{ "ticker": { "uuid": "fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410", "symbol": "DNUT", "name": "Krispy Kreme Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410/", "api_url": "https://sharemaestro.com/factors/api/tickers/fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410/" }, "ticker_metadata": { "id": 5703, "uuid": "fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410", "symbol": "DNUT", "name": "Krispy Kreme Inc", "asset_type": "equity", "market_cap": 587884000, "stock_exchange_id": 2, "industry": "Grocery Stores", "sector": "Consumer Defensive", "description": "Krispy Kreme, Inc., is a brand-name retailer and wholesaler of donuts, coffee and other packaged complementary drinks, treats, and candies. The company is headquartered in Winston-Salem, North Carolina.", "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": "fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410", "symbol": "DNUT", "name": "Krispy Kreme Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410/", "api_url": "https://sharemaestro.com/factors/api/tickers/fcf0a6b3-dba3-4ea3-9961-bd42a8cbb410/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.84, "quality": 0.16, "momentum": 0.7, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.51, "market_cap": 603786690, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0099, "roe": -0.8083, "piotroski_f_score": 5, "momentum_12_1": 0.2329, "volatility_252d": 0.81 }, "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": "2026-06-07T06:48:41.436911+00:00", "batch_id": "" }, "size": { "price_close": 3.51, "market_cap": 603786690, "market_cap_usd": 603786690, "enterprise_value": 1462676690, "shares_outstanding": 172019000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9557, "ptbv_ratio": null, "ps_ratio": 0.3987, "pcf_ratio": 8.0212, "pfcf_ratio": 3.8682, "ev_ebitda": null, "ev_ebit": -3.1569, "ev_sales": 0.9658, "ev_fcf": 9.3707, "earnings_yield": null, "fcf_yield": 0.1067, "price_to_sales": 0.3987, "price_to_book": 0.9557, "price_to_cashflow": 8.0212, "ebitda_to_ev": null, "sales_yield": 1.0354 }, "yield": { "dividend_yield": 0.0099, "buyback_yield": 0, "shareholder_yield": 0.0099, "debt_paydown_yield": null, "total_yield": 0.0099 }, "quality": { "gross_margin": 0.4808, "operating_margin": -0.3059, "net_margin": -0.3372, "ebitda_margin": -0.2166, "fcf_margin": 0.1031, "roe": -0.8083, "roa": -0.214, "roic": -0.2331, "roc_greenblatt": null, "asset_turnover": 0.6346, "cash_conversion": -0.3057, "accruals_ratio": -0.2455, "sbc_to_revenue": 0.0098, "piotroski_f_score": 5, "altman_z_score": -0.425, "earnings_stability_5y": 2.2663, "revenue_stability_5y": 0.1953, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3051, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7751, "net_debt_to_ebitda": -2.6182, "debt_to_assets": 0.391, "interest_coverage": -7.1038, "current_ratio": 0.419, "quick_ratio": 0.358, "net_debt": 858890000, "local_beta": -0.0004, "volatility_252d": 0.81, "volatility_60d": 1.4507, "max_drawdown_12m": -0.3531, "risk_adjusted_momentum": 0.2875 }, "growth": { "revenue_growth_1y": -0.0522, "revenue_growth_3y_cagr": -0.0016, "revenue_growth_5y_cagr": 0.063, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0264, "book_value_growth_1y": -0.4197, "revenue_growth": -0.0522, "earnings_growth": null }, "momentum": { "price_return_1m": -0.025, "price_return_3m": 0, "price_return_6m": -0.1818, "price_return_9m": 0.0385, "price_return_12m": 0.2021, "price_return_12m_ex1m": 0.2329, "momentum_6m": -0.1818, "momentum_12m": 0.2021, "momentum_12_1": 0.2329, "distance_from_52w_high": -0.2303, "distance_from_52w_low": 0.3295, "relative_strength": 0.0441 }, "raw_ttm": { "revenue_ttm": 1514466000, "gross_profit_ttm": 728145000, "ebit_ttm": -463330001, "ebitda_ttm": -328042001, "net_income_ttm": -510671000, "eps_diluted_ttm": -2.9687, "operating_cash_flow_ttm": 75274000, "capital_expenditure_ttm": 80816000, "fcf_ttm": 156090000, "dividends_paid_ttm": 5973000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 65223000, "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_current_liabilities": 445974000, "net_ppe": null, "total_assets": 2386555000, "total_debt": 933108000, "total_equity": 631786000, "net_working_capital": -229874000, "book_value_per_share": 3.6728, "retained_earnings": -844170000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -770587000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 33, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 94, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 47, "rank_fcf_margin": 69, "rank_piotroski": 67, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 48 }, "composites": { "value_composite": 16, "quality_composite": 84, "momentum_composite": 30, "growth_composite": 82, "yield_composite": 31, "svqf_composite": 45, "vc1_composite": 15, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.3666, "os_score": 0.78, "value_percentile": 0.84, "quality_percentile": 0.16, "momentum_percentile": 0.7, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 20, "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": 1704, "ticker_id": 5703, "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": "2026-06-07T06:48:41.436911+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.51, "market_cap": 603786690, "market_cap_usd": 603786690, "enterprise_value": 1462676690, "shares_outstanding": 172019000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.95568229, "ptbv_ratio": null, "ps_ratio": 0.39867959, "pcf_ratio": 8.02118514, "pfcf_ratio": 3.86819585, "ev_ebitda": null, "ev_ebit": -3.15687887, "ev_sales": 0.96580358, "ev_fcf": 9.37072644, "earnings_yield": null, "fcf_yield": 0.10671531, "dividend_yield": 0.00989257, "buyback_yield": 0, "shareholder_yield": 0.00989257, "debt_paydown_yield": null, "total_yield": 0.00989257, "gross_margin": 0.48079323, "operating_margin": -0.30593622, "net_margin": -0.33719542, "ebitda_margin": -0.21660572, "fcf_margin": 0.10306603, "roe": -0.80829743, "roa": -0.21397831, "roic": -0.23311404, "roc_greenblatt": null, "asset_turnover": 0.63458248, "cash_conversion": -0.30565668, "accruals_ratio": -0.24551917, "sbc_to_revenue": 0.00983911, "debt_to_equity": 2.77513588, "net_debt_to_ebitda": -2.6182318, "debt_to_assets": 0.39098533, "interest_coverage": -7.10378242, "current_ratio": 0.41899976, "quick_ratio": 0.3579693, "net_debt": 858890000, "revenue_growth_1y": -0.0522047, "revenue_growth_3y_cagr": -0.00158912, "revenue_growth_5y_cagr": 0.0629595, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02643331, "book_value_growth_1y": -0.41965823, "piotroski_f_score": 5, "altman_z_score": -0.42495351, "earnings_stability_5y": 2.266256, "revenue_stability_5y": 0.195335, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.025, "price_return_3m": 0, "price_return_6m": -0.18181818, "price_return_9m": 0.03846154, "price_return_12m": 0.20205479, "price_return_12m_ex1m": 0.23287671, "distance_from_52w_high": -0.23026316, "distance_from_52w_low": 0.32954545, "relative_strength": 0.04411374, "local_beta": -0.0004, "volatility_252d": 0.809987, "volatility_60d": 1.450674, "max_drawdown_12m": -0.35307018, "revenue_ttm": 1514466000, "gross_profit_ttm": 728145000, "ebit_ttm": -463330001, "ebitda_ttm": -328042001, "net_income_ttm": -510671000, "eps_diluted_ttm": -2.96868951, "operating_cash_flow_ttm": 75274000, "capital_expenditure_ttm": 80816000, "fcf_ttm": 156090000, "dividends_paid_ttm": 5973000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 65223000, "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_current_liabilities": 445974000, "net_ppe": null, "total_assets": 2386555000, "total_debt": 933108000, "total_equity": 631786000, "net_working_capital": -229874000, "book_value_per_share": 3.67276871, "retained_earnings": -844170000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -770587000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 33, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 94, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 47, "rank_fcf_margin": 69, "rank_piotroski": 67, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 48, "value_composite": 16, "quality_composite": 84, "momentum_composite": 30, "growth_composite": 82, "yield_composite": 31, "svqf_composite": 45, "vc1_composite": 15, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 20, "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": 3.51, "os": 0.78, "value": 0.84, "quality": 0.16, "momentum": 0.7, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0099, "roe": -0.8083, "momentum_12_1": 0.2329, "complete_fields": { "id": 1704, "ticker_id": 5703, "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": "2026-06-07T06:48:41.436911+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.51, "market_cap": 603786690, "market_cap_usd": 603786690, "enterprise_value": 1462676690, "shares_outstanding": 172019000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.95568229, "ptbv_ratio": null, "ps_ratio": 0.39867959, "pcf_ratio": 8.02118514, "pfcf_ratio": 3.86819585, "ev_ebitda": null, "ev_ebit": -3.15687887, "ev_sales": 0.96580358, "ev_fcf": 9.37072644, "earnings_yield": null, "fcf_yield": 0.10671531, "dividend_yield": 0.00989257, "buyback_yield": 0, "shareholder_yield": 0.00989257, "debt_paydown_yield": null, "total_yield": 0.00989257, "gross_margin": 0.48079323, "operating_margin": -0.30593622, "net_margin": -0.33719542, "ebitda_margin": -0.21660572, "fcf_margin": 0.10306603, "roe": -0.80829743, "roa": -0.21397831, "roic": -0.23311404, "roc_greenblatt": null, "asset_turnover": 0.63458248, "cash_conversion": -0.30565668, "accruals_ratio": -0.24551917, "sbc_to_revenue": 0.00983911, "debt_to_equity": 2.77513588, "net_debt_to_ebitda": -2.6182318, "debt_to_assets": 0.39098533, "interest_coverage": -7.10378242, "current_ratio": 0.41899976, "quick_ratio": 0.3579693, "net_debt": 858890000, "revenue_growth_1y": -0.0522047, "revenue_growth_3y_cagr": -0.00158912, "revenue_growth_5y_cagr": 0.0629595, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02643331, "book_value_growth_1y": -0.41965823, "piotroski_f_score": 5, "altman_z_score": -0.42495351, "earnings_stability_5y": 2.266256, "revenue_stability_5y": 0.195335, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.025, "price_return_3m": 0, "price_return_6m": -0.18181818, "price_return_9m": 0.03846154, "price_return_12m": 0.20205479, "price_return_12m_ex1m": 0.23287671, "distance_from_52w_high": -0.23026316, "distance_from_52w_low": 0.32954545, "relative_strength": 0.04411374, "local_beta": -0.0004, "volatility_252d": 0.809987, "volatility_60d": 1.450674, "max_drawdown_12m": -0.35307018, "revenue_ttm": 1514466000, "gross_profit_ttm": 728145000, "ebit_ttm": -463330001, "ebitda_ttm": -328042001, "net_income_ttm": -510671000, "eps_diluted_ttm": -2.96868951, "operating_cash_flow_ttm": 75274000, "capital_expenditure_ttm": 80816000, "fcf_ttm": 156090000, "dividends_paid_ttm": 5973000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 65223000, "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_current_liabilities": 445974000, "net_ppe": null, "total_assets": 2386555000, "total_debt": 933108000, "total_equity": 631786000, "net_working_capital": -229874000, "book_value_per_share": 3.67276871, "retained_earnings": -844170000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -770587000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 33, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 94, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 47, "rank_fcf_margin": 69, "rank_piotroski": 67, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 48, "value_composite": 16, "quality_composite": 84, "momentum_composite": 30, "growth_composite": 82, "yield_composite": 31, "svqf_composite": 45, "vc1_composite": 15, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 20, "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 1522616000, "cost_of_revenue": 1308665000, "gross_profit": 213951000, "ebit": -478804000, "ebitda": -341730000, "pretax_income": -544599000, "tax_provision": -20820000, "net_income": -515767000, "net_income_to_common": -515767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1029042000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 170923000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 33924000, "capital_expenditure": 97929000, "free_cash_flow": 131853000, "dividends_paid": 11934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58068, "ticker_id": 5703, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-478804000", "ebitda": "-341730000", "netIncome": "-515767000", "grossProfit": "213951000", "depreciation": "None", "totalRevenue": "1522616000", "costOfRevenue": "1308665000", "interestIncome": "None", "incomeBeforeTax": "-544599000", "interestExpense": "65795000", "operatingIncome": "-33272000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-20820000", "reportedCurrency": "USD", "netInterestIncome": "-65795000", "nonInterestIncome": "None", "operatingExpenses": "247223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1308665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137074000", "sellingGeneralAndAdministrative": "226270000", "netIncomeFromContinuingOperations": "-523779000" }, "balance": { "goodwill": "712264000", "inventory": "26877000", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "2594750000", "longTermDebt": "911852000", "shortTermDebt": "117190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "797749000", "reportedCurrency": "USD", "retainedEarnings": "-821386000", "totalLiabilities": "1915998000", "otherCurrentAssets": "144379000", "totalCurrentAssets": "174454000", "currentLongTermDebt": "65977000", "longTermInvestments": "7413000", "shortTermInvestments": "None", "currentNetReceivables": "72465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2420296000", "currentAccountsPayable": "134384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1424937000", "totalShareholderEquity": "656204000", "capitalLeaseObligations": "447108000", "otherCurrentLiabilities": "205706000", "totalCurrentLiabilities": "457280000", "otherNonCurrentLiabilities": "42919000", "totalNonCurrentLiabilities": "1458718000", "cashAndShortTermInvestments": "-42390000", "commonStockSharesOutstanding": "170923000", "intangibleAssetsExcludingGoodwill": "797749000", "cashAndCashEquivalentsAtCarryingValue": "-42390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-523779000", "profitLoss": "None", "dividendPayout": "11934000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-19870000", "operatingCashflow": "33924000", "capitalExpenditures": "97929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7757000", "cashflowFromInvestment": "-12145000", "stockBasedCompensation": "12865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1522616000, "cost_of_revenue": 1308665000, "gross_profit": 213951000, "research_and_development": null, "selling_general_admin": 226270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -478804000, "depreciation_amortisation": 137074000, "ebitda": -341730000, "interest_expense": 65795000, "interest_income": null, "other_non_operating": null, "pretax_income": -544599000, "tax_provision": -20820000, "effective_tax_rate": null, "net_income": -515767000, "net_income_continuing_ops": -523779000, "net_income_to_common": -515767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -42390000, "short_term_investments": null, "net_receivables": 72465000, "inventory": 26877000, "other_current_assets": null, "total_current_assets": 174454000, "net_ppe": null, "goodwill": 712264000, "intangible_assets": 797749000, "goodwill_and_intangibles": 1510013000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2420296000, "total_assets": 2594750000, "short_term_debt": 117190000, "accounts_payable": 134384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457280000, "long_term_debt": 911852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1458718000, "total_liabilities": 1915998000, "total_debt": 1029042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -821386000, "total_equity": 656204000, "shares_outstanding": 170923000, "operating_cash_flow": 33924000, "stock_based_compensation": 12865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97929000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12145000, "dividends_paid": 11934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7757000, "free_cash_flow": 131853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-478804000", "ebitda": "-341730000", "netIncome": "-515767000", "grossProfit": "213951000", "depreciation": "None", "totalRevenue": "1522616000", "costOfRevenue": "1308665000", "interestIncome": "None", "incomeBeforeTax": "-544599000", "interestExpense": "65795000", "operatingIncome": "-33272000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-20820000", "reportedCurrency": "USD", "netInterestIncome": "-65795000", "nonInterestIncome": "None", "operatingExpenses": "247223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1308665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137074000", "sellingGeneralAndAdministrative": "226270000", "netIncomeFromContinuingOperations": "-523779000" }, "balance": { "goodwill": "712264000", "inventory": "26877000", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "2594750000", "longTermDebt": "911852000", "shortTermDebt": "117190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "797749000", "reportedCurrency": "USD", "retainedEarnings": "-821386000", "totalLiabilities": "1915998000", "otherCurrentAssets": "144379000", "totalCurrentAssets": "174454000", "currentLongTermDebt": "65977000", "longTermInvestments": "7413000", "shortTermInvestments": "None", "currentNetReceivables": "72465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2420296000", "currentAccountsPayable": "134384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1424937000", "totalShareholderEquity": "656204000", "capitalLeaseObligations": "447108000", "otherCurrentLiabilities": "205706000", "totalCurrentLiabilities": "457280000", "otherNonCurrentLiabilities": "42919000", "totalNonCurrentLiabilities": "1458718000", "cashAndShortTermInvestments": "-42390000", "commonStockSharesOutstanding": "170923000", "intangibleAssetsExcludingGoodwill": "797749000", "cashAndCashEquivalentsAtCarryingValue": "-42390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-523779000", "profitLoss": "None", "dividendPayout": "11934000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-19870000", "operatingCashflow": "33924000", "capitalExpenditures": "97929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7757000", "cashflowFromInvestment": "-12145000", "stockBasedCompensation": "12865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137074000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 