": "112762000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "1742167000", "longTermDebt": "650350000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "959855000", "reportedCurrency": "USD", "retainedEarnings": "512342000", "totalLiabilities": "901772000", "otherCurrentAssets": "6418000", "totalCurrentAssets": "600642000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1141525000", "currentAccountsPayable": "13349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "657100000", "totalShareholderEquity": "840395000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32358000", "totalCurrentLiabilities": "56195000", "otherNonCurrentLiabilities": "1768000", "totalNonCurrentLiabilities": "845577000", "cashAndShortTermInvestments": "429586000", "commonStockSharesOutstanding": "678758020", "intangibleAssetsExcludingGoodwill": "959855000", "cashAndCashEquivalentsAtCarryingValue": "429586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12603000", "operatingCashflow": "53410000", "capitalExpenditures": "906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1336000", "cashflowFromInvestment": "-906000", "stockBasedCompensation": "2686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13084000", "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": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "income_statement": { "revenue": 109241000, "cost_of_revenue": 31745000, "gross_profit": 77496000, "ebit": 22627000, "ebitda": 35029000, "pretax_income": 7953000, "tax_provision": 1797000, "net_income": 6156000, "net_income_to_common": 6156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378418000, "total_current_assets": 570623000, "total_assets": 1722924000, "short_term_debt": 6750000, "long_term_debt": 651678000, "total_debt": 658428000, "total_liabilities": 905072000, "total_equity": 817852000, "shares_outstanding": 680349161, "goodwill_and_intangibles": 1140015000 }, "cash_flow": { "operating_cash_flow": 26998000, "capital_expenditure": 1365000, "free_cash_flow": 28363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 138599, "ticker_id": 7493, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:30:55.068938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22627000", "ebitda": "35029000", "netIncome": "6156000", "grossProfit": "77496000", "depreciation": "None", "totalRevenue": "109241000", "costOfRevenue": "31745000", "interestIncome": "4468000", "incomeBeforeTax": "7953000", "interestExpense": "14674000", "operatingIncome": "18759000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1797000", "reportedCurrency": "USD", "netInterestIncome": "-10206000", "nonInterestIncome": "None", "operatingExpenses": "58737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-600000", "costofGoodsAndServicesSold": "31745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12402000", "sellingGeneralAndAdministrative": "46766000", "netIncomeFromContinuingOperations": "6156000" }, "balance": { "goodwill": "168300000", "inventory": "128509000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "1722924000", "longTermDebt": "651678000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "971715000", "reportedCurrency": "USD", "retainedEarnings": "491976000", "totalLiabilities": "905072000", "otherCurrentAssets": "13398000", "totalCurrentAssets": "570623000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152301000", "currentAccountsPayable": "13666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "932000", "shortLongTermDebtTotal": "658428000", "totalShareholderEquity": "817852000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38756000", "totalCurrentLiabilities": "61249000", "otherNonCurrentLiabilities": "189391000", "totalNonCurrentLiabilities": "843823000", "cashAndShortTermInvestments": "378418000", "commonStockSharesOutstanding": "680349161", "intangibleAssetsExcludingGoodwill": "971715000", "cashAndCashEquivalentsAtCarryingValue": "378418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6156000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "250000", "operatingCashflow": "26998000", "capitalExpenditures": "1365000", "changeInReceivables": "-4782000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16555000", "cashflowFromInvestment": "-1365000", "stockBasedCompensation": "2634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9078000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109241000, "cost_of_revenue": 31745000, "gross_profit": 77496000, "research_and_development": null, "selling_general_admin": 46766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22627000, "depreciation_amortisation": 12402000, "ebitda": 35029000, "interest_expense": 14674000, "interest_income": null, "other_non_operating": null, "pretax_income": 7953000, "tax_provision": 1797000, "effective_tax_rate": null, "net_income": 6156000, "net_income_continuing_ops": 6156000, "net_income_to_common": 6156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378418000, "short_term_investments": null, "net_receivables": 50298000, "inventory": 128509000, "other_current_assets": null, "total_current_assets": 570623000, "net_ppe": null, "goodwill": 168300000, "intangible_assets": 971715000, "goodwill_and_intangibles": 1140015000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1152301000, "total_assets": 1722924000, "short_term_debt": 6750000, "accounts_payable": 13666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61249000, "long_term_debt": 651678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 843823000, "total_liabilities": 905072000, "total_debt": 658428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 491976000, "total_equity": 817852000, "shares_outstanding": 680349161, "operating_cash_flow": 26998000, "stock_based_compensation": 2634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16555000, "free_cash_flow": 28363000, "net_change_in_cash": 9078000 }, "raw_data": { "income": { "ebit": "22627000", "ebitda": "35029000", "netIncome": "6156000", "grossProfit": "77496000", "depreciation": "None", "totalRevenue": "109241000", "costOfRevenue": "31745000", "interestIncome": "4468000", "incomeBeforeTax": "7953000", "interestExpense": "14674000", "operatingIncome": "18759000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1797000", "reportedCurrency": "USD", "netInterestIncome": "-10206000", "nonInterestIncome": "None", "operatingExpenses": "58737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-600000", "costofGoodsAndServicesSold": "31745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12402000", "sellingGeneralAndAdministrative": "46766000", "netIncomeFromContinuingOperations": "6156000" }, "balance": { "goodwill": "168300000", "inventory": "128509000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "1722924000", "longTermDebt": "651678000", "shortTermDebt": "6750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "971715000", "reportedCurrency": "USD", "retainedEarnings": "491976000", "totalLiabilities": "905072000", "otherCurrentAssets": "13398000", "totalCurrentAssets": "570623000", "currentLongTermDebt": "6750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152301000", "currentAccountsPayable": "13666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "932000", "shortLongTermDebtTotal": "658428000", "totalShareholderEquity": "817852000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38756000", "totalCurrentLiabilities": "61249000", "otherNonCurrentLiabilities": "189391000", "totalNonCurrentLiabilities": "843823000", "cashAndShortTermInvestments": "378418000", "commonStockSharesOutstanding": "680349161", "intangibleAssetsExcludingGoodwill": "971715000", "cashAndCashEquivalentsAtCarryingValue": "378418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6156000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "250000", "operatingCashflow": "26998000", "capitalExpenditures": "1365000", "changeInReceivables": "-4782000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16555000", "cashflowFromInvestment": "-1365000", "stockBasedCompensation": "2634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9078000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12402000", "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": 7, "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" ] } } }