1665397000, "cost_of_revenue": 409177000, "gross_profit": 1256220000, "ebit": 79835000, "ebitda": 213432000, "pretax_income": 19769000, "tax_provision": 15954000, "net_income": 3095000, "net_income_to_common": 3095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28962000, "total_current_assets": 172940000, "total_assets": 3072030000, "short_term_debt": 102976000, "long_term_debt": 844547000, "total_debt": 947523000, "total_liabilities": 1907598000, "total_equity": 1134537000, "shares_outstanding": 171500000, "goodwill_and_intangibles": 1867515000 }, "cash_flow": { "operating_cash_flow": 45832000, "capital_expenditure": 120792000, "free_cash_flow": 166624000, "dividends_paid": 23692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58073, "ticker_id": 5703, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79835000", "ebitda": "213432000", "netIncome": "3095000", "grossProfit": "1256220000", "depreciation": "None", "totalRevenue": "1665397000", "costOfRevenue": "409177000", "interestIncome": "None", "incomeBeforeTax": "19769000", "interestExpense": "60066000", "operatingIncome": "-8735000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15954000", "reportedCurrency": "USD", "netInterestIncome": "-60066000", "nonInterestIncome": "None", "operatingExpenses": "1264955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133597000", "sellingGeneralAndAdministrative": "277714000", "netIncomeFromContinuingOperations": "3815000" }, "balance": { "goodwill": "1047581000", "inventory": "28133000", "commonStock": "1701000", "currentDebt": "None", "investments": "None", "totalAssets": "3072030000", "longTermDebt": "844547000", "shortTermDebt": "102976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "819934000", "reportedCurrency": "USD", "retainedEarnings": "-299638000", "totalLiabilities": "1907598000", "otherCurrentAssets": "48123000", "totalCurrentAssets": "172940000", "currentLongTermDebt": "56356000", "longTermInvestments": "91070000", "shortTermInvestments": "None", "currentNetReceivables": "67722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2899090000", "currentAccountsPayable": "123316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1352889000", "totalShareholderEquity": "1134537000", "capitalLeaseObligations": "451986000", "otherCurrentLiabilities": "259880000", "totalCurrentLiabilities": "486172000", "otherNonCurrentLiabilities": "40768000", "totalNonCurrentLiabilities": "1421426000", "cashAndShortTermInvestments": "28962000", "commonStockSharesOutstanding": "171500000", "intangibleAssetsExcludingGoodwill": "819934000", "cashAndCashEquivalentsAtCarryingValue": "28962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3095000", "profitLoss": "None", "dividendPayout": "23692000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2011000", "operatingCashflow": "45832000", "capitalExpenditures": "120792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73949000", "cashflowFromInvestment": "19280000", "stockBasedCompensation": "35149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1665397000, "cost_of_revenue": 409177000, "gross_profit": 1256220000, "research_and_development": null, "selling_general_admin": 277714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79835000, "depreciation_amortisation": 133597000, "ebitda": 213432000, "interest_expense": 60066000, "interest_income": null, "other_non_operating": null, "pretax_income": 19769000, "tax_provision": 15954000, "effective_tax_rate": null, "net_income": 3095000, "net_income_continuing_ops": 3815000, "net_income_to_common": 3095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28962000, "short_term_investments": null, "net_receivables": 67722000, "inventory": 28133000, "other_current_assets": null, "total_current_assets": 172940000, "net_ppe": null, "goodwill": 1047581000, "intangible_assets": 819934000, "goodwill_and_intangibles": 1867515000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2899090000, "total_assets": 3072030000, "short_term_debt": 102976000, "accounts_payable": 123316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486172000, "long_term_debt": 844547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1421426000, "total_liabilities": 1907598000, "total_debt": 947523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -299638000, "total_equity": 1134537000, "shares_outstanding": 171500000, "operating_cash_flow": 45832000, "stock_based_compensation": 35149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120792000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19280000, "dividends_paid": 23692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73949000, "free_cash_flow": 166624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79835000", "ebitda": "213432000", "netIncome": "3095000", "grossProfit": "1256220000", "depreciation": "None", "totalRevenue": "1665397000", "costOfRevenue": "409177000", "interestIncome": "None", "incomeBeforeTax": "19769000", "interestExpense": "60066000", "operatingIncome": "-8735000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15954000", "reportedCurrency": "USD", "netInterestIncome": "-60066000", "nonInterestIncome": "None", "operatingExpenses": "1264955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133597000", "sellingGeneralAndAdministrative": "277714000", "netIncomeFromContinuingOperations": "3815000" }, "balance": { "goodwill": "1047581000", "inventory": "28133000", "commonStock": "1701000", "currentDebt": "None", "investments": "None", "totalAssets": "3072030000", "longTermDebt": "844547000", "shortTermDebt": "102976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "819934000", "reportedCurrency": "USD", "retainedEarnings": "-299638000", "totalLiabilities": "1907598000", "otherCurrentAssets": "48123000", "totalCurrentAssets": "172940000", "currentLongTermDebt": "56356000", "longTermInvestments": "91070000", "shortTermInvestments": "None", "currentNetReceivables": "67722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2899090000", "currentAccountsPayable": "123316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1352889000", "totalShareholderEquity": "1134537000", "capitalLeaseObligations": "451986000", "otherCurrentLiabilities": "259880000", "totalCurrentLiabilities": "486172000", "otherNonCurrentLiabilities": "40768000", "totalNonCurrentLiabilities": "1421426000", "cashAndShortTermInvestments": "28962000", "commonStockSharesOutstanding": "171500000", "intangibleAssetsExcludingGoodwill": "819934000", "cashAndCashEquivalentsAtCarryingValue": "28962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3095000", "profitLoss": "None", "dividendPayout": "23692000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2011000", "operatingCashflow": "45832000", "capitalExpenditures": "120792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73949000", "cashflowFromInvestment": "19280000", "stockBasedCompensation": "35149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133597000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 1686104000, "cost_of_revenue": 443243000, "gross_profit": 1242861000, "ebit": 9347000, "ebitda": 135241000, "pretax_income": -40994000, "tax_provision": -4347000, "net_income": -37925000, "net_income_to_common": -37925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38185000, "total_current_assets": 173581000, "total_assets": 3240592000, "short_term_debt": 104996000, "long_term_debt": 836615000, "total_debt": 941611000, "total_liabilities": 1976809000, "total_equity": 1169683000, "shares_outstanding": 168289000, "goodwill_and_intangibles": 2048288000 }, "cash_flow": { "operating_cash_flow": 45544000, "capital_expenditure": 121427000, "free_cash_flow": 166971000, "dividends_paid": 23558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58078, "ticker_id": 5703, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9347000", "ebitda": "135241000", "netIncome": "-37925000", "grossProfit": "1242861000", "depreciation": "None", "totalRevenue": "1686104000", "costOfRevenue": "443243000", "interestIncome": "None", "incomeBeforeTax": "-40994000", "interestExpense": "50341000", "operatingIncome": "13145000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4347000", "reportedCurrency": "USD", "netInterestIncome": "-47152000", "nonInterestIncome": "None", "operatingExpenses": "1229716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125894000", "sellingGeneralAndAdministrative": "266863000", "netIncomeFromContinuingOperations": "-39515000" }, "balance": { "goodwill": "1101939000", "inventory": "34716000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "3240592000", "longTermDebt": "836615000", "shortTermDebt": "104996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "946349000", "reportedCurrency": "USD", "retainedEarnings": "-278990000", "totalLiabilities": "1976809000", "otherCurrentAssets": "25792000", "totalCurrentAssets": "173581000", "currentLongTermDebt": "54631000", "longTermInvestments": "2806000", "shortTermInvestments": "1596000", "currentNetReceivables": "74888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067011000", "currentAccountsPayable": "156488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1396194000", "totalShareholderEquity": "1169683000", "capitalLeaseObligations": "504948000", "otherCurrentLiabilities": "264109000", "totalCurrentLiabilities": "525593000", "otherNonCurrentLiabilities": "36093000", "totalNonCurrentLiabilities": "1451216000", "cashAndShortTermInvestments": "38185000", "commonStockSharesOutstanding": "168289000", "intangibleAssetsExcludingGoodwill": "946349000", "cashAndCashEquivalentsAtCarryingValue": "38185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37925000", "profitLoss": "None", "dividendPayout": "23558000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "780000", "operatingCashflow": "45544000", "capitalExpenditures": "121427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71862000", "cashflowFromInvestment": "-112588000", "stockBasedCompensation": "24196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1686104000, "cost_of_revenue": 443243000, "gross_profit": 1242861000, "research_and_development": null, "selling_general_admin": 266863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9347000, "depreciation_amortisation": 125894000, "ebitda": 135241000, "interest_expense": 50341000, "interest_income": null, "other_non_operating": null, "pretax_income": -40994000, "tax_provision": -4347000, "effective_tax_rate": null, "net_income": -37925000, "net_income_continuing_ops": -39515000, "net_income_to_common": -37925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38185000, "short_term_investments": 1596000, "net_receivables": 74888000, "inventory": 34716000, "other_current_assets": null, "total_current_assets": 173581000, "net_ppe": null, "goodwill": 1101939000, "intangible_assets": 946349000, "goodwill_and_intangibles": 2048288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3067011000, "total_assets": 3240592000, "short_term_debt": 104996000, "accounts_payable": 156488000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525593000, "long_term_debt": 836615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1451216000, "total_liabilities": 1976809000, "total_debt": 941611000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -278990000, "total_equity": 1169683000, "shares_outstanding": 168289000, "operating_cash_flow": 45544000, "stock_based_compensation": 24196000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112588000, "dividends_paid": 23558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71862000, "free_cash_flow": 166971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9347000", "ebitda": "135241000", "netIncome": "-37925000", "grossProfit": "1242861000", "depreciation": "None", "totalRevenue": "1686104000", "costOfRevenue": "443243000", "interestIncome": "None", "incomeBeforeTax": "-40994000", "interestExpense": "50341000", "operatingIncome": "13145000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4347000", "reportedCurrency": "USD", "netInterestIncome": "-47152000", "nonInterestIncome": "None", "operatingExpenses": "1229716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125894000", "sellingGeneralAndAdministrative": "266863000", "netIncomeFromContinuingOperations": "-39515000" }, "balance": { "goodwill": "1101939000", "inventory": "34716000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "3240592000", "longTermDebt": "836615000", "shortTermDebt": "104996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "946349000", "reportedCurrency": "USD", "retainedEarnings": "-278990000", "totalLiabilities": "1976809000", "otherCurrentAssets": "25792000", "totalCurrentAssets": "173581000", "currentLongTermDebt": "54631000", "longTermInvestments": "2806000", "shortTermInvestments": "1596000", "currentNetReceivables": "74888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067011000", "currentAccountsPayable": "156488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1396194000", "totalShareholderEquity": "1169683000", "capitalLeaseObligations": "504948000", "otherCurrentLiabilities": "264109000", "totalCurrentLiabilities": "525593000", "otherNonCurrentLiabilities": "36093000", "totalNonCurrentLiabilities": "1451216000", "cashAndShortTermInvestments": "38185000", "commonStockSharesOutstanding": "168289000", "intangibleAssetsExcludingGoodwill": "946349000", "cashAndCashEquivalentsAtCarryingValue": "38185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37925000", "profitLoss": "None", "dividendPayout": "23558000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "780000", "operatingCashflow": "45544000", "capitalExpenditures": "121427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71862000", "cashflowFromInvestment": "-112588000", "stockBasedCompensation": "24196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125894000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 1529898000, "cost_of_revenue": 406227000, "gross_profit": 1123671000, "ebit": 25939000, "ebitda": 136200000, "pretax_income": -8163000, "tax_provision": 612000, "net_income": -15622000, "net_income_to_common": -15622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35371000, "total_current_assets": 178274000, "total_assets": 3148537000, "short_term_debt": 83194000, "long_term_debt": 739052000, "total_debt": 822246000, "total_liabilities": 1849662000, "total_equity": 1196332000, "shares_outstanding": 167471000, "goodwill_and_intangibles": 2053996000 }, "cash_flow": { "operating_cash_flow": 139818000, "capital_expenditure": 111717000, "free_cash_flow": 251535000, "dividends_paid": 23430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58083, "ticker_id": 5703, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25939000", "ebitda": "136200000", "netIncome": "-15622000", "grossProfit": "1123671000", "depreciation": "None", "totalRevenue": "1529898000", "costOfRevenue": "406227000", "interestIncome": "None", "incomeBeforeTax": "-8163000", "interestExpense": "34102000", "operatingIncome": "28975000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "612000", "reportedCurrency": "USD", "netInterestIncome": "-34102000", "nonInterestIncome": "None", "operatingExpenses": "1094696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3036000", "costofGoodsAndServicesSold": "406227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110261000", "sellingGeneralAndAdministrative": "223198000", "netIncomeFromContinuingOperations": "-8775000" }, "balance": { "goodwill": "1087908000", "inventory": "46239000", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "3148537000", "longTermDebt": "739052000", "shortTermDebt": "83194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "966088000", "reportedCurrency": "USD", "retainedEarnings": "-217490000", "totalLiabilities": "1849662000", "otherCurrentAssets": "27312000", "totalCurrentAssets": "178274000", "currentLongTermDebt": "40034000", "longTermInvestments": "None", "shortTermInvestments": "7218000", "currentNetReceivables": "69352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2970263000", "currentAccountsPayable": "225276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "889739000", "shortLongTermDebtTotal": "1235005000", "totalShareholderEquity": "1196332000", "capitalLeaseObligations": "455919000", "otherCurrentLiabilities": "64875000", "totalCurrentLiabilities": "516469000", "otherNonCurrentLiabilities": "38258000", "totalNonCurrentLiabilities": "1333193000", "cashAndShortTermInvestments": "35371000", "commonStockSharesOutstanding": "167471000", "intangibleAssetsExcludingGoodwill": "966088000", "cashAndCashEquivalentsAtCarryingValue": "35371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8775000", "profitLoss": "None", "dividendPayout": "23430000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12515000", "operatingCashflow": "139818000", "capitalExpenditures": "111717000", "changeInReceivables": "-9485000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16838000", "cashflowFromInvestment": "-121474000", "stockBasedCompensation": "18170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1506000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1529898000, "cost_of_revenue": 406227000, "gross_profit": 1123671000, "research_and_development": null, "selling_general_admin": 223198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25939000, "depreciation_amortisation": 110261000, "ebitda": 136200000, "interest_expense": 34102000, "interest_income": null, "other_non_operating": null, "pretax_income": -8163000, "tax_provision": 612000, "effective_tax_rate": null, "net_income": -15622000, "net_income_continuing_ops": -8775000, "net_income_to_common": -15622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35371000, "short_term_investments": 7218000, "net_receivables": 69352000, "inventory": 46239000, "other_current_assets": null, "total_current_assets": 178274000, "net_ppe": null, "goodwill": 1087908000, "intangible_assets": 966088000, "goodwill_and_intangibles": 2053996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2970263000, "total_assets": 3148537000, "short_term_debt": 83194000, "accounts_payable": 225276000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516469000, "long_term_debt": 739052000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1333193000, "total_liabilities": 1849662000, "total_debt": 822246000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217490000, "total_equity": 1196332000, "shares_outstanding": 167471000, "operating_cash_flow": 139818000, "stock_based_compensation": 18170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121474000, "dividends_paid": 23430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16838000, "free_cash_flow": 251535000, "net_change_in_cash": 1506000 }, "raw_data": { "income": { "ebit": "25939000", "ebitda": "136200000", "netIncome": "-15622000", "grossProfit": "1123671000", "depreciation": "None", "totalRevenue": "1529898000", "costOfRevenue": "406227000", "interestIncome": "None", "incomeBeforeTax": "-8163000", "interestExpense": "34102000", "operatingIncome": "28975000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "612000", "reportedCurrency": "USD", "netInterestIncome": "-34102000", "nonInterestIncome": "None", "operatingExpenses": "1094696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3036000", "costofGoodsAndServicesSold": "406227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110261000", "sellingGeneralAndAdministrative": "223198000", "netIncomeFromContinuingOperations": "-8775000" }, "balance": { "goodwill": "1087908000", "inventory": "46239000", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "3148537000", "longTermDebt": "739052000", "shortTermDebt": "83194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "966088000", "reportedCurrency": "USD", "retainedEarnings": "-217490000", "totalLiabilities": "1849662000", "otherCurrentAssets": "27312000", "totalCurrentAssets": "178274000", "currentLongTermDebt": "40034000", "longTermInvestments": "None", "shortTermInvestments": "7218000", "currentNetReceivables": "69352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2970263000", "currentAccountsPayable": "225276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "889739000", "shortLongTermDebtTotal": "1235005000", "totalShareholderEquity": "1196332000", "capitalLeaseObligations": "455919000", "otherCurrentLiabilities": "64875000", "totalCurrentLiabilities": "516469000", "otherNonCurrentLiabilities": "38258000", "totalNonCurrentLiabilities": "1333193000", "cashAndShortTermInvestments": "35371000", "commonStockSharesOutstanding": "167471000", "intangibleAssetsExcludingGoodwill": "966088000", "cashAndCashEquivalentsAtCarryingValue": "35371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8775000", "profitLoss": "None", "dividendPayout": "23430000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12515000", "operatingCashflow": "139818000", "capitalExpenditures": "111717000", "changeInReceivables": "-9485000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16838000", "cashflowFromInvestment": "-121474000", "stockBasedCompensation": "18170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1506000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110261000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 1384391000, "cost_of_revenue": 354093000, "gross_profit": 1030298000, "ebit": 38911000, "ebitda": 140519000, "pretax_income": -4098000, "tax_provision": 10745000, "net_income": -24506000, "net_income_to_common": -24506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38562000, "total_current_assets": 156897000, "total_assets": 3145254000, "short_term_debt": 86942000, "long_term_debt": 680307000, "total_debt": 767249000, "total_liabilities": 1809599000, "total_equity": 1231589000, "shares_outstanding": 167250855, "goodwill_and_intangibles": 2097842000 }, "cash_flow": { "operating_cash_flow": 141224000, "capital_expenditure": 119497000, "free_cash_flow": 260721000, "dividends_paid": 48187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58088, "ticker_id": 5703, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38911000", "ebitda": "140519000", "netIncome": "-24506000", "grossProfit": "1030298000", "depreciation": "None", "totalRevenue": "1384391000", "costOfRevenue": "354093000", "interestIncome": "None", "incomeBeforeTax": "-4098000", "interestExpense": "43009000", "operatingIncome": "41102000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10745000", "reportedCurrency": "USD", "netInterestIncome": "-43009000", "nonInterestIncome": "None", "operatingExpenses": "989196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2191000", "costofGoodsAndServicesSold": "354093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101608000", "sellingGeneralAndAdministrative": "222394000", "netIncomeFromContinuingOperations": "-14843000" }, "balance": { "goodwill": "1105322000", "inventory": "34851000", "commonStock": "1673000", "currentDebt": "None", "investments": "None", "totalAssets": "3145254000", "longTermDebt": "680307000", "shortTermDebt": "86942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "992520000", "reportedCurrency": "USD", "retainedEarnings": "-178409000", "totalLiabilities": "1809599000", "otherCurrentAssets": "21331000", "totalCurrentAssets": "156897000", "currentLongTermDebt": "36583000", "longTermInvestments": "None", "shortTermInvestments": "1048000", "currentNetReceivables": "62153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2988357000", "currentAccountsPayable": "182104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874086000", "shortLongTermDebtTotal": "1182457000", "totalShareholderEquity": "1231589000", "capitalLeaseObligations": "465567000", "otherCurrentLiabilities": "257111000", "totalCurrentLiabilities": "526157000", "otherNonCurrentLiabilities": "42509000", "totalNonCurrentLiabilities": "1283442000", "cashAndShortTermInvestments": "38562000", "commonStockSharesOutstanding": "167250855", "intangibleAssetsExcludingGoodwill": "992520000", "cashAndCashEquivalentsAtCarryingValue": "38562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14843000", "profitLoss": "None", "dividendPayout": "48187000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-301000", "operatingCashflow": "141224000", "capitalExpenditures": "119497000", "changeInReceivables": "-3817000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16096000", "cashflowFromInvestment": "-153407000", "stockBasedCompensation": "22923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1384391000, "cost_of_revenue": 354093000, "gross_profit": 1030298000, "research_and_development": null, "selling_general_admin": 222394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38911000, "depreciation_amortisation": 101608000, "ebitda": 140519000, "interest_expense": 43009000, "interest_income": null, "other_non_operating": null, "pretax_income": -4098000, "tax_provision": 10745000, "effective_tax_rate": null, "net_income": -24506000, "net_income_continuing_ops": -14843000, "net_income_to_common": -24506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38562000, "short_term_investments": 1048000, "net_receivables": 62153000, "inventory": 34851000, "other_current_assets": null, "total_current_assets": 156897000, "net_ppe": null, "goodwill": 1105322000, "intangible_assets": 992520000, "goodwill_and_intangibles": 2097842000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2988357000, "total_assets": 3145254000, "short_term_debt": 86942000, "accounts_payable": 182104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526157000, "long_term_debt": 680307000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1283442000, "total_liabilities": 1809599000, "total_debt": 767249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178409000, "total_equity": 1231589000, "shares_outstanding": 167250855, "operating_cash_flow": 141224000, "stock_based_compensation": 22923000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153407000, "dividends_paid": 48187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16096000, "free_cash_flow": 260721000, "net_change_in_cash": 3913000 }, "raw_data": { "income": { "ebit": "38911000", "ebitda": "140519000", "netIncome": "-24506000", "grossProfit": "1030298000", "depreciation": "None", "totalRevenue": "1384391000", "costOfRevenue": "354093000", "interestIncome": "None", "incomeBeforeTax": "-4098000", "interestExpense": "43009000", "operatingIncome": "41102000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10745000", "reportedCurrency": "USD", "netInterestIncome": "-43009000", "nonInterestIncome": "None", "operatingExpenses": "989196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2191000", "costofGoodsAndServicesSold": "354093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101608000", "sellingGeneralAndAdministrative": "222394000", "netIncomeFromContinuingOperations": "-14843000" }, "balance": { "goodwill": "1105322000", "inventory": "34851000", "commonStock": "1673000", "currentDebt": "None", "investments": "None", "totalAssets": "3145254000", "longTermDebt": "680307000", "shortTermDebt": "86942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "992520000", "reportedCurrency": "USD", "retainedEarnings": "-178409000", "totalLiabilities": "1809599000", "otherCurrentAssets": "21331000", "totalCurrentAssets": "156897000", "currentLongTermDebt": "36583000", "longTermInvestments": "None", "shortTermInvestments": "1048000", "currentNetReceivables": "62153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2988357000", "currentAccountsPayable": "182104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874086000", "shortLongTermDebtTotal": "1182457000", "totalShareholderEquity": "1231589000", "capitalLeaseObligations": "465567000", "otherCurrentLiabilities": "257111000", "totalCurrentLiabilities": "526157000", "otherNonCurrentLiabilities": "42509000", "totalNonCurrentLiabilities": "1283442000", "cashAndShortTermInvestments": "38562000", "commonStockSharesOutstanding": "167250855", "intangibleAssetsExcludingGoodwill": "992520000", "cashAndCashEquivalentsAtCarryingValue": "38562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14843000", "profitLoss": "None", "dividendPayout": "48187000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-301000", "operatingCashflow": "141224000", "capitalExpenditures": "119497000", "changeInReceivables": "-3817000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16096000", "cashflowFromInvestment": "-153407000", "stockBasedCompensation": "22923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101608000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 1122036000, "cost_of_revenue": 879368000, "gross_profit": 242668000, "ebit": 5381000, "ebitda": 85779000, "pretax_income": -51828000, "tax_provision": 9112000, "net_income": -64778000, "net_income_to_common": -64778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37460000, "total_current_assets": 164093000, "total_assets": 3060995000, "short_term_debt": 86920000, "long_term_debt": 1130391000, "total_debt": 1217311000, "total_liabilities": 2212636000, "total_equity": 684684000, "shares_outstanding": 164890354, "goodwill_and_intangibles": 2084560000 }, "cash_flow": { "operating_cash_flow": 28675000, "capital_expenditure": 97826000, "free_cash_flow": 126501000, "dividends_paid": 42000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58093, "ticker_id": 5703, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5381000", "ebitda": "85779000", "netIncome": "-64778000", "grossProfit": "242668000", "depreciation": "None", "totalRevenue": "1122036000", "costOfRevenue": "879368000", "interestIncome": "None", "incomeBeforeTax": "-51828000", "interestExpense": "57209000", "operatingIncome": "4280000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9112000", "reportedCurrency": "USD", "netInterestIncome": "-57209000", "nonInterestIncome": "None", "operatingExpenses": "238388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "879368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80398000", "sellingGeneralAndAdministrative": "182317000", "netIncomeFromContinuingOperations": "-60940000" }, "balance": { "goodwill": "1086546000", "inventory": "38519000", "commonStock": "1250000", "currentDebt": "None", "investments": "None", "totalAssets": "3060995000", "longTermDebt": "1130391000", "shortTermDebt": "86920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "998014000", "reportedCurrency": "USD", "retainedEarnings": "-142197000", "totalLiabilities": "2212636000", "otherCurrentAssets": "12715000", "totalCurrentAssets": "164093000", "currentLongTermDebt": "41245000", "longTermInvestments": "None", "shortTermInvestments": "1048000", "currentNetReceivables": "74351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2896902000", "currentAccountsPayable": "148645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794943000", "shortLongTermDebtTotal": "1593410000", "totalShareholderEquity": "684684000", "capitalLeaseObligations": "421774000", "otherCurrentLiabilities": "262270000", "totalCurrentLiabilities": "497835000", "otherNonCurrentLiabilities": "63445000", "totalNonCurrentLiabilities": "1714801000", "cashAndShortTermInvestments": "37460000", "commonStockSharesOutstanding": "164890354", "intangibleAssetsExcludingGoodwill": "998014000", "cashAndCashEquivalentsAtCarryingValue": "37460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60940000", "profitLoss": "None", "dividendPayout": "42000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15353000", "operatingCashflow": "28675000", "capitalExpenditures": "97826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139441000", "cashflowFromInvestment": "-168128000", "stockBasedCompensation": "11601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1122036000, "cost_of_revenue": 879368000, "gross_profit": 242668000, "research_and_development": null, "selling_general_admin": 182317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5381000, "depreciation_amortisation": 80398000, "ebitda": 85779000, "interest_expense": 57209000, "interest_income": null, "other_non_operating": null, "pretax_income": -51828000, "tax_provision": 9112000, "effective_tax_rate": null, "net_income": -64778000, "net_income_continuing_ops": -60940000, "net_income_to_common": -64778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37460000, "short_term_investments": 1048000, "net_receivables": 74351000, "inventory": 38519000, "other_current_assets": null, "total_current_assets": 164093000, "net_ppe": null, "goodwill": 1086546000, "intangible_assets": 998014000, "goodwill_and_intangibles": 2084560000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2896902000, "total_assets": 3060995000, "short_term_debt": 86920000, "accounts_payable": 148645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497835000, "long_term_debt": 1130391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1714801000, "total_liabilities": 2212636000, "total_debt": 1217311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142197000, "total_equity": 684684000, "shares_outstanding": 164890354, "operating_cash_flow": 28675000, "stock_based_compensation": 11601000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168128000, "dividends_paid": 42000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 139441000, "free_cash_flow": 126501000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5381000", "ebitda": "85779000", "netIncome": "-64778000", "grossProfit": "242668000", "depreciation": "None", "totalRevenue": "1122036000", "costOfRevenue": "879368000", "interestIncome": "None", "incomeBeforeTax": "-51828000", "interestExpense": "57209000", "operatingIncome": "4280000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9112000", "reportedCurrency": "USD", "netInterestIncome": "-57209000", "nonInterestIncome": "None", "operatingExpenses": "238388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "879368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80398000", "sellingGeneralAndAdministrative": "182317000", "netIncomeFromContinuingOperations": "-60940000" }, "balance": { "goodwill": "1086546000", "inventory": "38519000", "commonStock": "1250000", "currentDebt": "None", "investments": "None", "totalAssets": "3060995000", "longTermDebt": "1130391000", "shortTermDebt": "86920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "998014000", "reportedCurrency": "USD", "retainedEarnings": "-142197000", "totalLiabilities": "2212636000", "otherCurrentAssets": "12715000", "totalCurrentAssets": "164093000", "currentLongTermDebt": "41245000", "longTermInvestments": "None", "shortTermInvestments": "1048000", "currentNetReceivables": "74351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2896902000", "currentAccountsPayable": "148645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794943000", "shortLongTermDebtTotal": "1593410000", "totalShareholderEquity": "684684000", "capitalLeaseObligations": "421774000", "otherCurrentLiabilities": "262270000", "totalCurrentLiabilities": "497835000", "otherNonCurrentLiabilities": "63445000", "totalNonCurrentLiabilities": "1714801000", "cashAndShortTermInvestments": "37460000", "commonStockSharesOutstanding": "164890354", "intangibleAssetsExcludingGoodwill": "998014000", "cashAndCashEquivalentsAtCarryingValue": "37460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60940000", "profitLoss": "None", "dividendPayout": "42000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15353000", "operatingCashflow": "28675000", "capitalExpenditures": "97826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139441000", "cashflowFromInvestment": "-168128000", "stockBasedCompensation": "11601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80398000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 959408000, "cost_of_revenue": 262013000, "gross_profit": 697395000, "ebit": 38608000, "ebitda": 102375000, "pretax_income": -21424000, "tax_provision": 12577000, "net_income": -37409000, "net_income_to_common": -37409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35373000, "total_current_assets": 117874000, "total_assets": 2874626000, "short_term_debt": 93304000, "long_term_debt": 1053917000, "total_debt": 1147221000, "total_liabilities": 1991209000, "total_equity": 734820000, "shares_outstanding": 159726830, "goodwill_and_intangibles": 2034541000 }, "cash_flow": { "operating_cash_flow": 80812000, "capital_expenditure": 76373000, "free_cash_flow": 157185000, "dividends_paid": 2629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58098, "ticker_id": 5703, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38608000", "ebitda": "102375000", "netIncome": "-37409000", "grossProfit": "697395000", "depreciation": "None", "totalRevenue": "959408000", "costOfRevenue": "262013000", "interestIncome": "None", "incomeBeforeTax": "-21424000", "interestExpense": "60032000", "operatingIncome": "37999000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12577000", "reportedCurrency": "USD", "netInterestIncome": "-60032000", "nonInterestIncome": "None", "operatingExpenses": "659396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63767000", "sellingGeneralAndAdministrative": "161452000", "netIncomeFromContinuingOperations": "-34001000" }, "balance": { "goodwill": "1049675000", "inventory": "22563000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2874626000", "longTermDebt": "1053917000", "shortTermDebt": "93304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "984866000", "reportedCurrency": "USD", "retainedEarnings": "-77880000", "totalLiabilities": "1991209000", "otherCurrentAssets": "9563000", "totalCurrentAssets": "117874000", "currentLongTermDebt": "46361000", "longTermInvestments": "None", "shortTermInvestments": "2022000", "currentNetReceivables": "48353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2756752000", "currentAccountsPayable": "138751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "708734000", "shortLongTermDebtTotal": "1502097000", "totalShareholderEquity": "734820000", "capitalLeaseObligations": "401819000", "otherCurrentLiabilities": "150445000", "totalCurrentLiabilities": "382500000", "otherNonCurrentLiabilities": "47206000", "totalNonCurrentLiabilities": "1608709000", "cashAndShortTermInvestments": "35373000", "commonStockSharesOutstanding": "159726830", "intangibleAssetsExcludingGoodwill": "984866000", "cashAndCashEquivalentsAtCarryingValue": "35373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34001000", "profitLoss": "None", "dividendPayout": "2629000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3217000", "operatingCashflow": "80812000", "capitalExpenditures": "76373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "129077000", "cashflowFromInvestment": "-226606000", "stockBasedCompensation": "10741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 959408000, "cost_of_revenue": 262013000, "gross_profit": 697395000, "research_and_development": null, "selling_general_admin": 161452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38608000, "depreciation_amortisation": 63767000, "ebitda": 102375000, "interest_expense": 60032000, "interest_income": null, "other_non_operating": null, "pretax_income": -21424000, "tax_provision": 12577000, "effective_tax_rate": null, "net_income": -37409000, "net_income_continuing_ops": -34001000, "net_income_to_common": -37409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35373000, "short_term_investments": 2022000, "net_receivables": 48353000, "inventory": 22563000, "other_current_assets": null, "total_current_assets": 117874000, "net_ppe": null, "goodwill": 1049675000, "intangible_assets": 984866000, "goodwill_and_intangibles": 2034541000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2756752000, "total_assets": 2874626000, "short_term_debt": 93304000, "accounts_payable": 138751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382500000, "long_term_debt": 1053917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1608709000, "total_liabilities": 1991209000, "total_debt": 1147221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77880000, "total_equity": 734820000, "shares_outstanding": 159726830, "operating_cash_flow": 80812000, "stock_based_compensation": 10741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226606000, "dividends_paid": 2629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 129077000, "free_cash_flow": 157185000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38608000", "ebitda": "102375000", "netIncome": "-37409000", "grossProfit": "697395000", "depreciation": "None", "totalRevenue": "959408000", "costOfRevenue": "262013000", "interestIncome": "None", "incomeBeforeTax": "-21424000", "interestExpense": "60032000", "operatingIncome": "37999000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12577000", "reportedCurrency": "USD", "netInterestIncome": "-60032000", "nonInterestIncome": "None", "operatingExpenses": "659396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63767000", "sellingGeneralAndAdministrative": "161452000", "netIncomeFromContinuingOperations": "-34001000" }, "balance": { "goodwill": "1049675000", "inventory": "22563000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2874626000", "longTermDebt": "1053917000", "shortTermDebt": "93304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "984866000", "reportedCurrency": "USD", "retainedEarnings": "-77880000", "totalLiabilities": "1991209000", "otherCurrentAssets": "9563000", "totalCurrentAssets": "117874000", "currentLongTermDebt": "46361000", "longTermInvestments": "None", "shortTermInvestments": "2022000", "currentNetReceivables": "48353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2756752000", "currentAccountsPayable": "138751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "708734000", "shortLongTermDebtTotal": "1502097000", "totalShareholderEquity": "734820000", "capitalLeaseObligations": "401819000", "otherCurrentLiabilities": "150445000", "totalCurrentLiabilities": "382500000", "otherNonCurrentLiabilities": "47206000", "totalNonCurrentLiabilities": "1608709000", "cashAndShortTermInvestments": "35373000", "commonStockSharesOutstanding": "159726830", "intangibleAssetsExcludingGoodwill": "984866000", "cashAndCashEquivalentsAtCarryingValue": "35373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34001000", "profitLoss": "None", "dividendPayout": "2629000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3217000", "operatingCashflow": "80812000", "capitalExpenditures": "76373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "129077000", "cashflowFromInvestment": "-226606000", "stockBasedCompensation": "10741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 795883000, "cost_of_revenue": 246458000, "gross_profit": 549425000, "ebit": 29026000, "ebitda": 78473000, "pretax_income": -17757000, "tax_provision": -5318000, "net_income": -14072000, "net_income_to_common": -14072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 159726830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148337000, "capital_expenditure": 42836000, "free_cash_flow": 191173000, "dividends_paid": 29839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58099, "ticker_id": 5703, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29026000", "ebitda": "78473000", "netIncome": "-14072000", "grossProfit": "549425000", "depreciation": "None", "totalRevenue": "795883000", "costOfRevenue": "246458000", "interestIncome": "None", "incomeBeforeTax": "-17757000", "interestExpense": "46783000", "operatingIncome": "34469000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-5318000", "reportedCurrency": "USD", "netInterestIncome": "-46783000", "nonInterestIncome": "None", "operatingExpenses": "508248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49447000", "sellingGeneralAndAdministrative": "160932000", "netIncomeFromContinuingOperations": "-12439000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "159726830", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12439000", "profitLoss": "None", "dividendPayout": "29839000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3877000", "operatingCashflow": "148337000", "capitalExpenditures": "42836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166195000", "cashflowFromInvestment": "-303283000", "stockBasedCompensation": "9449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 795883000, "cost_of_revenue": 246458000, "gross_profit": 549425000, "research_and_development": null, "selling_general_admin": 160932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29026000, "depreciation_amortisation": 49447000, "ebitda": 78473000, "interest_expense": 46783000, "interest_income": null, "other_non_operating": null, "pretax_income": -17757000, "tax_provision": -5318000, "effective_tax_rate": null, "net_income": -14072000, "net_income_continuing_ops": -12439000, "net_income_to_common": -14072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 159726830, "operating_cash_flow": 148337000, "stock_based_compensation": 9449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303283000, "dividends_paid": 29839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 166195000, "free_cash_flow": 191173000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29026000", "ebitda": "78473000", "netIncome": "-14072000", "grossProfit": "549425000", "depreciation": "None", "totalRevenue": "795883000", "costOfRevenue": "246458000", "interestIncome": "None", "incomeBeforeTax": "-17757000", "interestExpense": "46783000", "operatingIncome": "34469000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-5318000", "reportedCurrency": "USD", "netInterestIncome": "-46783000", "nonInterestIncome": "None", "operatingExpenses": "508248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49447000", "sellingGeneralAndAdministrative": "160932000", "netIncomeFromContinuingOperations": "-12439000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "159726830", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12439000", "profitLoss": "None", "dividendPayout": "29839000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3877000", "operatingCashflow": "148337000", "capitalExpenditures": "42836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166195000", "cashflowFromInvestment": "-303283000", "stockBasedCompensation": "9449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49447000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 367034000, "cost_of_revenue": 308551000, "gross_profit": 58483000, "ebit": -10034000, "ebitda": 22081000, "pretax_income": -19090000, "tax_provision": 3583000, "net_income": -28188000, "net_income_to_common": -28188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74218000, "total_current_assets": 186863000, "total_assets": 2386555000, "short_term_debt": 103455000, "long_term_debt": 829653000, "total_debt": 933108000, "total_liabilities": 1753292000, "total_equity": 631786000, "shares_outstanding": 172019000, "goodwill_and_intangibles": 1402373000 }, "cash_flow": { "operating_cash_flow": 20516000, "capital_expenditure": 8784000, "free_cash_flow": 29300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58066, "ticker_id": 5703, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10034000", "ebitda": "22081000", "netIncome": "-28188000", "grossProfit": "58483000", "depreciation": "None", "totalRevenue": "367034000", "costOfRevenue": "308551000", "interestIncome": "None", "incomeBeforeTax": "-19090000", "interestExpense": "15624000", "operatingIncome": "-10034000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3583000", "reportedCurrency": "USD", "netInterestIncome": "-15624000", "nonInterestIncome": "None", "operatingExpenses": "68517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32115000", "sellingGeneralAndAdministrative": "47914000", "netIncomeFromContinuingOperations": "-22673000" }, "balance": { "goodwill": "669271000", "inventory": "27218000", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "2386555000", "longTermDebt": "829653000", "shortTermDebt": "103455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "733102000", "reportedCurrency": "USD", "retainedEarnings": "-844170000", "totalLiabilities": "1753292000", "otherCurrentAssets": "31965000", "totalCurrentAssets": "186863000", "currentLongTermDebt": "58716000", "longTermInvestments": "22084000", "shortTermInvestments": "None", "currentNetReceivables": "53462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2199692000", "currentAccountsPayable": "130713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444731000", "totalShareholderEquity": "631786000", "capitalLeaseObligations": "386015000", "otherCurrentLiabilities": "211806000", "totalCurrentLiabilities": "445974000", "otherNonCurrentLiabilities": "39186000", "totalNonCurrentLiabilities": "1307318000", "cashAndShortTermInvestments": "74218000", "commonStockSharesOutstanding": "172019000", "intangibleAssetsExcludingGoodwill": "733102000", "cashAndCashEquivalentsAtCarryingValue": "74218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22784000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20516000", "capitalExpenditures": "8784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88453000", "cashflowFromInvestment": "100051000", "stockBasedCompensation": "4639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367034000, "cost_of_revenue": 308551000, "gross_profit": 58483000, "research_and_development": null, "selling_general_admin": 47914000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10034000, "depreciation_amortisation": 32115000, "ebitda": 22081000, "interest_expense": 15624000, "interest_income": null, "other_non_operating": null, "pretax_income": -19090000, "tax_provision": 3583000, "effective_tax_rate": null, "net_income": -28188000, "net_income_continuing_ops": -22673000, "net_income_to_common": -28188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74218000, "short_term_investments": null, "net_receivables": 53462000, "inventory": 27218000, "other_current_assets": null, "total_current_assets": 186863000, "net_ppe": null, "goodwill": 669271000, "intangible_assets": 733102000, "goodwill_and_intangibles": 1402373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2199692000, "total_assets": 2386555000, "short_term_debt": 103455000, "accounts_payable": 130713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445974000, "long_term_debt": 829653000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1307318000, "total_liabilities": 1753292000, "total_debt": 933108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -844170000, "total_equity": 631786000, "shares_outstanding": 172019000, "operating_cash_flow": 20516000, "stock_based_compensation": 4639000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 100051000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88453000, "free_cash_flow": 29300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10034000", "ebitda": "22081000", "netIncome": "-28188000", "grossProfit": "58483000", "depreciation": "None", "totalRevenue": "367034000", "costOfRevenue": "308551000", "interestIncome": "None", "incomeBeforeTax": "-19090000", "interestExpense": "15624000", "operatingIncome": "-10034000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3583000", "reportedCurrency": "USD", "netInterestIncome": "-15624000", "nonInterestIncome": "None", "operatingExpenses": "68517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32115000", "sellingGeneralAndAdministrative": "47914000", "netIncomeFromContinuingOperations": "-22673000" }, "balance": { "goodwill": "669271000", "inventory": "27218000", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "2386555000", "longTermDebt": "829653000", "shortTermDebt": "103455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "733102000", "reportedCurrency": "USD", "retainedEarnings": "-844170000", "totalLiabilities": "1753292000", "otherCurrentAssets": "31965000", "totalCurrentAssets": "186863000", "currentLongTermDebt": "58716000", "longTermInvestments": "22084000", "shortTermInvestments": "None", "currentNetReceivables": "53462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2199692000", "currentAccountsPayable": "130713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444731000", "totalShareholderEquity": "631786000", "capitalLeaseObligations": "386015000", "otherCurrentLiabilities": "211806000", "totalCurrentLiabilities": "445974000", "otherNonCurrentLiabilities": "39186000", "totalNonCurrentLiabilities": "1307318000", "cashAndShortTermInvestments": "74218000", "commonStockSharesOutstanding": "172019000", "intangibleAssetsExcludingGoodwill": "733102000", "cashAndCashEquivalentsAtCarryingValue": "74218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22784000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20516000", "capitalExpenditures": "8784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88453000", "cashflowFromInvestment": "100051000", "stockBasedCompensation": "4639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32115000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 392367000, "cost_of_revenue": 92990000, "gross_profit": 299377000, "ebit": -7464000, "ebitda": 26481000, "pretax_income": -24009000, "tax_provision": 5116000, "net_income": -27779000, "net_income_to_common": -27779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -42390000, "total_current_assets": 174454000, "total_assets": 2594750000, "short_term_debt": 117190000, "long_term_debt": 911852000, "total_debt": 1029042000, "total_liabilities": 1915998000, "total_equity": 656204000, "shares_outstanding": 171436000, "goodwill_and_intangibles": 1510013000 }, "cash_flow": { "operating_cash_flow": 45019000, "capital_expenditure": 17085000, "free_cash_flow": 62104000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58067, "ticker_id": 5703, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7464000", "ebitda": "26481000", "netIncome": "-27779000", "grossProfit": "299377000", "depreciation": "None", "totalRevenue": "392367000", "costOfRevenue": "92990000", "interestIncome": "None", "incomeBeforeTax": "-24009000", "interestExpense": "16545000", "operatingIncome": "13763000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5116000", "reportedCurrency": "USD", "netInterestIncome": "-16545000", "nonInterestIncome": "None", "operatingExpenses": "285614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33945000", "sellingGeneralAndAdministrative": "54552000", "netIncomeFromContinuingOperations": "-29125000" }, "balance": { "goodwill": "712264000", "inventory": "26877000", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "2594750000", "longTermDebt": "911852000", "shortTermDebt": "117190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "797749000", "reportedCurrency": "USD", "retainedEarnings": "-821386000", "totalLiabilities": "1915998000", "otherCurrentAssets": "144379000", "totalCurrentAssets": "174454000", "currentLongTermDebt": "65977000", "longTermInvestments": "7413000", "shortTermInvestments": "None", "currentNetReceivables": "72465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2420296000", "currentAccountsPayable": "134384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1424937000", "totalShareholderEquity": "656204000", "capitalLeaseObligations": "447108000", "otherCurrentLiabilities": "189038000", "totalCurrentLiabilities": "457280000", "otherNonCurrentLiabilities": "42919000", "totalNonCurrentLiabilities": "1458718000", "cashAndShortTermInvestments": "-42390000", "commonStockSharesOutstanding": "171436000", "intangibleAssetsExcludingGoodwill": "797749000", "cashAndCashEquivalentsAtCarryingValue": "-42390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27779000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-90000", "operatingCashflow": "45019000", "capitalExpenditures": "17085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20155000", "cashflowFromInvestment": "-15564000", "stockBasedCompensation": "4854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 392367000, "cost_of_revenue": 92990000, "gross_profit": 299377000, "research_and_development": null, "selling_general_admin": 54552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7464000, "depreciation_amortisation": 33945000, "ebitda": 26481000, "interest_expense": 16545000, "interest_income": null, "other_non_operating": null, "pretax_income": -24009000, "tax_provision": 5116000, "effective_tax_rate": null, "net_income": -27779000, "net_income_continuing_ops": -29125000, "net_income_to_common": -27779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -42390000, "short_term_investments": null, "net_receivables": 72465000, "inventory": 26877000, "other_current_assets": null, "total_current_assets": 174454000, "net_ppe": null, "goodwill": 712264000, "intangible_assets": 797749000, "goodwill_and_intangibles": 1510013000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2420296000, "total_assets": 2594750000, "short_term_debt": 117190000, "accounts_payable": 134384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457280000, "long_term_debt": 911852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1458718000, "total_liabilities": 1915998000, "total_debt": 1029042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -821386000, "total_equity": 656204000, "shares_outstanding": 171436000, "operating_cash_flow": 45019000, "stock_based_compensation": 4854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15564000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20155000, "free_cash_flow": 62104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7464000", "ebitda": "26481000", "netIncome": "-27779000", "grossProfit": "299377000", "depreciation": "None", "totalRevenue": "392367000", "costOfRevenue": "92990000", "interestIncome": "None", "incomeBeforeTax": "-24009000", "interestExpense": "16545000", "operatingIncome": "13763000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5116000", "reportedCurrency": "USD", "netInterestIncome": "-16545000", "nonInterestIncome": "None", "operatingExpenses": "285614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33945000", "sellingGeneralAndAdministrative": "54552000", "netIncomeFromContinuingOperations": "-29125000" }, "balance": { "goodwill": "712264000", "inventory": "26877000", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "2594750000", "longTermDebt": "911852000", "shortTermDebt": "117190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "797749000", "reportedCurrency": "USD", "retainedEarnings": "-821386000", "totalLiabilities": "1915998000", "otherCurrentAssets": "144379000", "totalCurrentAssets": "174454000", "currentLongTermDebt": "65977000", "longTermInvestments": "7413000", "shortTermInvestments": "None", "currentNetReceivables": "72465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2420296000", "currentAccountsPayable": "134384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1424937000", "totalShareholderEquity": "656204000", "capitalLeaseObligations": "447108000", "otherCurrentLiabilities": "189038000", "totalCurrentLiabilities": "457280000", "otherNonCurrentLiabilities": "42919000", "totalNonCurrentLiabilities": "1458718000", "cashAndShortTermInvestments": "-42390000", "commonStockSharesOutstanding": "171436000", "intangibleAssetsExcludingGoodwill": "797749000", "cashAndCashEquivalentsAtCarryingValue": "-42390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27779000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-90000", "operatingCashflow": "45019000", "capitalExpenditures": "17085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20155000", "cashflowFromInvestment": "-15564000", "stockBasedCompensation": "4854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33945000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 375298000, "cost_of_revenue": 292153000, "gross_profit": 83145000, "ebit": -957001, "ebitda": 32488999, "pretax_income": -17315000, "tax_provision": 2815999, "net_income": -19444000, "net_income_to_common": -19444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31152000, "total_current_assets": 161790000, "total_assets": 2601633000, "short_term_debt": 120999000, "long_term_debt": 495682000, "total_debt": 616681000, "total_liabilities": 1906003000, "total_equity": 672054000, "shares_outstanding": 171164000, "goodwill_and_intangibles": 1511958000 }, "cash_flow": { "operating_cash_flow": 42282000, "capital_expenditure": 26738000, "free_cash_flow": 69020000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58069, "ticker_id": 5703, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-957001", "ebitda": "32488999", "netIncome": "-19444000", "grossProfit": "83145000", "depreciation": "None", "totalRevenue": "375298000", "costOfRevenue": "292153000", "interestIncome": "None", "incomeBeforeTax": "-17315000", "interestExpense": "16358000", "operatingIncome": "-7180000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2815999", "reportedCurrency": "USD", "netInterestIncome": "-16358000", "nonInterestIncome": "None", "operatingExpenses": "90325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33446000", "sellingGeneralAndAdministrative": "50059000", "netIncomeFromContinuingOperations": "-20131000" }, "balance": { "goodwill": "708371000", "inventory": "28077000", "commonStock": "1713000", "currentDebt": "None", "investments": "None", "totalAssets": "2601633000", "longTermDebt": "495682000", "shortTermDebt": "120999000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "803587000", "reportedCurrency": "USD", "retainedEarnings": "-793608000", "totalLiabilities": "1906003000", "otherCurrentAssets": "29107000", "totalCurrentAssets": "161790000", "currentLongTermDebt": "25511000", "longTermInvestments": "6715000", "shortTermInvestments": "None", "currentNetReceivables": "73454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2439843000", "currentAccountsPayable": "116536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1437733000", "totalShareholderEquity": "672054000", "capitalLeaseObligations": "916540000", "otherCurrentLiabilities": "196743000", "totalCurrentLiabilities": "448933000", "otherNonCurrentLiabilities": "47441000", "totalNonCurrentLiabilities": "1457070000", "cashAndShortTermInvestments": "31152000", "commonStockSharesOutstanding": "171164000", "intangibleAssetsExcludingGoodwill": "803587000", "cashAndCashEquivalentsAtCarryingValue": "31152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20131000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4923000", "operatingCashflow": "42282000", "capitalExpenditures": "26738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3850000", "cashflowFromInvestment": "-27518000", "stockBasedCompensation": "774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375298000, "cost_of_revenue": 292153000, "gross_profit": 83145000, "research_and_development": null, "selling_general_admin": 50059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -957001, "depreciation_amortisation": 33446000, "ebitda": 32488999, "interest_expense": 16358000, "interest_income": null, "other_non_operating": null, "pretax_income": -17315000, "tax_provision": 2815999, "effective_tax_rate": null, "net_income": -19444000, "net_income_continuing_ops": -20131000, "net_income_to_common": -19444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31152000, "short_term_investments": null, "net_receivables": 73454000, "inventory": 28077000, "other_current_assets": null, "total_current_assets": 161790000, "net_ppe": null, "goodwill": 708371000, "intangible_assets": 803587000, "goodwill_and_intangibles": 1511958000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2439843000, "total_assets": 2601633000, "short_term_debt": 120999000, "accounts_payable": 116536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448933000, "long_term_debt": 495682000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1457070000, "total_liabilities": 1906003000, "total_debt": 616681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -793608000, "total_equity": 672054000, "shares_outstanding": 171164000, "operating_cash_flow": 42282000, "stock_based_compensation": 774000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27518000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3850000, "free_cash_flow": 69020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-957001", "ebitda": "32488999", "netIncome": "-19444000", "grossProfit": "83145000", "depreciation": "None", "totalRevenue": "375298000", "costOfRevenue": "292153000", "interestIncome": "None", "incomeBeforeTax": "-17315000", "interestExpense": "16358000", "operatingIncome": "-7180000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2815999", "reportedCurrency": "USD", "netInterestIncome": "-16358000", "nonInterestIncome": "None", "operatingExpenses": "90325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33446000", "sellingGeneralAndAdministrative": "50059000", "netIncomeFromContinuingOperations": "-20131000" }, "balance": { "goodwill": "708371000", "inventory": "28077000", "commonStock": "1713000", "currentDebt": "None", "investments": "None", "totalAssets": "2601633000", "longTermDebt": "495682000", "shortTermDebt": "120999000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "803587000", "reportedCurrency": "USD", "retainedEarnings": "-793608000", "totalLiabilities": "1906003000", "otherCurrentAssets": "29107000", "totalCurrentAssets": "161790000", "currentLongTermDebt": "25511000", "longTermInvestments": "6715000", "shortTermInvestments": "None", "currentNetReceivables": "73454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2439843000", "currentAccountsPayable": "116536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1437733000", "totalShareholderEquity": "672054000", "capitalLeaseObligations": "916540000", "otherCurrentLiabilities": "196743000", "totalCurrentLiabilities": "448933000", "otherNonCurrentLiabilities": "47441000", "totalNonCurrentLiabilities": "1457070000", "cashAndShortTermInvestments": "31152000", "commonStockSharesOutstanding": "171164000", "intangibleAssetsExcludingGoodwill": "803587000", "cashAndCashEquivalentsAtCarryingValue": "31152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20131000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4923000", "operatingCashflow": "42282000", "capitalExpenditures": "26738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3850000", "cashflowFromInvestment": "-27518000", "stockBasedCompensation": "774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33446000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 379767000, "cost_of_revenue": 92627000, "gross_profit": 287140000, "ebit": -444875000, "ebitda": -409093000, "pretax_income": -461571000, "tax_provision": -20453000, "net_income": -435260000, "net_income_to_common": -435260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21264000, "total_current_assets": 154558000, "total_assets": 2630474000, "short_term_debt": 114582000, "long_term_debt": 470054000, "total_debt": 584636000, "total_liabilities": 1912285000, "total_equity": 693591000, "shares_outstanding": 170802000, "goodwill_and_intangibles": 1524124000 }, "cash_flow": { "operating_cash_flow": -32543000, "capital_expenditure": 28209000, "free_cash_flow": -4334000, "dividends_paid": 5973000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58070, "ticker_id": 5703, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-444875000", "ebitda": "-409093000", "netIncome": "-435260000", "grossProfit": "287140000", "depreciation": "None", "totalRevenue": "379767000", "costOfRevenue": "92627000", "interestIncome": "None", "incomeBeforeTax": "-461571000", "interestExpense": "16696000", "operatingIncome": "-434551000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-20453000", "reportedCurrency": "USD", "netInterestIncome": "-16696000", "nonInterestIncome": "None", "operatingExpenses": "721691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35782000", "sellingGeneralAndAdministrative": "62920000", "netIncomeFromContinuingOperations": "-441118000" }, "balance": { "goodwill": "711780000", "inventory": "33697000", "commonStock": "1710000", "currentDebt": "None", "investments": "None", "totalAssets": "2630474000", "longTermDebt": "470054000", "shortTermDebt": "114582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "812344000", "reportedCurrency": "USD", "retainedEarnings": "-774164000", "totalLiabilities": "1912285000", "otherCurrentAssets": "24333000", "totalCurrentAssets": "154558000", "currentLongTermDebt": "20624000", "longTermInvestments": "6077000", "shortTermInvestments": "None", "currentNetReceivables": "75264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2475916000", "currentAccountsPayable": "97442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1423412000", "totalShareholderEquity": "693591000", "capitalLeaseObligations": "932734000", "otherCurrentLiabilities": "229811000", "totalCurrentLiabilities": "457611000", "otherNonCurrentLiabilities": "46070000", "totalNonCurrentLiabilities": "1454674000", "cashAndShortTermInvestments": "21264000", "commonStockSharesOutstanding": "170802000", "intangibleAssetsExcludingGoodwill": "812344000", "cashAndCashEquivalentsAtCarryingValue": "21264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-441118000", "profitLoss": "None", "dividendPayout": "5973000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-32543000", "capitalExpenditures": "28209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20550000", "cashflowFromInvestment": "56748000", "stockBasedCompensation": "4634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5973000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379767000, "cost_of_revenue": 92627000, "gross_profit": 287140000, "research_and_development": null, "selling_general_admin": 62920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -444875000, "depreciation_amortisation": 35782000, "ebitda": -409093000, "interest_expense": 16696000, "interest_income": null, "other_non_operating": null, "pretax_income": -461571000, "tax_provision": -20453000, "effective_tax_rate": null, "net_income": -435260000, "net_income_continuing_ops": -441118000, "net_income_to_common": -435260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21264000, "short_term_investments": null, "net_receivables": 75264000, "inventory": 33697000, "other_current_assets": null, "total_current_assets": 154558000, "net_ppe": null, "goodwill": 711780000, "intangible_assets": 812344000, "goodwill_and_intangibles": 1524124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2475916000, "total_assets": 2630474000, "short_term_debt": 114582000, "accounts_payable": 97442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457611000, "long_term_debt": 470054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1454674000, "total_liabilities": 1912285000, "total_debt": 584636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -774164000, "total_equity": 693591000, "shares_outstanding": 170802000, "operating_cash_flow": -32543000, "stock_based_compensation": 4634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 56748000, "dividends_paid": 5973000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20550000, "free_cash_flow": -4334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-444875000", "ebitda": "-409093000", "netIncome": "-435260000", "grossProfit": "287140000", "depreciation": "None", "totalRevenue": "379767000", "costOfRevenue": "92627000", "interestIncome": "None", "incomeBeforeTax": "-461571000", "interestExpense": "16696000", "operatingIncome": "-434551000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-20453000", "reportedCurrency": "USD", "netInterestIncome": "-16696000", "nonInterestIncome": "None", "operatingExpenses": "721691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35782000", "sellingGeneralAndAdministrative": "62920000", "netIncomeFromContinuingOperations": "-441118000" }, "balance": { "goodwill": "711780000", "inventory": "33697000", "commonStock": "1710000", "currentDebt": "None", "investments": "None", "totalAssets": "2630474000", "longTermDebt": "470054000", "shortTermDebt": "114582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "812344000", "reportedCurrency": "USD", "retainedEarnings": "-774164000", "totalLiabilities": "1912285000", "otherCurrentAssets": "24333000", "totalCurrentAssets": "154558000", "currentLongTermDebt": "20624000", "longTermInvestments": "6077000", "shortTermInvestments": "None", "currentNetReceivables": "75264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2475916000", "currentAccountsPayable": "97442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1423412000", "totalShareholderEquity": "693591000", "capitalLeaseObligations": "932734000", "otherCurrentLiabilities": "229811000", "totalCurrentLiabilities": "457611000", "otherNonCurrentLiabilities": "46070000", "totalNonCurrentLiabilities": "1454674000", "cashAndShortTermInvestments": "21264000", "commonStockSharesOutstanding": "170802000", "intangibleAssetsExcludingGoodwill": "812344000", "cashAndCashEquivalentsAtCarryingValue": "21264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-441118000", "profitLoss": "None", "dividendPayout": "5973000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-32543000", "capitalExpenditures": "28209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20550000", "cashflowFromInvestment": "56748000", "stockBasedCompensation": "4634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5973000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35782000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 375184000, "cost_of_revenue": 90736000, "gross_profit": 284448000, "ebit": -19876000, "ebitda": 14025000, "pretax_income": -36072000, "tax_provision": -2667000, "net_income": -33284000, "net_income_to_common": -33284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18722000, "total_current_assets": 157986000, "total_assets": 3089323000, "short_term_debt": 105524000, "long_term_debt": 858940000, "total_debt": 964464000, "total_liabilities": 1957906000, "total_equity": 1101631000, "shares_outstanding": 170291000, "goodwill_and_intangibles": 1866505000 }, "cash_flow": { "operating_cash_flow": -20834000, "capital_expenditure": 25897000, "free_cash_flow": 5063000, "dividends_paid": 5961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58071, "ticker_id": 5703, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19876000", "ebitda": "14025000", "netIncome": "-33284000", "grossProfit": "284448000", "depreciation": "None", "totalRevenue": "375184000", "costOfRevenue": "90736000", "interestIncome": "None", "incomeBeforeTax": "-36072000", "interestExpense": "16196000", "operatingIncome": "-20269000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2667000", "reportedCurrency": "USD", "netInterestIncome": "-16196000", "nonInterestIncome": "None", "operatingExpenses": "304717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33901000", "sellingGeneralAndAdministrative": "59405000", "netIncomeFromContinuingOperations": "-33405000" }, "balance": { "goodwill": "1052636000", "inventory": "31524000", "commonStock": "1703000", "currentDebt": "None", "investments": "None", "totalAssets": "3089323000", "longTermDebt": "858940000", "shortTermDebt": "105524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "813869000", "reportedCurrency": "USD", "retainedEarnings": "-338891000", "totalLiabilities": "1957906000", "otherCurrentAssets": "21498000", "totalCurrentAssets": "157986000", "currentLongTermDebt": "35000000", "longTermInvestments": "90774000", "shortTermInvestments": "None", "currentNetReceivables": "86242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2931337000", "currentAccountsPayable": "117181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1450710000", "totalShareholderEquity": "1101631000", "capitalLeaseObligations": "556770000", "otherCurrentLiabilities": "226751000", "totalCurrentLiabilities": "449456000", "otherNonCurrentLiabilities": "44272000", "totalNonCurrentLiabilities": "1508450000", "cashAndShortTermInvestments": "18722000", "commonStockSharesOutstanding": "170291000", "intangibleAssetsExcludingGoodwill": "813869000", "cashAndCashEquivalentsAtCarryingValue": "18722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33405000", "profitLoss": "None", "dividendPayout": "5961000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20834000", "capitalExpenditures": "25897000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36798000", "cashflowFromInvestment": "-25811000", "stockBasedCompensation": "2603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375184000, "cost_of_revenue": 90736000, "gross_profit": 284448000, "research_and_development": null, "selling_general_admin": 59405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19876000, "depreciation_amortisation": 33901000, "ebitda": 14025000, "interest_expense": 16196000, "interest_income": null, "other_non_operating": null, "pretax_income": -36072000, "tax_provision": -2667000, "effective_tax_rate": null, "net_income": -33284000, "net_income_continuing_ops": -33405000, "net_income_to_common": -33284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18722000, "short_term_investments": null, "net_receivables": 86242000, "inventory": 31524000, "other_current_assets": null, "total_current_assets": 157986000, "net_ppe": null, "goodwill": 1052636000, "intangible_assets": 813869000, "goodwill_and_intangibles": 1866505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2931337000, "total_assets": 3089323000, "short_term_debt": 105524000, "accounts_payable": 117181000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 449456000, "long_term_debt": 858940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1508450000, "total_liabilities": 1957906000, "total_debt": 964464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -338891000, "total_equity": 1101631000, "shares_outstanding": 170291000, "operating_cash_flow": -20834000, "stock_based_compensation": 2603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25897000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25811000, "dividends_paid": 5961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36798000, "free_cash_flow": 5063000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19876000", "ebitda": "14025000", "netIncome": "-33284000", "grossProfit": "284448000", "depreciation": "None", "totalRevenue": "375184000", "costOfRevenue": "90736000", "interestIncome": "None", "incomeBeforeTax": "-36072000", "interestExpense": "16196000", "operatingIncome": "-20269000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2667000", "reportedCurrency": "USD", "netInterestIncome": "-16196000", "nonInterestIncome": "None", "operatingExpenses": "304717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33901000", "sellingGeneralAndAdministrative": "59405000", "netIncomeFromContinuingOperations": "-33405000" }, "balance": { "goodwill": "1052636000", "inventory": "31524000", "commonStock": "1703000", "currentDebt": "None", "investments": "None", "totalAssets": "3089323000", "longTermDebt": "858940000", "shortTermDebt": "105524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "813869000", "reportedCurrency": "USD", "retainedEarnings": "-338891000", "totalLiabilities": "1957906000", "otherCurrentAssets": "21498000", "totalCurrentAssets": "157986000", "currentLongTermDebt": "35000000", "longTermInvestments": "90774000", "shortTermInvestments": "None", "currentNetReceivables": "86242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2931337000", "currentAccountsPayable": "117181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1450710000", "totalShareholderEquity": "1101631000", "capitalLeaseObligations": "556770000", "otherCurrentLiabilities": "226751000", "totalCurrentLiabilities": "449456000", "otherNonCurrentLiabilities": "44272000", "totalNonCurrentLiabilities": "1508450000", "cashAndShortTermInvestments": "18722000", "commonStockSharesOutstanding": "170291000", "intangibleAssetsExcludingGoodwill": "813869000", "cashAndCashEquivalentsAtCarryingValue": "18722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33405000", "profitLoss": "None", "dividendPayout": "5961000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20834000", "capitalExpenditures": "25897000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36798000", "cashflowFromInvestment": "-25811000", "stockBasedCompensation": "2603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33901000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 404023000, "cost_of_revenue": 98476000, "gross_profit": 305547000, "ebit": -8941000, "ebitda": 25094000, "pretax_income": -24539000, "tax_provision": -2376000, "net_income": -22443000, "net_income_to_common": -22443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28962000, "total_current_assets": 172940000, "total_assets": 3072030000, "short_term_debt": 102976000, "long_term_debt": 844547000, "total_debt": 947523000, "total_liabilities": 1907598000, "total_equity": 1134537000, "shares_outstanding": 169989000, "goodwill_and_intangibles": 1867515000 }, "cash_flow": { "operating_cash_flow": 27045000, "capital_expenditure": 33915000, "free_cash_flow": 60960000, "dividends_paid": 5949000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58072, "ticker_id": 5703, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8941000", "ebitda": "25094000", "netIncome": "-22443000", "grossProfit": "305547000", "depreciation": "None", "totalRevenue": "404023000", "costOfRevenue": "98476000", "interestIncome": "None", "incomeBeforeTax": "-24539000", "interestExpense": "15598000", "operatingIncome": "-11498000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2376000", "reportedCurrency": "USD", "netInterestIncome": "-15598000", "nonInterestIncome": "None", "operatingExpenses": "317045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34035000", "sellingGeneralAndAdministrative": "67153000", "netIncomeFromContinuingOperations": "-22163000" }, "balance": { "goodwill": "1047581000", "inventory": "28133000", "commonStock": "1701000", "currentDebt": "None", "investments": "None", "totalAssets": "3072030000", "longTermDebt": "844547000", "shortTermDebt": "102976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "819934000", "reportedCurrency": "USD", "retainedEarnings": "-299638000", "totalLiabilities": "1907598000", "otherCurrentAssets": "48123000", "totalCurrentAssets": "172940000", "currentLongTermDebt": "56356000", "longTermInvestments": "91070000", "shortTermInvestments": "None", "currentNetReceivables": "67722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2899090000", "currentAccountsPayable": "123316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1352889000", "totalShareholderEquity": "1134537000", "capitalLeaseObligations": "451986000", "otherCurrentLiabilities": "259880000", "totalCurrentLiabilities": "486172000", "otherNonCurrentLiabilities": "40768000", "totalNonCurrentLiabilities": "1421426000", "cashAndShortTermInvestments": "28962000", "commonStockSharesOutstanding": "169989000", "intangibleAssetsExcludingGoodwill": "819934000", "cashAndCashEquivalentsAtCarryingValue": "28962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22163000", "profitLoss": "None", "dividendPayout": "5949000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27045000", "capitalExpenditures": "33915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3399000", "cashflowFromInvestment": "-25465000", "stockBasedCompensation": "10546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5949000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404023000, "cost_of_revenue": 98476000, "gross_profit": 305547000, "research_and_development": null, "selling_general_admin": 67153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8941000, "depreciation_amortisation": 34035000, "ebitda": 25094000, "interest_expense": 15598000, "interest_income": null, "other_non_operating": null, "pretax_income": -24539000, "tax_provision": -2376000, "effective_tax_rate": null, "net_income": -22443000, "net_income_continuing_ops": -22163000, "net_income_to_common": -22443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28962000, "short_term_investments": null, "net_receivables": 67722000, "inventory": 28133000, "other_current_assets": null, "total_current_assets": 172940000, "net_ppe": null, "goodwill": 1047581000, "intangible_assets": 819934000, "goodwill_and_intangibles": 1867515000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2899090000, "total_assets": 3072030000, "short_term_debt": 102976000, "accounts_payable": 123316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486172000, "long_term_debt": 844547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1421426000, "total_liabilities": 1907598000, "total_debt": 947523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -299638000, "total_equity": 1134537000, "shares_outstanding": 169989000, "operating_cash_flow": 27045000, "stock_based_compensation": 10546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33915000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25465000, "dividends_paid": 5949000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3399000, "free_cash_flow": 60960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8941000", "ebitda": "25094000", "netIncome": "-22443000", "grossProfit": "305547000", "depreciation": "None", "totalRevenue": "404023000", "costOfRevenue": "98476000", "interestIncome": "None", "incomeBeforeTax": "-24539000", "interestExpense": "15598000", "operatingIncome": "-11498000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2376000", "reportedCurrency": "USD", "netInterestIncome": "-15598000", "nonInterestIncome": "None", "operatingExpenses": "317045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34035000", "sellingGeneralAndAdministrative": "67153000", "netIncomeFromContinuingOperations": "-22163000" }, "balance": { "goodwill": "1047581000", "inventory": "28133000", "commonStock": "1701000", "currentDebt": "None", "investments": "None", "totalAssets": "3072030000", "longTermDebt": "844547000", "shortTermDebt": "102976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "819934000", "reportedCurrency": "USD", "retainedEarnings": "-299638000", "totalLiabilities": "1907598000", "otherCurrentAssets": "48123000", "totalCurrentAssets": "172940000", "currentLongTermDebt": "56356000", "longTermInvestments": "91070000", "shortTermInvestments": "None", "currentNetReceivables": "67722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2899090000", "currentAccountsPayable": "123316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1352889000", "totalShareholderEquity": "1134537000", "capitalLeaseObligations": "451986000", "otherCurrentLiabilities": "259880000", "totalCurrentLiabilities": "486172000", "otherNonCurrentLiabilities": "40768000", "totalNonCurrentLiabilities": "1421426000", "cashAndShortTermInvestments": "28962000", "commonStockSharesOutstanding": "169989000", "intangibleAssetsExcludingGoodwill": "819934000", "cashAndCashEquivalentsAtCarryingValue": "28962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22163000", "profitLoss": "None", "dividendPayout": "5949000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27045000", "capitalExpenditures": "33915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3399000", "cashflowFromInvestment": "-25465000", "stockBasedCompensation": "10546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5949000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34035000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 379867000, "cost_of_revenue": 95840000, "gross_profit": 284027000, "ebit": 71531000, "ebitda": 102907000, "pretax_income": 55251000, "tax_provision": 17679000, "net_income": 39563000, "net_income_to_common": 39563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25410000, "total_current_assets": 164326000, "total_assets": 3065124000, "short_term_debt": 93344000, "long_term_debt": 804638000, "total_debt": 897982000, "total_liabilities": 1855984000, "total_equity": 1179676000, "shares_outstanding": 171486000, "goodwill_and_intangibles": 1892128000 }, "cash_flow": { "operating_cash_flow": 3262000, "capital_expenditure": 26142000, "free_cash_flow": 29404000, "dividends_paid": 5936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58074, "ticker_id": 5703, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71531000", "ebitda": "102907000", "netIncome": "39563000", "grossProfit": "284027000", "depreciation": "None", "totalRevenue": "379867000", "costOfRevenue": "95840000", "interestIncome": "None", "incomeBeforeTax": "55251000", "interestExpense": "16280000", "operatingIncome": "-16004000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17679000", "reportedCurrency": "USD", "netInterestIncome": "-16280000", "nonInterestIncome": "None", "operatingExpenses": "300031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31376000", "sellingGeneralAndAdministrative": "71110000", "netIncomeFromContinuingOperations": "37572000" }, "balance": { "goodwill": "1060393000", "inventory": "31486000", "commonStock": "1698000", "currentDebt": "None", "investments": "None", "totalAssets": "3065124000", "longTermDebt": "804638000", "shortTermDebt": "93344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "831735000", "reportedCurrency": "USD", "retainedEarnings": "-271238000", "totalLiabilities": "1855984000", "otherCurrentAssets": "26005000", "totalCurrentAssets": "164326000", "currentLongTermDebt": "47577000", "longTermInvestments": "91033000", "shortTermInvestments": "None", "currentNetReceivables": "81425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2900798000", "currentAccountsPayable": "123125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1304708000", "totalShareholderEquity": "1179676000", "capitalLeaseObligations": "452493000", "otherCurrentLiabilities": "259002000", "totalCurrentLiabilities": "475471000", "otherNonCurrentLiabilities": "49858000", "totalNonCurrentLiabilities": "1380513000", "cashAndShortTermInvestments": "25410000", "commonStockSharesOutstanding": "171486000", "intangibleAssetsExcludingGoodwill": "831735000", "cashAndCashEquivalentsAtCarryingValue": "25410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39563000", "profitLoss": "None", "dividendPayout": "5936000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3262000", "capitalExpenditures": "26142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117593000", "cashflowFromInvestment": "109906000", "stockBasedCompensation": "9969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379867000, "cost_of_revenue": 95840000, "gross_profit": 284027000, "research_and_development": null, "selling_general_admin": 71110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71531000, "depreciation_amortisation": 31376000, "ebitda": 102907000, "interest_expense": 16280000, "interest_income": null, "other_non_operating": null, "pretax_income": 55251000, "tax_provision": 17679000, "effective_tax_rate": null, "net_income": 39563000, "net_income_continuing_ops": 37572000, "net_income_to_common": 39563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25410000, "short_term_investments": null, "net_receivables": 81425000, "inventory": 31486000, "other_current_assets": null, "total_current_assets": 164326000, "net_ppe": null, "goodwill": 1060393000, "intangible_assets": 831735000, "goodwill_and_intangibles": 1892128000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2900798000, "total_assets": 3065124000, "short_term_debt": 93344000, "accounts_payable": 123125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475471000, "long_term_debt": 804638000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1380513000, "total_liabilities": 1855984000, "total_debt": 897982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271238000, "total_equity": 1179676000, "shares_outstanding": 171486000, "operating_cash_flow": 3262000, "stock_based_compensation": 9969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 109906000, "dividends_paid": 5936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117593000, "free_cash_flow": 29404000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71531000", "ebitda": "102907000", "netIncome": "39563000", "grossProfit": "284027000", "depreciation": "None", "totalRevenue": "379867000", "costOfRevenue": "95840000", "interestIncome": "None", "incomeBeforeTax": "55251000", "interestExpense": "16280000", "operatingIncome": "-16004000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17679000", "reportedCurrency": "USD", "netInterestIncome": "-16280000", "nonInterestIncome": "None", "operatingExpenses": "300031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31376000", "sellingGeneralAndAdministrative": "71110000", "netIncomeFromContinuingOperations": "37572000" }, "balance": { "goodwill": "1060393000", "inventory": "31486000", "commonStock": "1698000", "currentDebt": "None", "investments": "None", "totalAssets": "3065124000", "longTermDebt": "804638000", "shortTermDebt": "93344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "831735000", "reportedCurrency": "USD", "retainedEarnings": "-271238000", "totalLiabilities": "1855984000", "otherCurrentAssets": "26005000", "totalCurrentAssets": "164326000", "currentLongTermDebt": "47577000", "longTermInvestments": "91033000", "shortTermInvestments": "None", "currentNetReceivables": "81425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2900798000", "currentAccountsPayable": "123125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1304708000", "totalShareholderEquity": "1179676000", "capitalLeaseObligations": "452493000", "otherCurrentLiabilities": "259002000", "totalCurrentLiabilities": "475471000", "otherNonCurrentLiabilities": "49858000", "totalNonCurrentLiabilities": "1380513000", "cashAndShortTermInvestments": "25410000", "commonStockSharesOutstanding": "171486000", "intangibleAssetsExcludingGoodwill": "831735000", "cashAndCashEquivalentsAtCarryingValue": "25410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39563000", "profitLoss": "None", "dividendPayout": "5936000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3262000", "capitalExpenditures": "26142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117593000", "cashflowFromInvestment": "109906000", "stockBasedCompensation": "9969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31376000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 438809000, "cost_of_revenue": 107846000, "gross_profit": 330963000, "ebit": 5910000, "ebitda": 40510000, "pretax_income": -8542000, "tax_provision": -3611000, "net_income": -5491000, "net_income_to_common": -5491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28625000, "total_current_assets": 168170000, "total_assets": 3223486000, "short_term_debt": 114764000, "long_term_debt": 894979000, "total_debt": 1009743000, "total_liabilities": 1994229000, "total_equity": 1135339000, "shares_outstanding": 169095000, "goodwill_and_intangibles": 2023963000 }, "cash_flow": { "operating_cash_flow": 33230000, "capital_expenditure": 31671000, "free_cash_flow": 64901000, "dividends_paid": 5905000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58075, "ticker_id": 5703, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5910000", "ebitda": "40510000", "netIncome": "-5491000", "grossProfit": "330963000", "depreciation": "None", "totalRevenue": "438809000", "costOfRevenue": "107846000", "interestIncome": "None", "incomeBeforeTax": "-8542000", "interestExpense": "14452000", "operatingIncome": "6859000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3611000", "reportedCurrency": "USD", "netInterestIncome": "-14452000", "nonInterestIncome": "None", "operatingExpenses": "324104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34600000", "sellingGeneralAndAdministrative": "64466000", "netIncomeFromContinuingOperations": "-4931000" }, "balance": { "goodwill": "1096249000", "inventory": "39461000", "commonStock": "1694000", "currentDebt": "None", "investments": "None", "totalAssets": "3223486000", "longTermDebt": "894979000", "shortTermDebt": "114764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "927714000", "reportedCurrency": "USD", "retainedEarnings": "-304840000", "totalLiabilities": "1994229000", "otherCurrentAssets": "24593000", "totalCurrentAssets": "168170000", "currentLongTermDebt": "59827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3055316000", "currentAccountsPayable": "135197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1463081000", "totalShareholderEquity": "1135339000", "capitalLeaseObligations": "508275000", "otherCurrentLiabilities": "243613000", "totalCurrentLiabilities": "493574000", "otherNonCurrentLiabilities": "36538000", "totalNonCurrentLiabilities": "1500655000", "cashAndShortTermInvestments": "28625000", "commonStockSharesOutstanding": "169095000", "intangibleAssetsExcludingGoodwill": "927714000", "cashAndCashEquivalentsAtCarryingValue": "28625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5491000", "profitLoss": "None", "dividendPayout": "5905000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1038000", "operatingCashflow": "33230000", "capitalExpenditures": "31671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3332000", "cashflowFromInvestment": "-36116000", "stockBasedCompensation": "7648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5905000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438809000, "cost_of_revenue": 107846000, "gross_profit": 330963000, "research_and_development": null, "selling_general_admin": 64466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5910000, "depreciation_amortisation": 34600000, "ebitda": 40510000, "interest_expense": 14452000, "interest_income": null, "other_non_operating": null, "pretax_income": -8542000, "tax_provision": -3611000, "effective_tax_rate": null, "net_income": -5491000, "net_income_continuing_ops": -4931000, "net_income_to_common": -5491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28625000, "short_term_investments": null, "net_receivables": 75491000, "inventory": 39461000, "other_current_assets": null, "total_current_assets": 168170000, "net_ppe": null, "goodwill": 1096249000, "intangible_assets": 927714000, "goodwill_and_intangibles": 2023963000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3055316000, "total_assets": 3223486000, "short_term_debt": 114764000, "accounts_payable": 135197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 493574000, "long_term_debt": 894979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1500655000, "total_liabilities": 1994229000, "total_debt": 1009743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -304840000, "total_equity": 1135339000, "shares_outstanding": 169095000, "operating_cash_flow": 33230000, "stock_based_compensation": 7648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36116000, "dividends_paid": 5905000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3332000, "free_cash_flow": 64901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5910000", "ebitda": "40510000", "netIncome": "-5491000", "grossProfit": "330963000", "depreciation": "None", "totalRevenue": "438809000", "costOfRevenue": "107846000", "interestIncome": "None", "incomeBeforeTax": "-8542000", "interestExpense": "14452000", "operatingIncome": "6859000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3611000", "reportedCurrency": "USD", "netInterestIncome": "-14452000", "nonInterestIncome": "None", "operatingExpenses": "324104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34600000", "sellingGeneralAndAdministrative": "64466000", "netIncomeFromContinuingOperations": "-4931000" }, "balance": { "goodwill": "1096249000", "inventory": "39461000", "commonStock": "1694000", "currentDebt": "None", "investments": "None", "totalAssets": "3223486000", "longTermDebt": "894979000", "shortTermDebt": "114764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "927714000", "reportedCurrency": "USD", "retainedEarnings": "-304840000", "totalLiabilities": "1994229000", "otherCurrentAssets": "24593000", "totalCurrentAssets": "168170000", "currentLongTermDebt": "59827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3055316000", "currentAccountsPayable": "135197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1463081000", "totalShareholderEquity": "1135339000", "capitalLeaseObligations": "508275000", "otherCurrentLiabilities": "243613000", "totalCurrentLiabilities": "493574000", "otherNonCurrentLiabilities": "36538000", "totalNonCurrentLiabilities": "1500655000", "cashAndShortTermInvestments": "28625000", "commonStockSharesOutstanding": "169095000", "intangibleAssetsExcludingGoodwill": "927714000", "cashAndCashEquivalentsAtCarryingValue": "28625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5491000", "profitLoss": "None", "dividendPayout": "5905000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1038000", "operatingCashflow": "33230000", "capitalExpenditures": "31671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3332000", "cashflowFromInvestment": "-36116000", "stockBasedCompensation": "7648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5905000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34600000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 442698000, "cost_of_revenue": 107015000, "gross_profit": 335683000, "ebit": 11335000, "ebitda": 44921000, "pretax_income": -2401000, "tax_provision": 4262000, "net_income": -8534000, "net_income_to_common": -8534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33132000, "total_current_assets": 174014000, "total_assets": 3234318000, "short_term_debt": 110601000, "long_term_debt": 881778000, "total_debt": 992379000, "total_liabilities": 1986431000, "total_equity": 1153193000, "shares_outstanding": 168685000, "goodwill_and_intangibles": 2037673000 }, "cash_flow": { "operating_cash_flow": -17705000, "capital_expenditure": 29064000, "free_cash_flow": 11359000, "dividends_paid": 5902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58076, "ticker_id": 5703, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11335000", "ebitda": "44921000", "netIncome": "-8534000", "grossProfit": "335683000", "depreciation": "None", "totalRevenue": "442698000", "costOfRevenue": "107015000", "interestIncome": "None", "incomeBeforeTax": "-2401000", "interestExpense": "13736000", "operatingIncome": "11908000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4262000", "reportedCurrency": "USD", "netInterestIncome": "-13736000", "nonInterestIncome": "None", "operatingExpenses": "323775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33586000", "sellingGeneralAndAdministrative": "71574000", "netIncomeFromContinuingOperations": "-6663000" }, "balance": { "goodwill": "1098826000", "inventory": "39257000", "commonStock": "1687000", "currentDebt": "None", "investments": "None", "totalAssets": "3234318000", "longTermDebt": "881778000", "shortTermDebt": "110601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "938847000", "reportedCurrency": "USD", "retainedEarnings": "-293430000", "totalLiabilities": "1986431000", "otherCurrentAssets": "25941000", "totalCurrentAssets": "174014000", "currentLongTermDebt": "60326000", "longTermInvestments": "None", "shortTermInvestments": "972000", "currentNetReceivables": "75684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3060304000", "currentAccountsPayable": "128555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1446644000", "totalShareholderEquity": "1153193000", "capitalLeaseObligations": "504540000", "otherCurrentLiabilities": "250902000", "totalCurrentLiabilities": "490058000", "otherNonCurrentLiabilities": "37127000", "totalNonCurrentLiabilities": "1496373000", "cashAndShortTermInvestments": "33132000", "commonStockSharesOutstanding": "168685000", "intangibleAssetsExcludingGoodwill": "938847000", "cashAndCashEquivalentsAtCarryingValue": "33132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6663000", "profitLoss": "None", "dividendPayout": "5902000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "411000", "operatingCashflow": "-17705000", "capitalExpenditures": "29064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43577000", "cashflowFromInvestment": "-29045000", "stockBasedCompensation": "6986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-804000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442698000, "cost_of_revenue": 107015000, "gross_profit": 335683000, "research_and_development": null, "selling_general_admin": 71574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11335000, "depreciation_amortisation": 33586000, "ebitda": 44921000, "interest_expense": 13736000, "interest_income": null, "other_non_operating": null, "pretax_income": -2401000, "tax_provision": 4262000, "effective_tax_rate": null, "net_income": -8534000, "net_income_continuing_ops": -6663000, "net_income_to_common": -8534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33132000, "short_term_investments": 972000, "net_receivables": 75684000, "inventory": 39257000, "other_current_assets": null, "total_current_assets": 174014000, "net_ppe": null, "goodwill": 1098826000, "intangible_assets": 938847000, "goodwill_and_intangibles": 2037673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3060304000, "total_assets": 3234318000, "short_term_debt": 110601000, "accounts_payable": 128555000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 490058000, "long_term_debt": 881778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1496373000, "total_liabilities": 1986431000, "total_debt": 992379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293430000, "total_equity": 1153193000, "shares_outstanding": 168685000, "operating_cash_flow": -17705000, "stock_based_compensation": 6986000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29045000, "dividends_paid": 5902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43577000, "free_cash_flow": 11359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11335000", "ebitda": "44921000", "netIncome": "-8534000", "grossProfit": "335683000", "depreciation": "None", "totalRevenue": "442698000", "costOfRevenue": "107015000", "interestIncome": "None", "incomeBeforeTax": "-2401000", "interestExpense": "13736000", "operatingIncome": "11908000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4262000", "reportedCurrency": "USD", "netInterestIncome": "-13736000", "nonInterestIncome": "None", "operatingExpenses": "323775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33586000", "sellingGeneralAndAdministrative": "71574000", "netIncomeFromContinuingOperations": "-6663000" }, "balance": { "goodwill": "1098826000", "inventory": "39257000", "commonStock": "1687000", "currentDebt": "None", "investments": "None", "totalAssets": "3234318000", "longTermDebt": "881778000", "shortTermDebt": "110601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "938847000", "reportedCurrency": "USD", "retainedEarnings": "-293430000", "totalLiabilities": "1986431000", "otherCurrentAssets": "25941000", "totalCurrentAssets": "174014000", "currentLongTermDebt": "60326000", "longTermInvestments": "None", "shortTermInvestments": "972000", "currentNetReceivables": "75684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3060304000", "currentAccountsPayable": "128555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1446644000", "totalShareholderEquity": "1153193000", "capitalLeaseObligations": "504540000", "otherCurrentLiabilities": "250902000", "totalCurrentLiabilities": "490058000", "otherNonCurrentLiabilities": "37127000", "totalNonCurrentLiabilities": "1496373000", "cashAndShortTermInvestments": "33132000", "commonStockSharesOutstanding": "168685000", "intangibleAssetsExcludingGoodwill": "938847000", "cashAndCashEquivalentsAtCarryingValue": "33132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6663000", "profitLoss": "None", "dividendPayout": "5902000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "411000", "operatingCashflow": "-17705000", "capitalExpenditures": "29064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43577000", "cashflowFromInvestment": "-29045000", "stockBasedCompensation": "6986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-804000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33586000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 450905000, "cost_of_revenue": 112951000, "gross_profit": 337954000, "ebit": -6102000, "ebitda": 30650000, "pretax_income": -19585000, "tax_provision": -21468000, "net_income": 2610000, "net_income_to_common": 2610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38185000, "total_current_assets": 173581000, "total_assets": 3240592000, "short_term_debt": 104996000, "long_term_debt": 836615000, "total_debt": 941611000, "total_liabilities": 1976809000, "total_equity": 1169683000, "shares_outstanding": 170678000, "goodwill_and_intangibles": 2048288000 }, "cash_flow": { "operating_cash_flow": 1512000, "capital_expenditure": 32822000, "free_cash_flow": 34334000, "dividends_paid": 5901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58077, "ticker_id": 5703, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6102000", "ebitda": "30650000", "netIncome": "2610000", "grossProfit": "337954000", "depreciation": "None", "totalRevenue": "450905000", "costOfRevenue": "112951000", "interestIncome": "None", "incomeBeforeTax": "-19585000", "interestExpense": "13483000", "operatingIncome": "-5335000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-21468000", "reportedCurrency": "USD", "netInterestIncome": "-13483000", "nonInterestIncome": "None", "operatingExpenses": "343289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36752000", "sellingGeneralAndAdministrative": "74508000", "netIncomeFromContinuingOperations": "1883000" }, "balance": { "goodwill": "1101939000", "inventory": "34716000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "3240592000", "longTermDebt": "836615000", "shortTermDebt": "104996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "946349000", "reportedCurrency": "USD", "retainedEarnings": "-278990000", "totalLiabilities": "1976809000", "otherCurrentAssets": "25792000", "totalCurrentAssets": "173581000", "currentLongTermDebt": "54631000", "longTermInvestments": "2806000", "shortTermInvestments": "1596000", "currentNetReceivables": "74888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067011000", "currentAccountsPayable": "156488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1396194000", "totalShareholderEquity": "1169683000", "capitalLeaseObligations": "504948000", "otherCurrentLiabilities": "264109000", "totalCurrentLiabilities": "525593000", "otherNonCurrentLiabilities": "36093000", "totalNonCurrentLiabilities": "1451216000", "cashAndShortTermInvestments": "38185000", "commonStockSharesOutstanding": "170678000", "intangibleAssetsExcludingGoodwill": "946349000", "cashAndCashEquivalentsAtCarryingValue": "38185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2610000", "profitLoss": "None", "dividendPayout": "5901000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-16633000", "operatingCashflow": "1512000", "capitalExpenditures": "32822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44329000", "cashflowFromInvestment": "-34230000", "stockBasedCompensation": "6375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450905000, "cost_of_revenue": 112951000, "gross_profit": 337954000, "research_and_development": null, "selling_general_admin": 74508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6102000, "depreciation_amortisation": 36752000, "ebitda": 30650000, "interest_expense": 13483000, "interest_income": null, "other_non_operating": null, "pretax_income": -19585000, "tax_provision": -21468000, "effective_tax_rate": null, "net_income": 2610000, "net_income_continuing_ops": 1883000, "net_income_to_common": 2610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38185000, "short_term_investments": 1596000, "net_receivables": 74888000, "inventory": 34716000, "other_current_assets": null, "total_current_assets": 173581000, "net_ppe": null, "goodwill": 1101939000, "intangible_assets": 946349000, "goodwill_and_intangibles": 2048288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3067011000, "total_assets": 3240592000, "short_term_debt": 104996000, "accounts_payable": 156488000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525593000, "long_term_debt": 836615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1451216000, "total_liabilities": 1976809000, "total_debt": 941611000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -278990000, "total_equity": 1169683000, "shares_outstanding": 170678000, "operating_cash_flow": 1512000, "stock_based_compensation": 6375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34230000, "dividends_paid": 5901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44329000, "free_cash_flow": 34334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6102000", "ebitda": "30650000", "netIncome": "2610000", "grossProfit": "337954000", "depreciation": "None", "totalRevenue": "450905000", "costOfRevenue": "112951000", "interestIncome": "None", "incomeBeforeTax": "-19585000", "interestExpense": "13483000", "operatingIncome": "-5335000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-21468000", "reportedCurrency": "USD", "netInterestIncome": "-13483000", "nonInterestIncome": "None", "operatingExpenses": "343289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36752000", "sellingGeneralAndAdministrative": "74508000", "netIncomeFromContinuingOperations": "1883000" }, "balance": { "goodwill": "1101939000", "inventory": "34716000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "3240592000", "longTermDebt": "836615000", "shortTermDebt": "104996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "946349000", "reportedCurrency": "USD", "retainedEarnings": "-278990000", "totalLiabilities": "1976809000", "otherCurrentAssets": "25792000", "totalCurrentAssets": "173581000", "currentLongTermDebt": "54631000", "longTermInvestments": "2806000", "shortTermInvestments": "1596000", "currentNetReceivables": "74888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067011000", "currentAccountsPayable": "156488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1396194000", "totalShareholderEquity": "1169683000", "capitalLeaseObligations": "504948000", "otherCurrentLiabilities": "264109000", "totalCurrentLiabilities": "525593000", "otherNonCurrentLiabilities": "36093000", "totalNonCurrentLiabilities": "1451216000", "cashAndShortTermInvestments": "38185000", "commonStockSharesOutstanding": "170678000", "intangibleAssetsExcludingGoodwill": "946349000", "cashAndCashEquivalentsAtCarryingValue": "38185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2610000", "profitLoss": "None", "dividendPayout": "5901000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-16633000", "operatingCashflow": "1512000", "capitalExpenditures": "32822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44329000", "cashflowFromInvestment": "-34230000", "stockBasedCompensation": "6375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36752000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 407367000, "cost_of_revenue": 101353000, "gross_profit": 306014000, "ebit": -3084000, "ebitda": 28923000, "pretax_income": -15891000, "tax_provision": 24367000, "net_income": -40457000, "net_income_to_common": -40457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25711000, "total_current_assets": 160062000, "total_assets": 3187203000, "short_term_debt": 92900000, "long_term_debt": 827429000, "total_debt": 920329000, "total_liabilities": 1938193000, "total_equity": 1152140000, "shares_outstanding": 168224000, "goodwill_and_intangibles": 2041463000 }, "cash_flow": { "operating_cash_flow": -2221000, "capital_expenditure": 34315000, "free_cash_flow": 32094000, "dividends_paid": 5886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58079, "ticker_id": 5703, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3084000", "ebitda": "28923000", "netIncome": "-40457000", "grossProfit": "306014000", "depreciation": "None", "totalRevenue": "407367000", "costOfRevenue": "101353000", "interestIncome": "None", "incomeBeforeTax": "-15891000", "interestExpense": "12807000", "operatingIncome": "-2113000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24367000", "reportedCurrency": "USD", "netInterestIncome": "-12807000", "nonInterestIncome": "None", "operatingExpenses": "308127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32007000", "sellingGeneralAndAdministrative": "68305000", "netIncomeFromContinuingOperations": "-40258000" }, "balance": { "goodwill": "1092000000", "inventory": "35063000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "3187203000", "longTermDebt": "827429000", "shortTermDebt": "92900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "949463000", "reportedCurrency": "USD", "retainedEarnings": "-275698000", "totalLiabilities": "1938193000", "otherCurrentAssets": "31548000", "totalCurrentAssets": "160062000", "currentLongTermDebt": "43492000", "longTermInvestments": "None", "shortTermInvestments": "3323000", "currentNetReceivables": "67740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3027141000", "currentAccountsPayable": "178725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1362061000", "totalShareholderEquity": "1152140000", "capitalLeaseObligations": "491140000", "otherCurrentLiabilities": "253415000", "totalCurrentLiabilities": "525040000", "otherNonCurrentLiabilities": "34067000", "totalNonCurrentLiabilities": "1413153000", "cashAndShortTermInvestments": "25711000", "commonStockSharesOutstanding": "168224000", "intangibleAssetsExcludingGoodwill": "949463000", "cashAndCashEquivalentsAtCarryingValue": "25711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40258000", "profitLoss": "None", "dividendPayout": "5886000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "10522000", "operatingCashflow": "-2221000", "capitalExpenditures": "34315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35429000", "cashflowFromInvestment": "-34256000", "stockBasedCompensation": "7452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 407367000, "cost_of_revenue": 101353000, "gross_profit": 306014000, "research_and_development": null, "selling_general_admin": 68305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3084000, "depreciation_amortisation": 32007000, "ebitda": 28923000, "interest_expense": 12807000, "interest_income": null, "other_non_operating": null, "pretax_income": -15891000, "tax_provision": 24367000, "effective_tax_rate": null, "net_income": -40457000, "net_income_continuing_ops": -40258000, "net_income_to_common": -40457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25711000, "short_term_investments": 3323000, "net_receivables": 67740000, "inventory": 35063000, "other_current_assets": null, "total_current_assets": 160062000, "net_ppe": null, "goodwill": 1092000000, "intangible_assets": 949463000, "goodwill_and_intangibles": 2041463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3027141000, "total_assets": 3187203000, "short_term_debt": 92900000, "accounts_payable": 178725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525040000, "long_term_debt": 827429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1413153000, "total_liabilities": 1938193000, "total_debt": 920329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -275698000, "total_equity": 1152140000, "shares_outstanding": 168224000, "operating_cash_flow": -2221000, "stock_based_compensation": 7452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34256000, "dividends_paid": 5886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35429000, "free_cash_flow": 32094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3084000", "ebitda": "28923000", "netIncome": "-40457000", "grossProfit": "306014000", "depreciation": "None", "totalRevenue": "407367000", "costOfRevenue": "101353000", "interestIncome": "None", "incomeBeforeTax": "-15891000", "interestExpense": "12807000", "operatingIncome": "-2113000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24367000", "reportedCurrency": "USD", "netInterestIncome": "-12807000", "nonInterestIncome": "None", "operatingExpenses": "308127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32007000", "sellingGeneralAndAdministrative": "68305000", "netIncomeFromContinuingOperations": "-40258000" }, "balance": { "goodwill": "1092000000", "inventory": "35063000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "3187203000", "longTermDebt": "827429000", "shortTermDebt": "92900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "949463000", "reportedCurrency": "USD", "retainedEarnings": "-275698000", "totalLiabilities": "1938193000", "otherCurrentAssets": "31548000", "totalCurrentAssets": "160062000", "currentLongTermDebt": "43492000", "longTermInvestments": "None", "shortTermInvestments": "3323000", "currentNetReceivables": "67740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3027141000", "currentAccountsPayable": "178725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1362061000", "totalShareholderEquity": "1152140000", "capitalLeaseObligations": "491140000", "otherCurrentLiabilities": "253415000", "totalCurrentLiabilities": "525040000", "otherNonCurrentLiabilities": "34067000", "totalNonCurrentLiabilities": "1413153000", "cashAndShortTermInvestments": "25711000", "commonStockSharesOutstanding": "168224000", "intangibleAssetsExcludingGoodwill": "949463000", "cashAndCashEquivalentsAtCarryingValue": "25711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40258000", "profitLoss": "None", "dividendPayout": "5886000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "10522000", "operatingCashflow": "-2221000", "capitalExpenditures": "34315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35429000", "cashflowFromInvestment": "-34256000", "stockBasedCompensation": "7452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32007000", "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": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "income_statement": { "revenue": 408882000, "cost_of_revenue": 111106000, "gross_profit": 297776000, "ebit": 4584000, "ebitda": 33780000, "pretax_income": -7479000, "tax_provision": -7563000, "net_income": 223000, "net_income_to_common": 223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26635000, "total_current_assets": 159321000, "total_assets": 3174144000, "short_term_debt": 83654000, "long_term_debt": 785104000, "total_debt": 868758000, "total_liabilities": 1867869000, "total_equity": 1208467000, "shares_outstanding": 170659000, "goodwill_and_intangibles": 2059487000 }, "cash_flow": { "operating_cash_flow": 35888000, "capital_expenditure": 27737000, "free_cash_flow": 63625000, "dividends_paid": 5887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58080, "ticker_id": 5703, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:20.064139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4584000", "ebitda": "33780000", "netIncome": "223000", "grossProfit": "297776000", "depreciation": "None", "totalRevenue": "408882000", "costOfRevenue": "111106000", "interestIncome": "None", "incomeBeforeTax": "-7479000", "interestExpense": "12063000", "operatingIncome": "5645000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-7563000", "reportedCurrency": "USD", "netInterestIncome": "-12063000", "nonInterestIncome": "None", "operatingExpenses": "292131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1061000", "costofGoodsAndServicesSold": "111106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29196000", "sellingGeneralAndAdministrative": "62582000", "netIncomeFromContinuingOperations": "84000" }, "balance": { "goodwill": "1099393000", "inventory": "33977000", "commonStock": "1682000", "currentDebt": "None", "investments": "None", "totalAssets": "3174144000", "longTermDebt": "785104000", "shortTermDebt": "83654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "960094000", "reportedCurrency": "USD", "retainedEarnings": "-229340000", "totalLiabilities": "1867869000", "otherCurrentAssets": "31974000", "totalCurrentAssets": "159321000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "3855000", "currentNetReceivables": "66735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3014823000", "currentAccountsPayable": "216407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "935510000", "shortLongTermDebtTotal": "1337233000", "totalShareholderEquity": "1208467000", "capitalLeaseObligations": "517129000", "otherCurrentLiabilities": "146646000", "totalCurrentLiabilities": "446707000", "otherNonCurrentLiabilities": "33453000", "totalNonCurrentLiabilities": "1421162000", "cashAndShortTermInvestments": "26635000", "commonStockSharesOutstanding": "170659000", "intangibleAssetsExcludingGoodwill": "960094000", "cashAndCashEquivalentsAtCarryingValue": "26635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84000", "profitLoss": "None", "dividendPayout": "5887000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10244000", "operatingCashflow": "35888000", "capitalExpenditures": "27737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9704000", "cashflowFromInvestment": "-27656000", "stockBasedCompensation": "4824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408882000, "cost_of_revenue": 111106000, "gross_profit": 297776000, "research_and_development": null, "selling_general_admin": 62582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4584000, "depreciation_amortisation": 29196000, "ebitda": 33780000, "interest_expense": 12063000, "interest_income": null, "other_non_operating": null, "pretax_income": -7479000, "tax_provision": -7563000, "effective_tax_rate": null, "net_income": 223000, "net_income_continuing_ops": 84000, "net_income_to_common": 223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26635000, "short_term_investments": 3855000, "net_receivables": 66735000, "inventory": 33977000, "other_current_assets": null, "total_current_assets": 159321000, "net_ppe": null, "goodwill": 1099393000, "intangible_assets": 960094000, "goodwill_and_intangibles": 2059487000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3014823000, "total_assets": 3174144000, "short_term_debt": 83654000, "accounts_payable": 216407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 446707000, "long_term_debt": 785104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1421162000, "total_liabilities": 1867869000, "total_debt": 868758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -229340000, "total_equity": 1208467000, "shares_outstanding": 170659000, "operating_cash_flow": 35888000, "stock_based_compensation": 4824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27656000, "dividends_paid": 5887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9704000, "free_cash_flow": 63625000, "net_change_in_cash": -1472000 }, "raw_data": { "income": { "ebit": "4584000", "ebitda": "33780000", "netIncome": "223000", "grossProfit": "297776000", "depreciation": "None", "totalRevenue": "408882000", "costOfRevenue": "111106000", "interestIncome": "None", "incomeBeforeTax": "-7479000", "interestExpense": "12063000", "operatingIncome": "5645000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-7563000", "reportedCurrency": "USD", "netInterestIncome": "-12063000", "nonInterestIncome": "None", "operatingExpenses": "292131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1061000", "costofGoodsAndServicesSold": "111106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29196000", "sellingGeneralAndAdministrative": "62582000", "netIncomeFromContinuingOperations": "84000" }, "balance": { "goodwill": "1099393000", "inventory": "33977000", "commonStock": "1682000", "currentDebt": "None", "investments": "None", "totalAssets": "3174144000", "longTermDebt": "785104000", "shortTermDebt": "83654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "960094000", "reportedCurrency": "USD", "retainedEarnings": "-229340000", "totalLiabilities": "1867869000", "otherCurrentAssets": "31974000", "totalCurrentAssets": "159321000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "3855000", "currentNetReceivables": "66735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3014823000", "currentAccountsPayable": "216407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "935510000", "shortLongTermDebtTotal": "1337233000", "totalShareholderEquity": "1208467000", "capitalLeaseObligations": "517129000", "otherCurrentLiabilities": "146646000", "totalCurrentLiabilities": "446707000", "otherNonCurrentLiabilities": "33453000", "totalNonCurrentLiabilities": "1421162000", "cashAndShortTermInvestments": "26635000", "commonStockSharesOutstanding": "170659000", "intangibleAssetsExcludingGoodwill": "960094000", "cashAndCashEquivalentsAtCarryingValue": "26635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84000", "profitLoss": "None", "dividendPayout": "5887000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10244000", "operatingCashflow": "35888000", "capitalExpenditures": "27737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9704000", "cashflowFromInvestment": "-27656000", "stockBasedCompensation": "4824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29196000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }