{ "ticker": { "uuid": "02411f82-ae13-4f88-9c9f-a3a62b2fa308", "symbol": "CDE", "name": "Coeur Mining Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/02411f82-ae13-4f88-9c9f-a3a62b2fa308/", "api_url": "https://sharemaestro.com/factors/api/tickers/02411f82-ae13-4f88-9c9f-a3a62b2fa308/" }, "ticker_metadata": { "id": 665, "uuid": "02411f82-ae13-4f88-9c9f-a3a62b2fa308", "symbol": "CDE", "name": "Coeur Mining Inc", "asset_type": "equity", "market_cap": 18384736000, "stock_exchange_id": 3, "industry": "Gold", "sector": "Basic Materials", "description": "Coeur Mining, Inc. explores, develops, produces and sells precious metals in the United States, Canada and Mexico. The company is headquartered in Chicago, Illinois.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "02411f82-ae13-4f88-9c9f-a3a62b2fa308", "symbol": "CDE", "name": "Coeur Mining Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/02411f82-ae13-4f88-9c9f-a3a62b2fa308/", "api_url": "https://sharemaestro.com/factors/api/tickers/02411f82-ae13-4f88-9c9f-a3a62b2fa308/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.85, "quality": 0.78, "momentum": 0.91, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 16.37, "market_cap": 10653432300, "pe_ratio": 13.3288, "earnings_yield": 0.075, "ebitda_to_ev": 0.1289, "shareholder_yield": 0, "roe": 0.0768, "piotroski_f_score": 6, "momentum_12_1": 0.9808, "volatility_252d": 0.7564 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:35.846442+00:00", "batch_id": "" }, "size": { "price_close": 16.37, "market_cap": 10653432300, "market_cap_usd": 10653432300, "enterprise_value": 10552164300, "shares_outstanding": 650790000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.3288, "pb_ratio": 1.0232, "ptbv_ratio": 1.0886, "ps_ratio": 4.1514, "pcf_ratio": 9.1834, "pfcf_ratio": 7.5808, "ev_ebitda": 7.7582, "ev_ebit": 10.1836, "ev_sales": 4.1119, "ev_fcf": 7.5087, "earnings_yield": 0.075, "fcf_yield": 0.1332, "price_to_sales": 4.1514, "price_to_book": 1.0232, "price_to_cashflow": 9.1834, "ebitda_to_ev": 0.1289, "sales_yield": 0.2432 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5082, "operating_margin": 0.4038, "net_margin": 0.3115, "ebitda_margin": 0.53, "fcf_margin": 0.5476, "roe": 0.0768, "roa": 0.0524, "roic": 0.082, "roc_greenblatt": null, "asset_turnover": 0.1682, "cash_conversion": 1.7582, "accruals_ratio": -0.0236, "sbc_to_revenue": 0.0096, "piotroski_f_score": 6, "altman_z_score": 1.6043, "earnings_stability_5y": 0.9421, "revenue_stability_5y": 0.4759, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0855, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4657, "net_debt_to_ebitda": -0.0745, "debt_to_assets": 0.0486, "interest_coverage": 38.4702, "current_ratio": 3.7291, "quick_ratio": 2.1401, "net_debt": -101268000, "local_beta": 0.0024, "volatility_252d": 0.7564, "volatility_60d": 1.6608, "max_drawdown_12m": -0.3964, "risk_adjusted_momentum": 1.2967 }, "growth": { "revenue_growth_1y": 1.1368, "revenue_growth_3y_cagr": 0.3812, "revenue_growth_5y_cagr": 0.2139, "eps_growth_1y": 5.5855, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.8699, "fcf_growth_1y": 2.131, "book_value_growth_1y": 0.8167, "revenue_growth": 1.1368, "earnings_growth": 5.5855 }, "momentum": { "price_return_1m": -0.117, "price_return_3m": -0.2761, "price_return_6m": 0.0333, "price_return_9m": 0.1171, "price_return_12m": 0.749, "price_return_12m_ex1m": 0.9808, "momentum_6m": 0.0333, "momentum_12m": 0.749, "momentum_12_1": 0.9808, "distance_from_52w_high": -0.3964, "distance_from_52w_low": 0.8881, "relative_strength": 0.6491 }, "raw_ttm": { "revenue_ttm": 2566256000, "gross_profit_ttm": 1304297000, "ebit_ttm": 1036194000, "ebitda_ttm": 1360122000, "net_income_ttm": 799280000, "eps_diluted_ttm": 1.2282, "operating_cash_flow_ttm": 1160080000, "capital_expenditure_ttm": 245239000, "fcf_ttm": 1405319000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26934999, "cash_and_equivalents": 843169000, "total_current_assets": 1709344000, "total_current_liabilities": 458378000, "net_ppe": null, "total_assets": 15261327000, "total_debt": 741901000, "total_equity": 10412325000, "net_working_capital": 433715000, "book_value_per_share": 15.9995, "retained_earnings": -2229628000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9786513000, "tangible_book_per_share": 15.0379 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 33, "rank_pb": 22, "rank_ptbv": 19, "rank_ps": 74, "rank_pcf": 39, "rank_ev_ebitda": 25, "rank_ev_ebit": 41, "rank_earnings_yield": 33, "rank_fcf_yield": 29, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 53, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 44, "rank_fcf_margin": 13, "rank_piotroski": 35, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 15 }, "composites": { "value_composite": 15, "quality_composite": 22, "momentum_composite": 9, "growth_composite": 1, "yield_composite": 89, "svqf_composite": 17, "vc1_composite": 21, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.8142, "os_score": 0.96, "value_percentile": 0.85, "quality_percentile": 0.78, "momentum_percentile": 0.91, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3850, "ticker_id": 665, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:35.846442+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.37, "market_cap": 10653432300, "market_cap_usd": 10653432300, "enterprise_value": 10552164300, "shares_outstanding": 650790000, "fx_rate_to_usd": null, "pe_ratio": 13.32878628, "pb_ratio": 1.02315595, "ptbv_ratio": 1.08858306, "ps_ratio": 4.15135213, "pcf_ratio": 9.18336003, "pfcf_ratio": 7.5807929, "ev_ebitda": 7.75824838, "ev_ebit": 10.18357981, "ev_sales": 4.11189075, "ev_fcf": 7.50873239, "earnings_yield": 0.07502559, "fcf_yield": 0.13317827, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50824898, "operating_margin": 0.40377655, "net_margin": 0.31145763, "ebitda_margin": 0.53000246, "fcf_margin": 0.5476145, "roe": 0.07676287, "roa": 0.0523729, "roic": 0.08200459, "roc_greenblatt": null, "asset_turnover": 0.16815418, "cash_conversion": 1.75823116, "accruals_ratio": -0.02364146, "sbc_to_revenue": 0.00956179, "debt_to_equity": 0.4656983, "net_debt_to_ebitda": -0.07445509, "debt_to_assets": 0.04861314, "interest_coverage": 38.47017035, "current_ratio": 3.7291144, "quick_ratio": 2.1400678, "net_debt": -101268000, "revenue_growth_1y": 1.1367518, "revenue_growth_3y_cagr": 0.38120604, "revenue_growth_5y_cagr": 0.2138763, "eps_growth_1y": 5.58548241, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.86991125, "fcf_growth_1y": 2.13095331, "book_value_growth_1y": 0.8166821, "piotroski_f_score": 6, "altman_z_score": 1.60426336, "earnings_stability_5y": 0.942053, "revenue_stability_5y": 0.475918, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1169966, "price_return_3m": -0.27612175, "price_return_6m": 0.03332913, "price_return_9m": 0.11714687, "price_return_12m": 0.74904374, "price_return_12m_ex1m": 0.98078937, "distance_from_52w_high": -0.39636862, "distance_from_52w_low": 0.8880764, "relative_strength": 0.64908016, "local_beta": 0.0024, "volatility_252d": 0.756364, "volatility_60d": 1.660812, "max_drawdown_12m": -0.39636862, "revenue_ttm": 2566256000, "gross_profit_ttm": 1304297000, "ebit_ttm": 1036194000, "ebitda_ttm": 1360122000, "net_income_ttm": 799280000, "eps_diluted_ttm": 1.22816884, "operating_cash_flow_ttm": 1160080000, "capital_expenditure_ttm": 245239000, "fcf_ttm": 1405319000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26934999, "cash_and_equivalents": 843169000, "total_current_assets": 1709344000, "total_current_liabilities": 458378000, "net_ppe": null, "total_assets": 15261327000, "total_debt": 741901000, "total_equity": 10412325000, "net_working_capital": 433715000, "book_value_per_share": 15.99951597, "retained_earnings": -2229628000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9786513000, "tangible_book_per_share": 15.03789702, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 33, "rank_pb": 22, "rank_ptbv": 19, "rank_ps": 74, "rank_pcf": 39, "rank_ev_ebitda": 25, "rank_ev_ebit": 41, "rank_earnings_yield": 33, "rank_fcf_yield": 29, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 53, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 44, "rank_fcf_margin": 13, "rank_piotroski": 35, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 15, "value_composite": 15, "quality_composite": 22, "momentum_composite": 9, "growth_composite": 1, "yield_composite": 89, "svqf_composite": 17, "vc1_composite": 21, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.37, "os": 0.96, "value": 0.85, "quality": 0.78, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 13.3288, "earnings_yield": 0.075, "shareholder_yield": 0, "roe": 0.0768, "momentum_12_1": 0.9808, "complete_fields": { "id": 3850, "ticker_id": 665, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:35.846442+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.37, "market_cap": 10653432300, "market_cap_usd": 10653432300, "enterprise_value": 10552164300, "shares_outstanding": 650790000, "fx_rate_to_usd": null, "pe_ratio": 13.32878628, "pb_ratio": 1.02315595, "ptbv_ratio": 1.08858306, "ps_ratio": 4.15135213, "pcf_ratio": 9.18336003, "pfcf_ratio": 7.5807929, "ev_ebitda": 7.75824838, "ev_ebit": 10.18357981, "ev_sales": 4.11189075, "ev_fcf": 7.50873239, "earnings_yield": 0.07502559, "fcf_yield": 0.13317827, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50824898, "operating_margin": 0.40377655, "net_margin": 0.31145763, "ebitda_margin": 0.53000246, "fcf_margin": 0.5476145, "roe": 0.07676287, "roa": 0.0523729, "roic": 0.08200459, "roc_greenblatt": null, "asset_turnover": 0.16815418, "cash_conversion": 1.75823116, "accruals_ratio": -0.02364146, "sbc_to_revenue": 0.00956179, "debt_to_equity": 0.4656983, "net_debt_to_ebitda": -0.07445509, "debt_to_assets": 0.04861314, "interest_coverage": 38.47017035, "current_ratio": 3.7291144, "quick_ratio": 2.1400678, "net_debt": -101268000, "revenue_growth_1y": 1.1367518, "revenue_growth_3y_cagr": 0.38120604, "revenue_growth_5y_cagr": 0.2138763, "eps_growth_1y": 5.58548241, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.86991125, "fcf_growth_1y": 2.13095331, "book_value_growth_1y": 0.8166821, "piotroski_f_score": 6, "altman_z_score": 1.60426336, "earnings_stability_5y": 0.942053, "revenue_stability_5y": 0.475918, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1169966, "price_return_3m": -0.27612175, "price_return_6m": 0.03332913, "price_return_9m": 0.11714687, "price_return_12m": 0.74904374, "price_return_12m_ex1m": 0.98078937, "distance_from_52w_high": -0.39636862, "distance_from_52w_low": 0.8880764, "relative_strength": 0.64908016, "local_beta": 0.0024, "volatility_252d": 0.756364, "volatility_60d": 1.660812, "max_drawdown_12m": -0.39636862, "revenue_ttm": 2566256000, "gross_profit_ttm": 1304297000, "ebit_ttm": 1036194000, "ebitda_ttm": 1360122000, "net_income_ttm": 799280000, "eps_diluted_ttm": 1.22816884, "operating_cash_flow_ttm": 1160080000, "capital_expenditure_ttm": 245239000, "fcf_ttm": 1405319000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26934999, "cash_and_equivalents": 843169000, "total_current_assets": 1709344000, "total_current_liabilities": 458378000, "net_ppe": null, "total_assets": 15261327000, "total_debt": 741901000, "total_equity": 10412325000, "net_working_capital": 433715000, "book_value_per_share": 15.99951597, "retained_earnings": -2229628000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9786513000, "tangible_book_per_share": 15.03789702, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 33, "rank_pb": 22, "rank_ptbv": 19, "rank_ps": 74, "rank_pcf": 39, "rank_ev_ebitda": 25, "rank_ev_ebit": 41, "rank_earnings_yield": 33, "rank_fcf_yield": 29, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 53, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 44, "rank_fcf_margin": 13, "rank_piotroski": 35, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 15, "value_composite": 15, "quality_composite": 22, "momentum_composite": 9, "growth_composite": 1, "yield_composite": 89, "svqf_composite": 17, "vc1_composite": 21, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 2070126000, "cost_of_revenue": 1255825000, "gross_profit": 813474000, "ebit": 750792000, "ebitda": 1022869000, "pretax_income": 682538000, "tax_provision": 96666000, "net_income": 585872000, "net_income_to_common": 585872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553597000, "total_current_assets": 786087000, "total_assets": 4695682000, "short_term_debt": 28958000, "long_term_debt": 290792000, "total_debt": 319750000, "total_liabilities": 1382631000, "total_equity": 3313051000, "shares_outstanding": 650790000, "goodwill_and_intangibles": 625812000 }, "cash_flow": { "operating_cash_flow": 886879000, "capital_expenditure": 221162000, "free_cash_flow": 1108041000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235543, "ticker_id": 665, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "750792000", "ebitda": "1022869000", "netIncome": "585872000", "grossProfit": "813474000", "depreciation": "None", "totalRevenue": "2070126000", "costOfRevenue": "1255825000", "interestIncome": "28478000", "incomeBeforeTax": "682538000", "interestExpense": "30942000", "operatingIncome": "750792000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "96666000", "reportedCurrency": "USD", "netInterestIncome": "-30942000", "nonInterestIncome": "None", "operatingExpenses": "62682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1255825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272077000", "sellingGeneralAndAdministrative": "57197000", "netIncomeFromContinuingOperations": "585872000" }, "balance": { "goodwill": "625812000", "inventory": "163330000", "commonStock": "6421000", "currentDebt": "None", "investments": "None", "totalAssets": "4695682000", "longTermDebt": "290792000", "shortTermDebt": "28958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2476389000", "totalLiabilities": "1382631000", "otherCurrentAssets": "834000", "totalCurrentAssets": "786087000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3511249000", "currentAccountsPayable": "148872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2760721000", "shortLongTermDebtTotal": "365429000", "totalShareholderEquity": "3313051000", "capitalLeaseObligations": "61703000", "otherCurrentLiabilities": "214631000", "totalCurrentLiabilities": "393144000", "otherNonCurrentLiabilities": "80519000", "totalNonCurrentLiabilities": "989487000", "cashAndShortTermInvestments": "553597000", "commonStockSharesOutstanding": "650790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "553597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "585872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-51798000", "operatingCashflow": "886879000", "capitalExpenditures": "221162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260631000", "cashflowFromInvestment": "-127842000", "stockBasedCompensation": "19209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2070126000, "cost_of_revenue": 1255825000, "gross_profit": 813474000, "research_and_development": null, "selling_general_admin": 57197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 750792000, "depreciation_amortisation": 272077000, "ebitda": 1022869000, "interest_expense": 30942000, "interest_income": null, "other_non_operating": null, "pretax_income": 682538000, "tax_provision": 96666000, "effective_tax_rate": null, "net_income": 585872000, "net_income_continuing_ops": 585872000, "net_income_to_common": 585872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 553597000, "short_term_investments": null, "net_receivables": 68326000, "inventory": 163330000, "other_current_assets": null, "total_current_assets": 786087000, "net_ppe": null, "goodwill": 625812000, "intangible_assets": null, "goodwill_and_intangibles": 625812000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3511249000, "total_assets": 4695682000, "short_term_debt": 28958000, "accounts_payable": 148872000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393144000, "long_term_debt": 290792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 989487000, "total_liabilities": 1382631000, "total_debt": 319750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2476389000, "total_equity": 3313051000, "shares_outstanding": 650790000, "operating_cash_flow": 886879000, "stock_based_compensation": 19209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -260631000, "free_cash_flow": 1108041000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "750792000", "ebitda": "1022869000", "netIncome": "585872000", "grossProfit": "813474000", "depreciation": "None", "totalRevenue": "2070126000", "costOfRevenue": "1255825000", "interestIncome": "28478000", "incomeBeforeTax": "682538000", "interestExpense": "30942000", "operatingIncome": "750792000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "96666000", "reportedCurrency": "USD", "netInterestIncome": "-30942000", "nonInterestIncome": "None", "operatingExpenses": "62682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1255825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272077000", "sellingGeneralAndAdministrative": "57197000", "netIncomeFromContinuingOperations": "585872000" }, "balance": { "goodwill": "625812000", "inventory": "163330000", "commonStock": "6421000", "currentDebt": "None", "investments": "None", "totalAssets": "4695682000", "longTermDebt": "290792000", "shortTermDebt": "28958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2476389000", "totalLiabilities": "1382631000", "otherCurrentAssets": "834000", "totalCurrentAssets": "786087000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3511249000", "currentAccountsPayable": "148872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2760721000", "shortLongTermDebtTotal": "365429000", "totalShareholderEquity": "3313051000", "capitalLeaseObligations": "61703000", "otherCurrentLiabilities": "214631000", "totalCurrentLiabilities": "393144000", "otherNonCurrentLiabilities": "80519000", "totalNonCurrentLiabilities": "989487000", "cashAndShortTermInvestments": "553597000", "commonStockSharesOutstanding": "650790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "553597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "585872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-51798000", "operatingCashflow": "886879000", "capitalExpenditures": "221162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260631000", "cashflowFromInvestment": "-127842000", "stockBasedCompensation": "19209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251099000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 1054006000, "cost_of_revenue": 638592000, "gross_profit": 415414000, "ebit": 183855000, "ebitda": 325607000, "pretax_income": 126350000, "tax_provision": 67450000, "net_income": 58900000, "net_income_to_common": 58900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55087000, "total_current_assets": 273099000, "total_assets": 2301747000, "short_term_debt": 42978000, "long_term_debt": 485058000, "total_debt": 528036000, "total_liabilities": 1178495000, "total_equity": 1123252000, "shares_outstanding": 400838000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 174234000, "capital_expenditure": 183188000, "free_cash_flow": 357422000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235548, "ticker_id": 665, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183855000", "ebitda": "325607000", "netIncome": "58900000", "grossProfit": "415414000", "depreciation": "None", "totalRevenue": "1054006000", "costOfRevenue": "638592000", "interestIncome": "43230000", "incomeBeforeTax": "126350000", "interestExpense": "51276000", "operatingIncome": "164182000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "67450000", "reportedCurrency": "USD", "netInterestIncome": "-51276000", "nonInterestIncome": "None", "operatingExpenses": "251232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141752000", "sellingGeneralAndAdministrative": "47727000", "netIncomeFromContinuingOperations": "58900000" }, "balance": { "goodwill": "0", "inventory": "171341000", "commonStock": "3992000", "currentDebt": "None", "investments": "None", "totalAssets": "2301747000", "longTermDebt": "485058000", "shortTermDebt": "42978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3062261000", "totalLiabilities": "1178495000", "otherCurrentAssets": "16741000", "totalCurrentAssets": "273099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2028648000", "currentAccountsPayable": "125877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1841529000", "shortLongTermDebtTotal": "601656000", "totalShareholderEquity": "1123252000", "capitalLeaseObligations": "116598000", "otherCurrentLiabilities": "77121000", "totalCurrentLiabilities": "330820000", "otherNonCurrentLiabilities": "38201000", "totalNonCurrentLiabilities": "847675000", "cashAndShortTermInvestments": "55087000", "commonStockSharesOutstanding": "400838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-69640000", "operatingCashflow": "174234000", "capitalExpenditures": "183188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13890000", "cashflowFromInvestment": "-193513000", "stockBasedCompensation": "12022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1054006000, "cost_of_revenue": 638592000, "gross_profit": 415414000, "research_and_development": null, "selling_general_admin": 47727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183855000, "depreciation_amortisation": 141752000, "ebitda": 325607000, "interest_expense": 51276000, "interest_income": null, "other_non_operating": null, "pretax_income": 126350000, "tax_provision": 67450000, "effective_tax_rate": null, "net_income": 58900000, "net_income_continuing_ops": 58900000, "net_income_to_common": 58900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55087000, "short_term_investments": null, "net_receivables": 29930000, "inventory": 171341000, "other_current_assets": null, "total_current_assets": 273099000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2028648000, "total_assets": 2301747000, "short_term_debt": 42978000, "accounts_payable": 125877000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330820000, "long_term_debt": 485058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 847675000, "total_liabilities": 1178495000, "total_debt": 528036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3062261000, "total_equity": 1123252000, "shares_outstanding": 400838000, "operating_cash_flow": 174234000, "stock_based_compensation": 12022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -193513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13890000, "free_cash_flow": 357422000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183855000", "ebitda": "325607000", "netIncome": "58900000", "grossProfit": "415414000", "depreciation": "None", "totalRevenue": "1054006000", "costOfRevenue": "638592000", "interestIncome": "43230000", "incomeBeforeTax": "126350000", "interestExpense": "51276000", "operatingIncome": "164182000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "67450000", "reportedCurrency": "USD", "netInterestIncome": "-51276000", "nonInterestIncome": "None", "operatingExpenses": "251232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141752000", "sellingGeneralAndAdministrative": "47727000", "netIncomeFromContinuingOperations": "58900000" }, "balance": { "goodwill": "0", "inventory": "171341000", "commonStock": "3992000", "currentDebt": "None", "investments": "None", "totalAssets": "2301747000", "longTermDebt": "485058000", "shortTermDebt": "42978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3062261000", "totalLiabilities": "1178495000", "otherCurrentAssets": "16741000", "totalCurrentAssets": "273099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2028648000", "currentAccountsPayable": "125877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1841529000", "shortLongTermDebtTotal": "601656000", "totalShareholderEquity": "1123252000", "capitalLeaseObligations": "116598000", "otherCurrentLiabilities": "77121000", "totalCurrentLiabilities": "330820000", "otherNonCurrentLiabilities": "38201000", "totalNonCurrentLiabilities": "847675000", "cashAndShortTermInvestments": "55087000", "commonStockSharesOutstanding": "400838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-69640000", "operatingCashflow": "174234000", "capitalExpenditures": "183188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13890000", "cashflowFromInvestment": "-193513000", "stockBasedCompensation": "12022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124974000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 821206000, "cost_of_revenue": 687532000, "gross_profit": 133674000, "ebit": -38715000, "ebitda": 77512000, "pretax_income": -68456000, "tax_provision": 35156000, "net_income": -103612000, "net_income_to_common": -103612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61633000, "total_current_assets": 267255000, "total_assets": 2080848000, "short_term_debt": 32611000, "long_term_debt": 470115000, "total_debt": 502726000, "total_liabilities": 1056945000, "total_equity": 1023903000, "shares_outstanding": 343059000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67288000, "capital_expenditure": 364617000, "free_cash_flow": 431905000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235553, "ticker_id": 665, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38715000", "ebitda": "77512000", "netIncome": "-103612000", "grossProfit": "133674000", "depreciation": "None", "totalRevenue": "821206000", "costOfRevenue": "687532000", "interestIncome": "24025000", "incomeBeforeTax": "-68456000", "interestExpense": "29099000", "operatingIncome": "-38715000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35156000", "reportedCurrency": "USD", "netInterestIncome": "-29099000", "nonInterestIncome": "None", "operatingExpenses": "172389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54636000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116227000", "sellingGeneralAndAdministrative": "41605000", "netIncomeFromContinuingOperations": "-103612000" }, "balance": { "goodwill": "None", "inventory": "156061000", "commonStock": "3863000", "currentDebt": "None", "investments": "None", "totalAssets": "2080848000", "longTermDebt": "470115000", "shortTermDebt": "32611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3121161000", "totalLiabilities": "1056945000", "otherCurrentAssets": "18526000", "totalCurrentAssets": "267255000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "31035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813593000", "currentAccountsPayable": "115110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1702352000", "shortLongTermDebtTotal": "555285000", "totalShareholderEquity": "1023903000", "capitalLeaseObligations": "85170000", "otherCurrentLiabilities": "69258000", "totalCurrentLiabilities": "289613000", "otherNonCurrentLiabilities": "29239000", "totalNonCurrentLiabilities": "767332000", "cashAndShortTermInvestments": "61633000", "commonStockSharesOutstanding": "343059000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103612000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-47592000", "operatingCashflow": "67288000", "capitalExpenditures": "364617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "236053000", "cashflowFromInvestment": "-303699000", "stockBasedCompensation": "11361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "168964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 821206000, "cost_of_revenue": 687532000, "gross_profit": 133674000, "research_and_development": 54636000, "selling_general_admin": 41605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38715000, "depreciation_amortisation": 116227000, "ebitda": 77512000, "interest_expense": 29099000, "interest_income": null, "other_non_operating": null, "pretax_income": -68456000, "tax_provision": 35156000, "effective_tax_rate": null, "net_income": -103612000, "net_income_continuing_ops": -103612000, "net_income_to_common": -103612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61633000, "short_term_investments": 0, "net_receivables": 31035000, "inventory": 156061000, "other_current_assets": null, "total_current_assets": 267255000, "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": 1813593000, "total_assets": 2080848000, "short_term_debt": 32611000, "accounts_payable": 115110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289613000, "long_term_debt": 470115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 767332000, "total_liabilities": 1056945000, "total_debt": 502726000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3121161000, "total_equity": 1023903000, "shares_outstanding": 343059000, "operating_cash_flow": 67288000, "stock_based_compensation": 11361000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 364617000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 236053000, "free_cash_flow": 431905000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38715000", "ebitda": "77512000", "netIncome": "-103612000", "grossProfit": "133674000", "depreciation": "None", "totalRevenue": "821206000", "costOfRevenue": "687532000", "interestIncome": "24025000", "incomeBeforeTax": "-68456000", "interestExpense": "29099000", "operatingIncome": "-38715000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35156000", "reportedCurrency": "USD", "netInterestIncome": "-29099000", "nonInterestIncome": "None", "operatingExpenses": "172389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54636000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116227000", "sellingGeneralAndAdministrative": "41605000", "netIncomeFromContinuingOperations": "-103612000" }, "balance": { "goodwill": "None", "inventory": "156061000", "commonStock": "3863000", "currentDebt": "None", "investments": "None", "totalAssets": "2080848000", "longTermDebt": "470115000", "shortTermDebt": "32611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3121161000", "totalLiabilities": "1056945000", "otherCurrentAssets": "18526000", "totalCurrentAssets": "267255000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "31035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813593000", "currentAccountsPayable": "115110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1702352000", "shortLongTermDebtTotal": "555285000", "totalShareholderEquity": "1023903000", "capitalLeaseObligations": "85170000", "otherCurrentLiabilities": "69258000", "totalCurrentLiabilities": "289613000", "otherNonCurrentLiabilities": "29239000", "totalNonCurrentLiabilities": "767332000", "cashAndShortTermInvestments": "61633000", "commonStockSharesOutstanding": "343059000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103612000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-47592000", "operatingCashflow": "67288000", "capitalExpenditures": "364617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "236053000", "cashflowFromInvestment": "-303699000", "stockBasedCompensation": "11361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "168964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99822000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 785636000, "cost_of_revenue": 647177000, "gross_profit": 138459000, "ebit": -42390000, "ebitda": 83468000, "pretax_income": -63449000, "tax_provision": 14658000, "net_income": -78107000, "net_income_to_common": -78107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61464000, "total_current_assets": 300432000, "total_assets": 1846143000, "short_term_debt": 36138000, "long_term_debt": 449212000, "total_debt": 485350000, "total_liabilities": 957127000, "total_equity": 889016000, "shares_outstanding": 275178000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25616000, "capital_expenditure": 352354000, "free_cash_flow": 377970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235558, "ticker_id": 665, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42390000", "ebitda": "83468000", "netIncome": "-78107000", "grossProfit": "138459000", "depreciation": "None", "totalRevenue": "785636000", "costOfRevenue": "647177000", "interestIncome": "91213000", "incomeBeforeTax": "-63449000", "interestExpense": "23861000", "operatingIncome": "-39251000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14658000", "reportedCurrency": "USD", "netInterestIncome": "-23861000", "nonInterestIncome": "None", "operatingExpenses": "177710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41287000", "otherNonOperatingIncome": "303000", "costofGoodsAndServicesSold": "647177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125858000", "sellingGeneralAndAdministrative": "39460000", "netIncomeFromContinuingOperations": "-78107000" }, "balance": { "goodwill": "None", "inventory": "144789000", "commonStock": "2957000", "currentDebt": "None", "investments": "None", "totalAssets": "1846143000", "longTermDebt": "449212000", "shortTermDebt": "36138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3017549000", "totalLiabilities": "957127000", "otherCurrentAssets": "25814000", "totalCurrentAssets": "300432000", "currentLongTermDebt": "24578000", "longTermInvestments": "12120000", "shortTermInvestments": "32032000", "currentNetReceivables": "36333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1545711000", "currentAccountsPayable": "96123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "392320000", "shortLongTermDebtTotal": "527493000", "totalShareholderEquity": "889016000", "capitalLeaseObligations": "78281000", "otherCurrentLiabilities": "50171000", "totalCurrentLiabilities": "219360000", "otherNonCurrentLiabilities": "231953000", "totalNonCurrentLiabilities": "737767000", "cashAndShortTermInvestments": "61464000", "commonStockSharesOutstanding": "275178000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-51448000", "operatingCashflow": "25616000", "capitalExpenditures": "352354000", "changeInReceivables": "4452000", "changeInExchangeRate": "None", "cashflowFromFinancing": "125026000", "cashflowFromInvestment": "-146163000", "stockBasedCompensation": "10030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4479000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "147408000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785636000, "cost_of_revenue": 647177000, "gross_profit": 138459000, "research_and_development": 41287000, "selling_general_admin": 39460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42390000, "depreciation_amortisation": 125858000, "ebitda": 83468000, "interest_expense": 23861000, "interest_income": null, "other_non_operating": null, "pretax_income": -63449000, "tax_provision": 14658000, "effective_tax_rate": null, "net_income": -78107000, "net_income_continuing_ops": -78107000, "net_income_to_common": -78107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61464000, "short_term_investments": 32032000, "net_receivables": 36333000, "inventory": 144789000, "other_current_assets": null, "total_current_assets": 300432000, "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": 1545711000, "total_assets": 1846143000, "short_term_debt": 36138000, "accounts_payable": 96123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219360000, "long_term_debt": 449212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 737767000, "total_liabilities": 957127000, "total_debt": 485350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3017549000, "total_equity": 889016000, "shares_outstanding": 275178000, "operating_cash_flow": 25616000, "stock_based_compensation": 10030000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 352354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146163000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125026000, "free_cash_flow": 377970000, "net_change_in_cash": 4479000 }, "raw_data": { "income": { "ebit": "-42390000", "ebitda": "83468000", "netIncome": "-78107000", "grossProfit": "138459000", "depreciation": "None", "totalRevenue": "785636000", "costOfRevenue": "647177000", "interestIncome": "91213000", "incomeBeforeTax": "-63449000", "interestExpense": "23861000", "operatingIncome": "-39251000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14658000", "reportedCurrency": "USD", "netInterestIncome": "-23861000", "nonInterestIncome": "None", "operatingExpenses": "177710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41287000", "otherNonOperatingIncome": "303000", "costofGoodsAndServicesSold": "647177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125858000", "sellingGeneralAndAdministrative": "39460000", "netIncomeFromContinuingOperations": "-78107000" }, "balance": { "goodwill": "None", "inventory": "144789000", "commonStock": "2957000", "currentDebt": "None", "investments": "None", "totalAssets": "1846143000", "longTermDebt": "449212000", "shortTermDebt": "36138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3017549000", "totalLiabilities": "957127000", "otherCurrentAssets": "25814000", "totalCurrentAssets": "300432000", "currentLongTermDebt": "24578000", "longTermInvestments": "12120000", "shortTermInvestments": "32032000", "currentNetReceivables": "36333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1545711000", "currentAccountsPayable": "96123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "392320000", "shortLongTermDebtTotal": "527493000", "totalShareholderEquity": "889016000", "capitalLeaseObligations": "78281000", "otherCurrentLiabilities": "50171000", "totalCurrentLiabilities": "219360000", "otherNonCurrentLiabilities": "231953000", "totalNonCurrentLiabilities": "737767000", "cashAndShortTermInvestments": "61464000", "commonStockSharesOutstanding": "275178000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-51448000", "operatingCashflow": "25616000", "capitalExpenditures": "352354000", "changeInReceivables": "4452000", "changeInExchangeRate": "None", "cashflowFromFinancing": "125026000", "cashflowFromInvestment": "-146163000", "stockBasedCompensation": "10030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4479000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "147408000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111626000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 832828000, "cost_of_revenue": 549488000, "gross_profit": 283340000, "ebit": 73390000, "ebitda": 213693000, "pretax_income": 3636000, "tax_provision": 34958000, "net_income": -31322000, "net_income_to_common": -31322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56664000, "total_current_assets": 289577000, "total_assets": 1734422000, "short_term_debt": 41122000, "long_term_debt": 433273000, "total_debt": 474395000, "total_liabilities": 934160000, "total_equity": 800262000, "shares_outstanding": 250044000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 110482000, "capital_expenditure": 309781000, "free_cash_flow": 420263000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235563, "ticker_id": 665, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73390000", "ebitda": "213693000", "netIncome": "-31322000", "grossProfit": "283340000", "depreciation": "None", "totalRevenue": "832828000", "costOfRevenue": "549488000", "interestIncome": "19470000", "incomeBeforeTax": "3636000", "interestExpense": "16451000", "operatingIncome": "191772000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "34958000", "reportedCurrency": "USD", "netInterestIncome": "-16451000", "nonInterestIncome": "None", "operatingExpenses": "91568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48678000", "otherNonOperatingIncome": "-32641000", "costofGoodsAndServicesSold": "549488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140303000", "sellingGeneralAndAdministrative": "40399000", "netIncomeFromContinuingOperations": "-31322000" }, "balance": { "goodwill": "None", "inventory": "132408999", "commonStock": "2569000", "currentDebt": "None", "investments": "None", "totalAssets": "1734422000", "longTermDebt": "433273000", "shortTermDebt": "41122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2939442000", "totalLiabilities": "934160000", "otherCurrentAssets": "68087000", "totalCurrentAssets": "289577000", "currentLongTermDebt": "29821000", "longTermInvestments": "132197000", "shortTermInvestments": "0", "currentNetReceivables": "32417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1444845000", "currentAccountsPayable": "103901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1172766000", "shortLongTermDebtTotal": "498802000", "totalShareholderEquity": "800262000", "capitalLeaseObligations": "65529000", "otherCurrentLiabilities": "57612000", "totalCurrentLiabilities": "235868000", "otherNonCurrentLiabilities": "218643000", "totalNonCurrentLiabilities": "698292000", "cashAndShortTermInvestments": "56664000", "commonStockSharesOutstanding": "250044000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27628000", "operatingCashflow": "110482000", "capitalExpenditures": "309781000", "changeInReceivables": "-983000", "changeInExchangeRate": "-423000", "cashflowFromFinancing": "158136000", "cashflowFromInvestment": "-304076000", "stockBasedCompensation": "13660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35881000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 832828000, "cost_of_revenue": 549488000, "gross_profit": 283340000, "research_and_development": 48678000, "selling_general_admin": 40399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73390000, "depreciation_amortisation": 140303000, "ebitda": 213693000, "interest_expense": 16451000, "interest_income": null, "other_non_operating": null, "pretax_income": 3636000, "tax_provision": 34958000, "effective_tax_rate": null, "net_income": -31322000, "net_income_continuing_ops": -31322000, "net_income_to_common": -31322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56664000, "short_term_investments": 0, "net_receivables": 32417000, "inventory": 132408999, "other_current_assets": null, "total_current_assets": 289577000, "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": 1444845000, "total_assets": 1734422000, "short_term_debt": 41122000, "accounts_payable": 103901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235868000, "long_term_debt": 433273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 698292000, "total_liabilities": 934160000, "total_debt": 474395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2939442000, "total_equity": 800262000, "shares_outstanding": 250044000, "operating_cash_flow": 110482000, "stock_based_compensation": 13660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 309781000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -304076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 158136000, "free_cash_flow": 420263000, "net_change_in_cash": -35881000 }, "raw_data": { "income": { "ebit": "73390000", "ebitda": "213693000", "netIncome": "-31322000", "grossProfit": "283340000", "depreciation": "None", "totalRevenue": "832828000", "costOfRevenue": "549488000", "interestIncome": "19470000", "incomeBeforeTax": "3636000", "interestExpense": "16451000", "operatingIncome": "191772000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "34958000", "reportedCurrency": "USD", "netInterestIncome": "-16451000", "nonInterestIncome": "None", "operatingExpenses": "91568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48678000", "otherNonOperatingIncome": "-32641000", "costofGoodsAndServicesSold": "549488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140303000", "sellingGeneralAndAdministrative": "40399000", "netIncomeFromContinuingOperations": "-31322000" }, "balance": { "goodwill": "None", "inventory": "132408999", "commonStock": "2569000", "currentDebt": "None", "investments": "None", "totalAssets": "1734422000", "longTermDebt": "433273000", "shortTermDebt": "41122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2939442000", "totalLiabilities": "934160000", "otherCurrentAssets": "68087000", "totalCurrentAssets": "289577000", "currentLongTermDebt": "29821000", "longTermInvestments": "132197000", "shortTermInvestments": "0", "currentNetReceivables": "32417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1444845000", "currentAccountsPayable": "103901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1172766000", "shortLongTermDebtTotal": "498802000", "totalShareholderEquity": "800262000", "capitalLeaseObligations": "65529000", "otherCurrentLiabilities": "57612000", "totalCurrentLiabilities": "235868000", "otherNonCurrentLiabilities": "218643000", "totalNonCurrentLiabilities": "698292000", "cashAndShortTermInvestments": "56664000", "commonStockSharesOutstanding": "250044000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27628000", "operatingCashflow": "110482000", "capitalExpenditures": "309781000", "changeInReceivables": "-983000", "changeInExchangeRate": "-423000", "cashflowFromFinancing": "158136000", "cashflowFromInvestment": "-304076000", "stockBasedCompensation": "13660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35881000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128315000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 785461000, "cost_of_revenue": 477321000, "gross_profit": 308140000, "ebit": 100388000, "ebitda": 243529000, "pretax_income": 62672000, "tax_provision": 37045000, "net_income": 25627000, "net_income_to_common": 25627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92794000, "total_current_assets": 269608000, "total_assets": 1403977000, "short_term_debt": 34484000, "long_term_debt": 227590000, "total_debt": 262074000, "total_liabilities": 710498000, "total_equity": 693479000, "shares_outstanding": 242549000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148709000, "capital_expenditure": 99279000, "free_cash_flow": 247988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235568, "ticker_id": 665, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100388000", "ebitda": "243529000", "netIncome": "25627000", "grossProfit": "308140000", "depreciation": "None", "totalRevenue": "785461000", "costOfRevenue": "477321000", "interestIncome": "15008000", "incomeBeforeTax": "62672000", "interestExpense": "20708000", "operatingIncome": "231775000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37045000", "reportedCurrency": "USD", "netInterestIncome": "-20708000", "nonInterestIncome": "None", "operatingExpenses": "76365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55654000", "otherNonOperatingIncome": "1660000", "costofGoodsAndServicesSold": "477321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143141000", "sellingGeneralAndAdministrative": "33722000", "netIncomeFromContinuingOperations": "25627000" }, "balance": { "goodwill": "None", "inventory": "126076000", "commonStock": "2438000", "currentDebt": "None", "investments": "None", "totalAssets": "1403977000", "longTermDebt": "227590000", "shortTermDebt": "34484000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2908120000", "totalLiabilities": "710498000", "otherCurrentAssets": "27254000", "totalCurrentAssets": "269608000", "currentLongTermDebt": "22074000", "longTermInvestments": "39390000", "shortTermInvestments": "None", "currentNetReceivables": "23484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134369000", "currentAccountsPayable": "90577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "946929000", "shortLongTermDebtTotal": "287911000", "totalShareholderEquity": "693479000", "capitalLeaseObligations": "60321000", "otherCurrentLiabilities": "62888000", "totalCurrentLiabilities": "234108000", "otherNonCurrentLiabilities": "136975000", "totalNonCurrentLiabilities": "476390000", "cashAndShortTermInvestments": "92794000", "commonStockSharesOutstanding": "242549000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-34538000", "operatingCashflow": "148709000", "capitalExpenditures": "99279000", "changeInReceivables": "-9463000", "changeInExchangeRate": "649000", "cashflowFromFinancing": "-46535000", "cashflowFromInvestment": "-65671000", "stockBasedCompensation": "8548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37152000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785461000, "cost_of_revenue": 477321000, "gross_profit": 308140000, "research_and_development": 55654000, "selling_general_admin": 33722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100388000, "depreciation_amortisation": 143141000, "ebitda": 243529000, "interest_expense": 20708000, "interest_income": null, "other_non_operating": null, "pretax_income": 62672000, "tax_provision": 37045000, "effective_tax_rate": null, "net_income": 25627000, "net_income_continuing_ops": 25627000, "net_income_to_common": 25627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92794000, "short_term_investments": null, "net_receivables": 23484000, "inventory": 126076000, "other_current_assets": null, "total_current_assets": 269608000, "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": 1134369000, "total_assets": 1403977000, "short_term_debt": 34484000, "accounts_payable": 90577000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234108000, "long_term_debt": 227590000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 476390000, "total_liabilities": 710498000, "total_debt": 262074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2908120000, "total_equity": 693479000, "shares_outstanding": 242549000, "operating_cash_flow": 148709000, "stock_based_compensation": 8548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65671000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46535000, "free_cash_flow": 247988000, "net_change_in_cash": 37152000 }, "raw_data": { "income": { "ebit": "100388000", "ebitda": "243529000", "netIncome": "25627000", "grossProfit": "308140000", "depreciation": "None", "totalRevenue": "785461000", "costOfRevenue": "477321000", "interestIncome": "15008000", "incomeBeforeTax": "62672000", "interestExpense": "20708000", "operatingIncome": "231775000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37045000", "reportedCurrency": "USD", "netInterestIncome": "-20708000", "nonInterestIncome": "None", "operatingExpenses": "76365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55654000", "otherNonOperatingIncome": "1660000", "costofGoodsAndServicesSold": "477321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143141000", "sellingGeneralAndAdministrative": "33722000", "netIncomeFromContinuingOperations": "25627000" }, "balance": { "goodwill": "None", "inventory": "126076000", "commonStock": "2438000", "currentDebt": "None", "investments": "None", "totalAssets": "1403977000", "longTermDebt": "227590000", "shortTermDebt": "34484000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2908120000", "totalLiabilities": "710498000", "otherCurrentAssets": "27254000", "totalCurrentAssets": "269608000", "currentLongTermDebt": "22074000", "longTermInvestments": "39390000", "shortTermInvestments": "None", "currentNetReceivables": "23484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134369000", "currentAccountsPayable": "90577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "946929000", "shortLongTermDebtTotal": "287911000", "totalShareholderEquity": "693479000", "capitalLeaseObligations": "60321000", "otherCurrentLiabilities": "62888000", "totalCurrentLiabilities": "234108000", "otherNonCurrentLiabilities": "136975000", "totalNonCurrentLiabilities": "476390000", "cashAndShortTermInvestments": "92794000", "commonStockSharesOutstanding": "242549000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-34538000", "operatingCashflow": "148709000", "capitalExpenditures": "99279000", "changeInReceivables": "-9463000", "changeInExchangeRate": "649000", "cashflowFromFinancing": "-46535000", "cashflowFromInvestment": "-65671000", "stockBasedCompensation": "8548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37152000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131387000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 711502000, "cost_of_revenue": 569602000, "gross_profit": 141900000, "ebit": -93996000, "ebitda": 97034000, "pretax_income": -358025000, "tax_provision": -11129000, "net_income": -341203000, "net_income_to_common": -341203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55645000, "total_current_assets": 210436000, "total_assets": 1378636000, "short_term_debt": 35850000, "long_term_debt": 226885000, "total_debt": 262735000, "total_liabilities": 711632000, "total_equity": 667004000, "shares_outstanding": 218812000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 91880000, "capital_expenditure": 99772000, "free_cash_flow": 191652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235573, "ticker_id": 665, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93996000", "ebitda": "97034000", "netIncome": "-341203000", "grossProfit": "141900000", "depreciation": "None", "totalRevenue": "711502000", "costOfRevenue": "569602000", "interestIncome": "199000", "incomeBeforeTax": "-358025000", "interestExpense": "24771000", "operatingIncome": "84880000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-11129000", "reportedCurrency": "USD", "netInterestIncome": "-24572000", "nonInterestIncome": "None", "operatingExpenses": "57020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18421000", "otherNonOperatingIncome": "11556000", "costofGoodsAndServicesSold": "569602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191030000", "sellingGeneralAndAdministrative": "34493000", "netIncomeFromContinuingOperations": "-346896000" }, "balance": { "goodwill": "None", "inventory": "122078000", "commonStock": "2415000", "currentDebt": "None", "investments": "None", "totalAssets": "1378636000", "longTermDebt": "226885000", "shortTermDebt": "35850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2933747000", "totalLiabilities": "711632000", "otherCurrentAssets": "14047000", "totalCurrentAssets": "210436000", "currentLongTermDebt": "22746000", "longTermInvestments": "64355000", "shortTermInvestments": "None", "currentNetReceivables": "18666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1168200000", "currentAccountsPayable": "69176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "960744000", "shortLongTermDebtTotal": "308601000", "totalShareholderEquity": "667004000", "capitalLeaseObligations": "81716000", "otherCurrentLiabilities": "54157000", "totalCurrentLiabilities": "190652000", "otherNonCurrentLiabilities": "133417000", "totalNonCurrentLiabilities": "520980000", "cashAndShortTermInvestments": "55645000", "commonStockSharesOutstanding": "218812000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-346896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-62998000", "operatingCashflow": "91880000", "capitalExpenditures": "99772000", "changeInReceivables": "-2739000", "changeInExchangeRate": "531000", "cashflowFromFinancing": "-60896000", "cashflowFromInvestment": "-92566000", "stockBasedCompensation": "9189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-61051000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "123059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 711502000, "cost_of_revenue": 569602000, "gross_profit": 141900000, "research_and_development": 18421000, "selling_general_admin": 34493000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93996000, "depreciation_amortisation": 191030000, "ebitda": 97034000, "interest_expense": 24771000, "interest_income": null, "other_non_operating": null, "pretax_income": -358025000, "tax_provision": -11129000, "effective_tax_rate": null, "net_income": -341203000, "net_income_continuing_ops": -346896000, "net_income_to_common": -341203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55645000, "short_term_investments": null, "net_receivables": 18666000, "inventory": 122078000, "other_current_assets": null, "total_current_assets": 210436000, "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": 1168200000, "total_assets": 1378636000, "short_term_debt": 35850000, "accounts_payable": 69176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190652000, "long_term_debt": 226885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 520980000, "total_liabilities": 711632000, "total_debt": 262735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2933747000, "total_equity": 667004000, "shares_outstanding": 218812000, "operating_cash_flow": 91880000, "stock_based_compensation": 9189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60896000, "free_cash_flow": 191652000, "net_change_in_cash": -61051000 }, "raw_data": { "income": { "ebit": "-93996000", "ebitda": "97034000", "netIncome": "-341203000", "grossProfit": "141900000", "depreciation": "None", "totalRevenue": "711502000", "costOfRevenue": "569602000", "interestIncome": "199000", "incomeBeforeTax": "-358025000", "interestExpense": "24771000", "operatingIncome": "84880000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-11129000", "reportedCurrency": "USD", "netInterestIncome": "-24572000", "nonInterestIncome": "None", "operatingExpenses": "57020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18421000", "otherNonOperatingIncome": "11556000", "costofGoodsAndServicesSold": "569602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191030000", "sellingGeneralAndAdministrative": "34493000", "netIncomeFromContinuingOperations": "-346896000" }, "balance": { "goodwill": "None", "inventory": "122078000", "commonStock": "2415000", "currentDebt": "None", "investments": "None", "totalAssets": "1378636000", "longTermDebt": "226885000", "shortTermDebt": "35850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2933747000", "totalLiabilities": "711632000", "otherCurrentAssets": "14047000", "totalCurrentAssets": "210436000", "currentLongTermDebt": "22746000", "longTermInvestments": "64355000", "shortTermInvestments": "None", "currentNetReceivables": "18666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1168200000", "currentAccountsPayable": "69176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "960744000", "shortLongTermDebtTotal": "308601000", "totalShareholderEquity": "667004000", "capitalLeaseObligations": "81716000", "otherCurrentLiabilities": "54157000", "totalCurrentLiabilities": "190652000", "otherNonCurrentLiabilities": "133417000", "totalNonCurrentLiabilities": "520980000", "cashAndShortTermInvestments": "55645000", "commonStockSharesOutstanding": "218812000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-346896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-62998000", "operatingCashflow": "91880000", "capitalExpenditures": "99772000", "changeInReceivables": "-2739000", "changeInExchangeRate": "531000", "cashflowFromFinancing": "-60896000", "cashflowFromInvestment": "-92566000", "stockBasedCompensation": "9189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-61051000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "123059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178876000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 625904000, "cost_of_revenue": 457552000, "gross_profit": 168352000, "ebit": -16110000, "ebitda": 123479000, "pretax_income": -65735000, "tax_provision": -16780000, "net_income": -48405000, "net_income_to_common": -48405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115081000, "total_current_assets": 297619000, "total_assets": 1712500000, "short_term_debt": 24937000, "long_term_debt": 380854000, "total_debt": 405791000, "total_liabilities": 859988000, "total_equity": 852512000, "shares_outstanding": 188606000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17418000, "capital_expenditure": 140787000, "free_cash_flow": 158205000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235578, "ticker_id": 665, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16110000", "ebitda": "123479000", "netIncome": "-48405000", "grossProfit": "168352000", "depreciation": "None", "totalRevenue": "625904000", "costOfRevenue": "457552000", "interestIncome": "1776000", "incomeBeforeTax": "-65735000", "interestExpense": "24364000", "operatingIncome": "111610000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16780000", "reportedCurrency": "USD", "netInterestIncome": "-22588000", "nonInterestIncome": "None", "operatingExpenses": "56742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-21067000", "costofGoodsAndServicesSold": "457552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139589000", "sellingGeneralAndAdministrative": "31345000", "netIncomeFromContinuingOperations": "-48955000" }, "balance": { "goodwill": "None", "inventory": "141401000", "commonStock": "2033000", "currentDebt": "None", "investments": "None", "totalAssets": "1712500000", "longTermDebt": "380854000", "shortTermDebt": "24937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2592544000", "totalLiabilities": "859988000", "otherCurrentAssets": "11393000", "totalCurrentAssets": "297619000", "currentLongTermDebt": "None", "longTermInvestments": "48957000", "shortTermInvestments": "17000", "currentNetReceivables": "29744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1414881000", "currentAccountsPayable": "47210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1270018000", "shortLongTermDebtTotal": "458826000", "totalShareholderEquity": "852512000", "capitalLeaseObligations": "77972000", "otherCurrentLiabilities": "65894000", "totalCurrentLiabilities": "161318000", "otherNonCurrentLiabilities": "128994000", "totalNonCurrentLiabilities": "698670000", "cashAndShortTermInvestments": "115081000", "commonStockSharesOutstanding": "188606000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "115081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48955000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-44488000", "operatingCashflow": "17418000", "capitalExpenditures": "140787000", "changeInReceivables": "-9260000", "changeInExchangeRate": "28000", "cashflowFromFinancing": "-5241000", "cashflowFromInvestment": "-130468000", "stockBasedCompensation": "8328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-118263000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625904000, "cost_of_revenue": 457552000, "gross_profit": 168352000, "research_and_development": 0, "selling_general_admin": 31345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16110000, "depreciation_amortisation": 139589000, "ebitda": 123479000, "interest_expense": 24364000, "interest_income": null, "other_non_operating": null, "pretax_income": -65735000, "tax_provision": -16780000, "effective_tax_rate": null, "net_income": -48405000, "net_income_continuing_ops": -48955000, "net_income_to_common": -48405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115081000, "short_term_investments": 17000, "net_receivables": 29744000, "inventory": 141401000, "other_current_assets": null, "total_current_assets": 297619000, "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": 1414881000, "total_assets": 1712500000, "short_term_debt": 24937000, "accounts_payable": 47210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161318000, "long_term_debt": 380854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 698670000, "total_liabilities": 859988000, "total_debt": 405791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2592544000, "total_equity": 852512000, "shares_outstanding": 188606000, "operating_cash_flow": 17418000, "stock_based_compensation": 8328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130468000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5241000, "free_cash_flow": 158205000, "net_change_in_cash": -118263000 }, "raw_data": { "income": { "ebit": "-16110000", "ebitda": "123479000", "netIncome": "-48405000", "grossProfit": "168352000", "depreciation": "None", "totalRevenue": "625904000", "costOfRevenue": "457552000", "interestIncome": "1776000", "incomeBeforeTax": "-65735000", "interestExpense": "24364000", "operatingIncome": "111610000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16780000", "reportedCurrency": "USD", "netInterestIncome": "-22588000", "nonInterestIncome": "None", "operatingExpenses": "56742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-21067000", "costofGoodsAndServicesSold": "457552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139589000", "sellingGeneralAndAdministrative": "31345000", "netIncomeFromContinuingOperations": "-48955000" }, "balance": { "goodwill": "None", "inventory": "141401000", "commonStock": "2033000", "currentDebt": "None", "investments": "None", "totalAssets": "1712500000", "longTermDebt": "380854000", "shortTermDebt": "24937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2592544000", "totalLiabilities": "859988000", "otherCurrentAssets": "11393000", "totalCurrentAssets": "297619000", "currentLongTermDebt": "None", "longTermInvestments": "48957000", "shortTermInvestments": "17000", "currentNetReceivables": "29744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1414881000", "currentAccountsPayable": "47210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1270018000", "shortLongTermDebtTotal": "458826000", "totalShareholderEquity": "852512000", "capitalLeaseObligations": "77972000", "otherCurrentLiabilities": "65894000", "totalCurrentLiabilities": "161318000", "otherNonCurrentLiabilities": "128994000", "totalNonCurrentLiabilities": "698670000", "cashAndShortTermInvestments": "115081000", "commonStockSharesOutstanding": "188606000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "115081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48955000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-44488000", "operatingCashflow": "17418000", "capitalExpenditures": "140787000", "changeInReceivables": "-9260000", "changeInExchangeRate": "28000", "cashflowFromFinancing": "-5241000", "cashflowFromInvestment": "-130468000", "stockBasedCompensation": "8328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-118263000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128473000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 856192000, "cost_of_revenue": 460372000, "gross_profit": 395224000, "ebit": 371258000, "ebitda": 475922000, "pretax_income": 348715000, "tax_provision": 101954000, "net_income": 246761000, "net_income_to_common": 246761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 843169000, "total_current_assets": 1709344000, "total_assets": 15261327000, "short_term_debt": 25918000, "long_term_debt": 715983000, "total_debt": 741901000, "total_liabilities": 4849002000, "total_equity": 10412325000, "shares_outstanding": 650790000, "goodwill_and_intangibles": 625812000 }, "cash_flow": { "operating_cash_flow": 340836000, "capital_expenditure": 74079000, "free_cash_flow": 414915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235541, "ticker_id": 665, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "371258000", "ebitda": "475922000", "netIncome": "246761000", "grossProfit": "395224000", "depreciation": "None", "totalRevenue": "856192000", "costOfRevenue": "460372000", "interestIncome": "6225000", "incomeBeforeTax": "348715000", "interestExpense": "6443000", "operatingIncome": "371258000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "101954000", "reportedCurrency": "USD", "netInterestIncome": "-218000", "nonInterestIncome": "None", "operatingExpenses": "23966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104664000", "sellingGeneralAndAdministrative": "21662000", "netIncomeFromContinuingOperations": "246761000" }, "balance": { "goodwill": "625812000", "inventory": "728384000", "commonStock": "10345000", "currentDebt": "None", "investments": "None", "totalAssets": "15261327000", "longTermDebt": "715983000", "shortTermDebt": "25918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2229628000", "totalLiabilities": "4849002000", "otherCurrentAssets": "50430000", "totalCurrentAssets": "1709344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13551983000", "currentAccountsPayable": "258161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "773222000", "totalShareholderEquity": "10412325000", "capitalLeaseObligations": "57239000", "otherCurrentLiabilities": "173589000", "totalCurrentLiabilities": "458378000", "otherNonCurrentLiabilities": "83949000", "totalNonCurrentLiabilities": "4390624000", "cashAndShortTermInvestments": "843169000", "commonStockSharesOutstanding": "650790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "843169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-26803000", "operatingCashflow": "340836000", "capitalExpenditures": "74079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104872000", "cashflowFromInvestment": "55373000", "stockBasedCompensation": "8627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 856192000, "cost_of_revenue": 460372000, "gross_profit": 395224000, "research_and_development": null, "selling_general_admin": 21662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 371258000, "depreciation_amortisation": 104664000, "ebitda": 475922000, "interest_expense": 6443000, "interest_income": null, "other_non_operating": null, "pretax_income": 348715000, "tax_provision": 101954000, "effective_tax_rate": null, "net_income": 246761000, "net_income_continuing_ops": 246761000, "net_income_to_common": 246761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 843169000, "short_term_investments": null, "net_receivables": 87361000, "inventory": 728384000, "other_current_assets": null, "total_current_assets": 1709344000, "net_ppe": null, "goodwill": 625812000, "intangible_assets": null, "goodwill_and_intangibles": 625812000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13551983000, "total_assets": 15261327000, "short_term_debt": 25918000, "accounts_payable": 258161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 458378000, "long_term_debt": 715983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4390624000, "total_liabilities": 4849002000, "total_debt": 741901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2229628000, "total_equity": 10412325000, "shares_outstanding": 650790000, "operating_cash_flow": 340836000, "stock_based_compensation": 8627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 55373000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104872000, "free_cash_flow": 414915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "371258000", "ebitda": "475922000", "netIncome": "246761000", "grossProfit": "395224000", "depreciation": "None", "totalRevenue": "856192000", "costOfRevenue": "460372000", "interestIncome": "6225000", "incomeBeforeTax": "348715000", "interestExpense": "6443000", "operatingIncome": "371258000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "101954000", "reportedCurrency": "USD", "netInterestIncome": "-218000", "nonInterestIncome": "None", "operatingExpenses": "23966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104664000", "sellingGeneralAndAdministrative": "21662000", "netIncomeFromContinuingOperations": "246761000" }, "balance": { "goodwill": "625812000", "inventory": "728384000", "commonStock": "10345000", "currentDebt": "None", "investments": "None", "totalAssets": "15261327000", "longTermDebt": "715983000", "shortTermDebt": "25918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2229628000", "totalLiabilities": "4849002000", "otherCurrentAssets": "50430000", "totalCurrentAssets": "1709344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13551983000", "currentAccountsPayable": "258161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "773222000", "totalShareholderEquity": "10412325000", "capitalLeaseObligations": "57239000", "otherCurrentLiabilities": "173589000", "totalCurrentLiabilities": "458378000", "otherNonCurrentLiabilities": "83949000", "totalNonCurrentLiabilities": "4390624000", "cashAndShortTermInvestments": "843169000", "commonStockSharesOutstanding": "650790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "843169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-26803000", "operatingCashflow": "340836000", "capitalExpenditures": "74079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104872000", "cashflowFromInvestment": "55373000", "stockBasedCompensation": "8627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104664000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 674847000, "cost_of_revenue": 313226000, "gross_profit": 362384000, "ebit": 345789000, "ebitda": 425802000, "pretax_income": 327508000, "tax_provision": 112539000, "net_income": 214969000, "net_income_to_common": 214969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553597000, "total_current_assets": 786087000, "total_assets": 4695682000, "short_term_debt": 28958000, "long_term_debt": 290792000, "total_debt": 319750000, "total_liabilities": 1382631000, "total_equity": 3313051000, "shares_outstanding": 650790000, "goodwill_and_intangibles": 625812000 }, "cash_flow": { "operating_cash_flow": 374587000, "capital_expenditure": 61319000, "free_cash_flow": 435906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235542, "ticker_id": 665, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "345789000", "ebitda": "425802000", "netIncome": "214969000", "grossProfit": "362384000", "depreciation": "None", "totalRevenue": "674847000", "costOfRevenue": "313226000", "interestIncome": "1710000", "incomeBeforeTax": "327508000", "interestExpense": "5968000", "operatingIncome": "345789000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "112539000", "reportedCurrency": "USD", "netInterestIncome": "-5968000", "nonInterestIncome": "None", "operatingExpenses": "16594999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80013000", "sellingGeneralAndAdministrative": "15205000", "netIncomeFromContinuingOperations": "214969000" }, "balance": { "goodwill": "625812000", "inventory": "163330000", "commonStock": "6421000", "currentDebt": "None", "investments": "None", "totalAssets": "4695682000", "longTermDebt": "290792000", "shortTermDebt": "28958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2476389000", "totalLiabilities": "1382631000", "otherCurrentAssets": "834000", "totalCurrentAssets": "786087000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3511249000", "currentAccountsPayable": "148872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2760721000", "shortLongTermDebtTotal": "365429000", "totalShareholderEquity": "3313051000", "capitalLeaseObligations": "61703000", "otherCurrentLiabilities": "214631000", "totalCurrentLiabilities": "393144000", "otherNonCurrentLiabilities": "80519000", "totalNonCurrentLiabilities": "989487000", "cashAndShortTermInvestments": "553597000", "commonStockSharesOutstanding": "650790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "553597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214969000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24314000", "operatingCashflow": "374587000", "capitalExpenditures": "61319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25818000", "cashflowFromInvestment": "-61383000", "stockBasedCompensation": "6682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 674847000, "cost_of_revenue": 313226000, "gross_profit": 362384000, "research_and_development": null, "selling_general_admin": 15205000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 345789000, "depreciation_amortisation": 80013000, "ebitda": 425802000, "interest_expense": 5968000, "interest_income": null, "other_non_operating": null, "pretax_income": 327508000, "tax_provision": 112539000, "effective_tax_rate": null, "net_income": 214969000, "net_income_continuing_ops": 214969000, "net_income_to_common": 214969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 553597000, "short_term_investments": null, "net_receivables": 68326000, "inventory": 163330000, "other_current_assets": null, "total_current_assets": 786087000, "net_ppe": null, "goodwill": 625812000, "intangible_assets": null, "goodwill_and_intangibles": 625812000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3511249000, "total_assets": 4695682000, "short_term_debt": 28958000, "accounts_payable": 148872000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393144000, "long_term_debt": 290792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 989487000, "total_liabilities": 1382631000, "total_debt": 319750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2476389000, "total_equity": 3313051000, "shares_outstanding": 650790000, "operating_cash_flow": 374587000, "stock_based_compensation": 6682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25818000, "free_cash_flow": 435906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "345789000", "ebitda": "425802000", "netIncome": "214969000", "grossProfit": "362384000", "depreciation": "None", "totalRevenue": "674847000", "costOfRevenue": "313226000", "interestIncome": "1710000", "incomeBeforeTax": "327508000", "interestExpense": "5968000", "operatingIncome": "345789000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "112539000", "reportedCurrency": "USD", "netInterestIncome": "-5968000", "nonInterestIncome": "None", "operatingExpenses": "16594999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80013000", "sellingGeneralAndAdministrative": "15205000", "netIncomeFromContinuingOperations": "214969000" }, "balance": { "goodwill": "625812000", "inventory": "163330000", "commonStock": "6421000", "currentDebt": "None", "investments": "None", "totalAssets": "4695682000", "longTermDebt": "290792000", "shortTermDebt": "28958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2476389000", "totalLiabilities": "1382631000", "otherCurrentAssets": "834000", "totalCurrentAssets": "786087000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3511249000", "currentAccountsPayable": "148872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2760721000", "shortLongTermDebtTotal": "365429000", "totalShareholderEquity": "3313051000", "capitalLeaseObligations": "61703000", "otherCurrentLiabilities": "214631000", "totalCurrentLiabilities": "393144000", "otherNonCurrentLiabilities": "80519000", "totalNonCurrentLiabilities": "989487000", "cashAndShortTermInvestments": "553597000", "commonStockSharesOutstanding": "650790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "553597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214969000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24314000", "operatingCashflow": "374587000", "capitalExpenditures": "61319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25818000", "cashflowFromInvestment": "-61383000", "stockBasedCompensation": "6682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80013000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 554567000, "cost_of_revenue": 248736000, "gross_profit": 305831000, "ebit": 176216000, "ebitda": 249146000, "pretax_income": 169943000, "tax_provision": -96881000, "net_income": 266824000, "net_income_to_common": 266824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266342000, "total_current_assets": 490723000, "total_assets": 4512162000, "short_term_debt": 37928000, "long_term_debt": 290608000, "total_debt": 328536000, "total_liabilities": 1418380000, "total_equity": 3093782000, "shares_outstanding": 650790000, "goodwill_and_intangibles": 632380000 }, "cash_flow": { "operating_cash_flow": 237706000, "capital_expenditure": 49034000, "free_cash_flow": 286740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235544, "ticker_id": 665, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176216000", "ebitda": "249146000", "netIncome": "266824000", "grossProfit": "305831000", "depreciation": "None", "totalRevenue": "554567000", "costOfRevenue": "248736000", "interestIncome": "8171000", "incomeBeforeTax": "169943000", "interestExpense": "6273000", "operatingIncome": "177087000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-96881000", "reportedCurrency": "USD", "netInterestIncome": "-6273000", "nonInterestIncome": "None", "operatingExpenses": "128744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72930000", "sellingGeneralAndAdministrative": "14830000", "netIncomeFromContinuingOperations": "266824000" }, "balance": { "goodwill": "632380000", "inventory": "156666000", "commonStock": "6422000", "currentDebt": "None", "investments": "None", "totalAssets": "4512162000", "longTermDebt": "290608000", "shortTermDebt": "37928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2691358000", "totalLiabilities": "1418380000", "otherCurrentAssets": "33321000", "totalCurrentAssets": "490723000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3643861000", "currentAccountsPayable": "136753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2772267000", "shortLongTermDebtTotal": "376585000", "totalShareholderEquity": "3093782000", "capitalLeaseObligations": "85977000", "otherCurrentLiabilities": "158367000", "totalCurrentLiabilities": "333754000", "otherNonCurrentLiabilities": "66261000", "totalNonCurrentLiabilities": "1084626000", "cashAndShortTermInvestments": "266342000", "commonStockSharesOutstanding": "650790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "266342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266824000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5011000", "operatingCashflow": "237706000", "capitalExpenditures": "49034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23888000", "cashflowFromInvestment": "-59190000", "stockBasedCompensation": "5012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 554567000, "cost_of_revenue": 248736000, "gross_profit": 305831000, "research_and_development": null, "selling_general_admin": 14830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176216000, "depreciation_amortisation": 72930000, "ebitda": 249146000, "interest_expense": 6273000, "interest_income": null, "other_non_operating": null, "pretax_income": 169943000, "tax_provision": -96881000, "effective_tax_rate": null, "net_income": 266824000, "net_income_continuing_ops": 266824000, "net_income_to_common": 266824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266342000, "short_term_investments": null, "net_receivables": 67715000, "inventory": 156666000, "other_current_assets": null, "total_current_assets": 490723000, "net_ppe": null, "goodwill": 632380000, "intangible_assets": null, "goodwill_and_intangibles": 632380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3643861000, "total_assets": 4512162000, "short_term_debt": 37928000, "accounts_payable": 136753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333754000, "long_term_debt": 290608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1084626000, "total_liabilities": 1418380000, "total_debt": 328536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2691358000, "total_equity": 3093782000, "shares_outstanding": 650790000, "operating_cash_flow": 237706000, "stock_based_compensation": 5012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23888000, "free_cash_flow": 286740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176216000", "ebitda": "249146000", "netIncome": "266824000", "grossProfit": "305831000", "depreciation": "None", "totalRevenue": "554567000", "costOfRevenue": "248736000", "interestIncome": "8171000", "incomeBeforeTax": "169943000", "interestExpense": "6273000", "operatingIncome": "177087000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-96881000", "reportedCurrency": "USD", "netInterestIncome": "-6273000", "nonInterestIncome": "None", "operatingExpenses": "128744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72930000", "sellingGeneralAndAdministrative": "14830000", "netIncomeFromContinuingOperations": "266824000" }, "balance": { "goodwill": "632380000", "inventory": "156666000", "commonStock": "6422000", "currentDebt": "None", "investments": "None", "totalAssets": "4512162000", "longTermDebt": "290608000", "shortTermDebt": "37928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2691358000", "totalLiabilities": "1418380000", "otherCurrentAssets": "33321000", "totalCurrentAssets": "490723000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3643861000", "currentAccountsPayable": "136753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2772267000", "shortLongTermDebtTotal": "376585000", "totalShareholderEquity": "3093782000", "capitalLeaseObligations": "85977000", "otherCurrentLiabilities": "158367000", "totalCurrentLiabilities": "333754000", "otherNonCurrentLiabilities": "66261000", "totalNonCurrentLiabilities": "1084626000", "cashAndShortTermInvestments": "266342000", "commonStockSharesOutstanding": "650790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "266342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266824000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5011000", "operatingCashflow": "237706000", "capitalExpenditures": "49034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23888000", "cashflowFromInvestment": "-59190000", "stockBasedCompensation": "5012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72930000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 480650000, "cost_of_revenue": 239792000, "gross_profit": 240858000, "ebit": 142931000, "ebitda": 209252000, "pretax_income": 133321000, "tax_provision": 62595000, "net_income": 70726000, "net_income_to_common": 70726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111646000, "total_current_assets": 526309000, "total_assets": 4150950000, "short_term_debt": 43435000, "long_term_debt": 290425000, "total_debt": 333860000, "total_liabilities": 1322563000, "total_equity": 2828387000, "shares_outstanding": 643076000, "goodwill_and_intangibles": 613355000 }, "cash_flow": { "operating_cash_flow": 206951000, "capital_expenditure": 60807000, "free_cash_flow": 267758000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235545, "ticker_id": 665, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142931000", "ebitda": "209252000", "netIncome": "70726000", "grossProfit": "240858000", "depreciation": "None", "totalRevenue": "480650000", "costOfRevenue": "239792000", "interestIncome": "7687000", "incomeBeforeTax": "133321000", "interestExpense": "8250999", "operatingIncome": "140108000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "62595000", "reportedCurrency": "USD", "netInterestIncome": "-8251000", "nonInterestIncome": "None", "operatingExpenses": "100750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66321000", "sellingGeneralAndAdministrative": "13250000", "netIncomeFromContinuingOperations": "70726000" }, "balance": { "goodwill": "613355000", "inventory": "331148000", "commonStock": "6426000", "currentDebt": "None", "investments": "None", "totalAssets": "4150950000", "longTermDebt": "290425000", "shortTermDebt": "43435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2958182000", "totalLiabilities": "1322563000", "otherCurrentAssets": "22875000", "totalCurrentAssets": "526309000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3624641000", "currentAccountsPayable": "141511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2794687000", "shortLongTermDebtTotal": "394268000", "totalShareholderEquity": "2828387000", "capitalLeaseObligations": "97218000", "otherCurrentLiabilities": "141978000", "totalCurrentLiabilities": "327674000", "otherNonCurrentLiabilities": "59930000", "totalNonCurrentLiabilities": "994889000", "cashAndShortTermInvestments": "111646000", "commonStockSharesOutstanding": "643076000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-14125000", "operatingCashflow": "206951000", "capitalExpenditures": "60807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112772000", "cashflowFromInvestment": "-60573000", "stockBasedCompensation": "4217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480650000, "cost_of_revenue": 239792000, "gross_profit": 240858000, "research_and_development": null, "selling_general_admin": 13250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142931000, "depreciation_amortisation": 66321000, "ebitda": 209252000, "interest_expense": 8250999, "interest_income": null, "other_non_operating": null, "pretax_income": 133321000, "tax_provision": 62595000, "effective_tax_rate": null, "net_income": 70726000, "net_income_continuing_ops": 70726000, "net_income_to_common": 70726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111646000, "short_term_investments": null, "net_receivables": 60640000, "inventory": 331148000, "other_current_assets": null, "total_current_assets": 526309000, "net_ppe": null, "goodwill": 613355000, "intangible_assets": null, "goodwill_and_intangibles": 613355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3624641000, "total_assets": 4150950000, "short_term_debt": 43435000, "accounts_payable": 141511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327674000, "long_term_debt": 290425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 994889000, "total_liabilities": 1322563000, "total_debt": 333860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2958182000, "total_equity": 2828387000, "shares_outstanding": 643076000, "operating_cash_flow": 206951000, "stock_based_compensation": 4217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112772000, "free_cash_flow": 267758000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142931000", "ebitda": "209252000", "netIncome": "70726000", "grossProfit": "240858000", "depreciation": "None", "totalRevenue": "480650000", "costOfRevenue": "239792000", "interestIncome": "7687000", "incomeBeforeTax": "133321000", "interestExpense": "8250999", "operatingIncome": "140108000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "62595000", "reportedCurrency": "USD", "netInterestIncome": "-8251000", "nonInterestIncome": "None", "operatingExpenses": "100750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66321000", "sellingGeneralAndAdministrative": "13250000", "netIncomeFromContinuingOperations": "70726000" }, "balance": { "goodwill": "613355000", "inventory": "331148000", "commonStock": "6426000", "currentDebt": "None", "investments": "None", "totalAssets": "4150950000", "longTermDebt": "290425000", "shortTermDebt": "43435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2958182000", "totalLiabilities": "1322563000", "otherCurrentAssets": "22875000", "totalCurrentAssets": "526309000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3624641000", "currentAccountsPayable": "141511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2794687000", "shortLongTermDebtTotal": "394268000", "totalShareholderEquity": "2828387000", "capitalLeaseObligations": "97218000", "otherCurrentLiabilities": "141978000", "totalCurrentLiabilities": "327674000", "otherNonCurrentLiabilities": "59930000", "totalNonCurrentLiabilities": "994889000", "cashAndShortTermInvestments": "111646000", "commonStockSharesOutstanding": "643076000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-14125000", "operatingCashflow": "206951000", "capitalExpenditures": "60807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112772000", "cashflowFromInvestment": "-60573000", "stockBasedCompensation": "4217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61421000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 360062000, "cost_of_revenue": 221219000, "gross_profit": 138843000, "ebit": 62156000, "ebitda": 109981000, "pretax_income": 51766000, "tax_provision": 18413000, "net_income": 33353000, "net_income_to_common": 33353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77574000, "total_current_assets": 502322000, "total_assets": 4066893000, "short_term_debt": 43717000, "long_term_debt": 400241000, "total_debt": 443958000, "total_liabilities": 1318381000, "total_equity": 2748512000, "shares_outstanding": 521203000, "goodwill_and_intangibles": 567045000 }, "cash_flow": { "operating_cash_flow": 67635000, "capital_expenditure": 50002000, "free_cash_flow": 117637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235546, "ticker_id": 665, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62156000", "ebitda": "109981000", "netIncome": "33353000", "grossProfit": "138843000", "depreciation": "None", "totalRevenue": "360062000", "costOfRevenue": "221219000", "interestIncome": "10909000", "incomeBeforeTax": "51766000", "interestExpense": "10450000", "operatingIncome": "62156000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18413000", "reportedCurrency": "USD", "netInterestIncome": "-10450000", "nonInterestIncome": "None", "operatingExpenses": "76687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47825000", "sellingGeneralAndAdministrative": "13912000", "netIncomeFromContinuingOperations": "33353000" }, "balance": { "goodwill": "567045000", "inventory": "341338000", "commonStock": "6390000", "currentDebt": "None", "investments": "None", "totalAssets": "4066893000", "longTermDebt": "400241000", "shortTermDebt": "43717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3028908000", "totalLiabilities": "1318381000", "otherCurrentAssets": "28502000", "totalCurrentAssets": "502322000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3564571000", "currentAccountsPayable": "124928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2799755000", "shortLongTermDebtTotal": "510238000", "totalShareholderEquity": "2748512000", "capitalLeaseObligations": "109997000", "otherCurrentLiabilities": "61891000", "totalCurrentLiabilities": "260868000", "otherNonCurrentLiabilities": "55960000", "totalNonCurrentLiabilities": "1057513000", "cashAndShortTermInvestments": "77574000", "commonStockSharesOutstanding": "521203000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33353000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8348000", "operatingCashflow": "67635000", "capitalExpenditures": "50002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98153000", "cashflowFromInvestment": "53304000", "stockBasedCompensation": "3298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43093000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 360062000, "cost_of_revenue": 221219000, "gross_profit": 138843000, "research_and_development": null, "selling_general_admin": 13912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62156000, "depreciation_amortisation": 47825000, "ebitda": 109981000, "interest_expense": 10450000, "interest_income": null, "other_non_operating": null, "pretax_income": 51766000, "tax_provision": 18413000, "effective_tax_rate": null, "net_income": 33353000, "net_income_continuing_ops": 33353000, "net_income_to_common": 33353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77574000, "short_term_investments": null, "net_receivables": 54908000, "inventory": 341338000, "other_current_assets": null, "total_current_assets": 502322000, "net_ppe": null, "goodwill": 567045000, "intangible_assets": null, "goodwill_and_intangibles": 567045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3564571000, "total_assets": 4066893000, "short_term_debt": 43717000, "accounts_payable": 124928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260868000, "long_term_debt": 400241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1057513000, "total_liabilities": 1318381000, "total_debt": 443958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3028908000, "total_equity": 2748512000, "shares_outstanding": 521203000, "operating_cash_flow": 67635000, "stock_based_compensation": 3298000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 53304000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98153000, "free_cash_flow": 117637000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62156000", "ebitda": "109981000", "netIncome": "33353000", "grossProfit": "138843000", "depreciation": "None", "totalRevenue": "360062000", "costOfRevenue": "221219000", "interestIncome": "10909000", "incomeBeforeTax": "51766000", "interestExpense": "10450000", "operatingIncome": "62156000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18413000", "reportedCurrency": "USD", "netInterestIncome": "-10450000", "nonInterestIncome": "None", "operatingExpenses": "76687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47825000", "sellingGeneralAndAdministrative": "13912000", "netIncomeFromContinuingOperations": "33353000" }, "balance": { "goodwill": "567045000", "inventory": "341338000", "commonStock": "6390000", "currentDebt": "None", "investments": "None", "totalAssets": "4066893000", "longTermDebt": "400241000", "shortTermDebt": "43717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3028908000", "totalLiabilities": "1318381000", "otherCurrentAssets": "28502000", "totalCurrentAssets": "502322000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3564571000", "currentAccountsPayable": "124928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2799755000", "shortLongTermDebtTotal": "510238000", "totalShareholderEquity": "2748512000", "capitalLeaseObligations": "109997000", "otherCurrentLiabilities": "61891000", "totalCurrentLiabilities": "260868000", "otherNonCurrentLiabilities": "55960000", "totalNonCurrentLiabilities": "1057513000", "cashAndShortTermInvestments": "77574000", "commonStockSharesOutstanding": "521203000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33353000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8348000", "operatingCashflow": "67635000", "capitalExpenditures": "50002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98153000", "cashflowFromInvestment": "53304000", "stockBasedCompensation": "3298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43093000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 305444000, "cost_of_revenue": 155735000, "gross_profit": 149709000, "ebit": 86134000, "ebitda": 126982000, "pretax_income": 56272000, "tax_provision": 18420000, "net_income": 37852000, "net_income_to_common": 37852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55087000, "total_current_assets": 273099000, "total_assets": 2301747000, "short_term_debt": 42978000, "long_term_debt": 485058000, "total_debt": 528036000, "total_liabilities": 1178495000, "total_equity": 1123252000, "shares_outstanding": 400838000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 63793000, "capital_expenditure": 47720000, "free_cash_flow": 111513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235547, "ticker_id": 665, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86134000", "ebitda": "126982000", "netIncome": "37852000", "grossProfit": "149709000", "depreciation": "None", "totalRevenue": "305444000", "costOfRevenue": "155735000", "interestIncome": "9597000", "incomeBeforeTax": "56272000", "interestExpense": "11887000", "operatingIncome": "164182000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18420000", "reportedCurrency": "USD", "netInterestIncome": "-11887000", "nonInterestIncome": "None", "operatingExpenses": "-14473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40848000", "sellingGeneralAndAdministrative": "11116000", "netIncomeFromContinuingOperations": "37852000" }, "balance": { "goodwill": "0", "inventory": "171341000", "commonStock": "3992000", "currentDebt": "None", "investments": "None", "totalAssets": "2301747000", "longTermDebt": "485058000", "shortTermDebt": "42978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3062261000", "totalLiabilities": "1178495000", "otherCurrentAssets": "16741000", "totalCurrentAssets": "273099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2028648000", "currentAccountsPayable": "125877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1841529000", "shortLongTermDebtTotal": "601656000", "totalShareholderEquity": "1123252000", "capitalLeaseObligations": "116598000", "otherCurrentLiabilities": "77121000", "totalCurrentLiabilities": "330820000", "otherNonCurrentLiabilities": "38201000", "totalNonCurrentLiabilities": "847675000", "cashAndShortTermInvestments": "55087000", "commonStockSharesOutstanding": "400838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37852000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15852000", "operatingCashflow": "63793000", "capitalExpenditures": "47720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37287000", "cashflowFromInvestment": "-193513000", "stockBasedCompensation": "2233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36533000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305444000, "cost_of_revenue": 155735000, "gross_profit": 149709000, "research_and_development": null, "selling_general_admin": 11116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86134000, "depreciation_amortisation": 40848000, "ebitda": 126982000, "interest_expense": 11887000, "interest_income": null, "other_non_operating": null, "pretax_income": 56272000, "tax_provision": 18420000, "effective_tax_rate": null, "net_income": 37852000, "net_income_continuing_ops": 37852000, "net_income_to_common": 37852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55087000, "short_term_investments": null, "net_receivables": 29930000, "inventory": 171341000, "other_current_assets": null, "total_current_assets": 273099000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2028648000, "total_assets": 2301747000, "short_term_debt": 42978000, "accounts_payable": 125877000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330820000, "long_term_debt": 485058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 847675000, "total_liabilities": 1178495000, "total_debt": 528036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3062261000, "total_equity": 1123252000, "shares_outstanding": 400838000, "operating_cash_flow": 63793000, "stock_based_compensation": 2233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -193513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37287000, "free_cash_flow": 111513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86134000", "ebitda": "126982000", "netIncome": "37852000", "grossProfit": "149709000", "depreciation": "None", "totalRevenue": "305444000", "costOfRevenue": "155735000", "interestIncome": "9597000", "incomeBeforeTax": "56272000", "interestExpense": "11887000", "operatingIncome": "164182000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18420000", "reportedCurrency": "USD", "netInterestIncome": "-11887000", "nonInterestIncome": "None", "operatingExpenses": "-14473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40848000", "sellingGeneralAndAdministrative": "11116000", "netIncomeFromContinuingOperations": "37852000" }, "balance": { "goodwill": "0", "inventory": "171341000", "commonStock": "3992000", "currentDebt": "None", "investments": "None", "totalAssets": "2301747000", "longTermDebt": "485058000", "shortTermDebt": "42978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3062261000", "totalLiabilities": "1178495000", "otherCurrentAssets": "16741000", "totalCurrentAssets": "273099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2028648000", "currentAccountsPayable": "125877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1841529000", "shortLongTermDebtTotal": "601656000", "totalShareholderEquity": "1123252000", "capitalLeaseObligations": "116598000", "otherCurrentLiabilities": "77121000", "totalCurrentLiabilities": "330820000", "otherNonCurrentLiabilities": "38201000", "totalNonCurrentLiabilities": "847675000", "cashAndShortTermInvestments": "55087000", "commonStockSharesOutstanding": "400838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37852000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15852000", "operatingCashflow": "63793000", "capitalExpenditures": "47720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37287000", "cashflowFromInvestment": "-193513000", "stockBasedCompensation": "2233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36533000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 313476000, "cost_of_revenue": 165325000, "gross_profit": 148151000, "ebit": 84402000, "ebitda": 121851000, "pretax_income": 74556000, "tax_provision": 25817000, "net_income": 48739000, "net_income_to_common": 48739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76916000, "total_current_assets": 345972000, "total_assets": 2227800000, "short_term_debt": 31782000, "long_term_debt": 514874000, "total_debt": 546656000, "total_liabilities": 1144650000, "total_equity": 1083150000, "shares_outstanding": 400838000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 111063000, "capital_expenditure": 41980000, "free_cash_flow": 153043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235549, "ticker_id": 665, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84402000", "ebitda": "121851000", "netIncome": "48739000", "grossProfit": "148151000", "depreciation": "None", "totalRevenue": "313476000", "costOfRevenue": "165325000", "interestIncome": "10802000", "incomeBeforeTax": "74556000", "interestExpense": "13280000", "operatingIncome": "117618000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25817000", "reportedCurrency": "USD", "netInterestIncome": "-13280000", "nonInterestIncome": "None", "operatingExpenses": "30533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37449000", "sellingGeneralAndAdministrative": "10966000", "netIncomeFromContinuingOperations": "48739000" }, "balance": { "goodwill": "None", "inventory": "223058000", "commonStock": "3993000", "currentDebt": "None", "investments": "None", "totalAssets": "2227800000", "longTermDebt": "514874000", "shortTermDebt": "31782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3100113000", "totalLiabilities": "1144650000", "otherCurrentAssets": "15833000", "totalCurrentAssets": "345972000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1881828000", "currentAccountsPayable": "126387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1759454000", "shortLongTermDebtTotal": "609507000", "totalShareholderEquity": "1083150000", "capitalLeaseObligations": "94633000", "otherCurrentLiabilities": "70780000", "totalCurrentLiabilities": "318084000", "otherNonCurrentLiabilities": "30950000", "totalNonCurrentLiabilities": "826566000", "cashAndShortTermInvestments": "76916000", "commonStockSharesOutstanding": "400838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "76916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48739000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-14320000", "operatingCashflow": "111063000", "capitalExpenditures": "41980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55958000", "cashflowFromInvestment": "-52049000", "stockBasedCompensation": "2809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 313476000, "cost_of_revenue": 165325000, "gross_profit": 148151000, "research_and_development": null, "selling_general_admin": 10966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84402000, "depreciation_amortisation": 37449000, "ebitda": 121851000, "interest_expense": 13280000, "interest_income": null, "other_non_operating": null, "pretax_income": 74556000, "tax_provision": 25817000, "effective_tax_rate": null, "net_income": 48739000, "net_income_continuing_ops": 48739000, "net_income_to_common": 48739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76916000, "short_term_investments": null, "net_receivables": 30165000, "inventory": 223058000, "other_current_assets": null, "total_current_assets": 345972000, "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": 1881828000, "total_assets": 2227800000, "short_term_debt": 31782000, "accounts_payable": 126387000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 318084000, "long_term_debt": 514874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 826566000, "total_liabilities": 1144650000, "total_debt": 546656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3100113000, "total_equity": 1083150000, "shares_outstanding": 400838000, "operating_cash_flow": 111063000, "stock_based_compensation": 2809000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52049000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55958000, "free_cash_flow": 153043000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84402000", "ebitda": "121851000", "netIncome": "48739000", "grossProfit": "148151000", "depreciation": "None", "totalRevenue": "313476000", "costOfRevenue": "165325000", "interestIncome": "10802000", "incomeBeforeTax": "74556000", "interestExpense": "13280000", "operatingIncome": "117618000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25817000", "reportedCurrency": "USD", "netInterestIncome": "-13280000", "nonInterestIncome": "None", "operatingExpenses": "30533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37449000", "sellingGeneralAndAdministrative": "10966000", "netIncomeFromContinuingOperations": "48739000" }, "balance": { "goodwill": "None", "inventory": "223058000", "commonStock": "3993000", "currentDebt": "None", "investments": "None", "totalAssets": "2227800000", "longTermDebt": "514874000", "shortTermDebt": "31782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3100113000", "totalLiabilities": "1144650000", "otherCurrentAssets": "15833000", "totalCurrentAssets": "345972000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1881828000", "currentAccountsPayable": "126387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1759454000", "shortLongTermDebtTotal": "609507000", "totalShareholderEquity": "1083150000", "capitalLeaseObligations": "94633000", "otherCurrentLiabilities": "70780000", "totalCurrentLiabilities": "318084000", "otherNonCurrentLiabilities": "30950000", "totalNonCurrentLiabilities": "826566000", "cashAndShortTermInvestments": "76916000", "commonStockSharesOutstanding": "400838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "76916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48739000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-14320000", "operatingCashflow": "111063000", "capitalExpenditures": "41980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55958000", "cashflowFromInvestment": "-52049000", "stockBasedCompensation": "2809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33216000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 222026000, "cost_of_revenue": 153307000, "gross_profit": 68719000, "ebit": 16676000, "ebitda": 48758000, "pretax_income": 8615000, "tax_provision": 7189000, "net_income": 1426000, "net_income_to_common": 1426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74136000, "total_current_assets": 312096000, "total_assets": 2143049000, "short_term_debt": 28956000, "long_term_debt": 564691000, "total_debt": 593647000, "total_liabilities": 1111241000, "total_equity": 1031808000, "shares_outstanding": 399909000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15249000, "capital_expenditure": 51405000, "free_cash_flow": 66654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235550, "ticker_id": 665, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16676000", "ebitda": "48758000", "netIncome": "1426000", "grossProfit": "68719000", "depreciation": "None", "totalRevenue": "222026000", "costOfRevenue": "153307000", "interestIncome": "None", "incomeBeforeTax": "8615000", "interestExpense": "13162000", "operatingIncome": "16675999", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7189000", "reportedCurrency": "USD", "netInterestIncome": "-13162000", "nonInterestIncome": "None", "operatingExpenses": "52043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32082000", "sellingGeneralAndAdministrative": "11241000", "netIncomeFromContinuingOperations": "1426000" }, "balance": { "goodwill": "None", "inventory": "193793000", "commonStock": "3992000", "currentDebt": "None", "investments": "None", "totalAssets": "2143049000", "longTermDebt": "564691000", "shortTermDebt": "28956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3148852000", "totalLiabilities": "1111241000", "otherCurrentAssets": "12080000", "totalCurrentAssets": "312096000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1830953000", "currentAccountsPayable": "107323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636070000", "totalShareholderEquity": "1031808000", "capitalLeaseObligations": "71379000", "otherCurrentLiabilities": "65504000", "totalCurrentLiabilities": "260298000", "otherNonCurrentLiabilities": "27295000", "totalNonCurrentLiabilities": "850943000", "cashAndShortTermInvestments": "74136000", "commonStockSharesOutstanding": "399909000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-19774000", "operatingCashflow": "15249000", "capitalExpenditures": "51405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43316000", "cashflowFromInvestment": "-51553000", "stockBasedCompensation": "2732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222026000, "cost_of_revenue": 153307000, "gross_profit": 68719000, "research_and_development": null, "selling_general_admin": 11241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16676000, "depreciation_amortisation": 32082000, "ebitda": 48758000, "interest_expense": 13162000, "interest_income": null, "other_non_operating": null, "pretax_income": 8615000, "tax_provision": 7189000, "effective_tax_rate": null, "net_income": 1426000, "net_income_continuing_ops": 1426000, "net_income_to_common": 1426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74136000, "short_term_investments": null, "net_receivables": 32087000, "inventory": 193793000, "other_current_assets": null, "total_current_assets": 312096000, "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": 1830953000, "total_assets": 2143049000, "short_term_debt": 28956000, "accounts_payable": 107323000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260298000, "long_term_debt": 564691000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 850943000, "total_liabilities": 1111241000, "total_debt": 593647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3148852000, "total_equity": 1031808000, "shares_outstanding": 399909000, "operating_cash_flow": 15249000, "stock_based_compensation": 2732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51553000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43316000, "free_cash_flow": 66654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16676000", "ebitda": "48758000", "netIncome": "1426000", "grossProfit": "68719000", "depreciation": "None", "totalRevenue": "222026000", "costOfRevenue": "153307000", "interestIncome": "None", "incomeBeforeTax": "8615000", "interestExpense": "13162000", "operatingIncome": "16675999", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7189000", "reportedCurrency": "USD", "netInterestIncome": "-13162000", "nonInterestIncome": "None", "operatingExpenses": "52043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32082000", "sellingGeneralAndAdministrative": "11241000", "netIncomeFromContinuingOperations": "1426000" }, "balance": { "goodwill": "None", "inventory": "193793000", "commonStock": "3992000", "currentDebt": "None", "investments": "None", "totalAssets": "2143049000", "longTermDebt": "564691000", "shortTermDebt": "28956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3148852000", "totalLiabilities": "1111241000", "otherCurrentAssets": "12080000", "totalCurrentAssets": "312096000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1830953000", "currentAccountsPayable": "107323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636070000", "totalShareholderEquity": "1031808000", "capitalLeaseObligations": "71379000", "otherCurrentLiabilities": "65504000", "totalCurrentLiabilities": "260298000", "otherNonCurrentLiabilities": "27295000", "totalNonCurrentLiabilities": "850943000", "cashAndShortTermInvestments": "74136000", "commonStockSharesOutstanding": "399909000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-19774000", "operatingCashflow": "15249000", "capitalExpenditures": "51405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43316000", "cashflowFromInvestment": "-51553000", "stockBasedCompensation": "2732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27928000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 213060000, "cost_of_revenue": 164225000, "gross_profit": 48835000, "ebit": -3357000, "ebitda": 28016000, "pretax_income": -13093000, "tax_provision": 16024000, "net_income": -29117000, "net_income_to_common": -29117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67489000, "total_current_assets": 284610000, "total_assets": 2120065000, "short_term_debt": 31524000, "long_term_debt": 514508000, "total_debt": 546032000, "total_liabilities": 1101936000, "total_equity": 1018129000, "shares_outstanding": 384968000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15871000, "capital_expenditure": 42083000, "free_cash_flow": 26212000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235551, "ticker_id": 665, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3357000", "ebitda": "28016000", "netIncome": "-29117000", "grossProfit": "48835000", "depreciation": "None", "totalRevenue": "213060000", "costOfRevenue": "164225000", "interestIncome": "None", "incomeBeforeTax": "-13093000", "interestExpense": "12947000", "operatingIncome": "-3357000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16024000", "reportedCurrency": "USD", "netInterestIncome": "-12947000", "nonInterestIncome": "None", "operatingExpenses": "52192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31373000", "sellingGeneralAndAdministrative": "14404000", "netIncomeFromContinuingOperations": "-29117000" }, "balance": { "goodwill": "None", "inventory": "161684000", "commonStock": "3986000", "currentDebt": "None", "investments": "None", "totalAssets": "2120065000", "longTermDebt": "514508000", "shortTermDebt": "31524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3150278000", "totalLiabilities": "1101936000", "otherCurrentAssets": "18943000", "totalCurrentAssets": "284610000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1835455010", "currentAccountsPayable": "120137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "593834000", "totalShareholderEquity": "1018129000", "capitalLeaseObligations": "79326000", "otherCurrentLiabilities": "69114000", "totalCurrentLiabilities": "286178000", "otherNonCurrentLiabilities": "30626000", "totalNonCurrentLiabilities": "815758000", "cashAndShortTermInvestments": "67489000", "commonStockSharesOutstanding": "384968000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29117000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19694000", "operatingCashflow": "-15871000", "capitalExpenditures": "42083000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63819000", "cashflowFromInvestment": "-42126000", "stockBasedCompensation": "4248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213060000, "cost_of_revenue": 164225000, "gross_profit": 48835000, "research_and_development": null, "selling_general_admin": 14404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3357000, "depreciation_amortisation": 31373000, "ebitda": 28016000, "interest_expense": 12947000, "interest_income": null, "other_non_operating": null, "pretax_income": -13093000, "tax_provision": 16024000, "effective_tax_rate": null, "net_income": -29117000, "net_income_continuing_ops": -29117000, "net_income_to_common": -29117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67489000, "short_term_investments": null, "net_receivables": 36494000, "inventory": 161684000, "other_current_assets": null, "total_current_assets": 284610000, "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": 1835455010, "total_assets": 2120065000, "short_term_debt": 31524000, "accounts_payable": 120137000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286178000, "long_term_debt": 514508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 815758000, "total_liabilities": 1101936000, "total_debt": 546032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3150278000, "total_equity": 1018129000, "shares_outstanding": 384968000, "operating_cash_flow": -15871000, "stock_based_compensation": 4248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42083000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63819000, "free_cash_flow": 26212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3357000", "ebitda": "28016000", "netIncome": "-29117000", "grossProfit": "48835000", "depreciation": "None", "totalRevenue": "213060000", "costOfRevenue": "164225000", "interestIncome": "None", "incomeBeforeTax": "-13093000", "interestExpense": "12947000", "operatingIncome": "-3357000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16024000", "reportedCurrency": "USD", "netInterestIncome": "-12947000", "nonInterestIncome": "None", "operatingExpenses": "52192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31373000", "sellingGeneralAndAdministrative": "14404000", "netIncomeFromContinuingOperations": "-29117000" }, "balance": { "goodwill": "None", "inventory": "161684000", "commonStock": "3986000", "currentDebt": "None", "investments": "None", "totalAssets": "2120065000", "longTermDebt": "514508000", "shortTermDebt": "31524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3150278000", "totalLiabilities": "1101936000", "otherCurrentAssets": "18943000", "totalCurrentAssets": "284610000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1835455010", "currentAccountsPayable": "120137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "593834000", "totalShareholderEquity": "1018129000", "capitalLeaseObligations": "79326000", "otherCurrentLiabilities": "69114000", "totalCurrentLiabilities": "286178000", "otherNonCurrentLiabilities": "30626000", "totalNonCurrentLiabilities": "815758000", "cashAndShortTermInvestments": "67489000", "commonStockSharesOutstanding": "384968000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29117000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19694000", "operatingCashflow": "-15871000", "capitalExpenditures": "42083000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63819000", "cashflowFromInvestment": "-42126000", "stockBasedCompensation": "4248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27297000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 262089999, "cost_of_revenue": 216987000, "gross_profit": 45103000, "ebit": -10708000, "ebitda": 28113000, "pretax_income": -17020000, "tax_provision": 8485000, "net_income": -25505000, "net_income_to_common": -25505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61633000, "total_current_assets": 267255000, "total_assets": 2080848000, "short_term_debt": 32611000, "long_term_debt": 470115000, "total_debt": 502726000, "total_liabilities": 1056945000, "total_equity": 1023903000, "shares_outstanding": 380500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 65277000, "capital_expenditure": 92715000, "free_cash_flow": 157992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235552, "ticker_id": 665, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10708000", "ebitda": "28113000", "netIncome": "-25505000", "grossProfit": "45103000", "depreciation": "None", "totalRevenue": "262089999", "costOfRevenue": "216987000", "interestIncome": "None", "incomeBeforeTax": "-17020000", "interestExpense": "7396000", "operatingIncome": "-38715000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8485000", "reportedCurrency": "USD", "netInterestIncome": "-7396000", "nonInterestIncome": "None", "operatingExpenses": "83817999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25018000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38821000", "sellingGeneralAndAdministrative": "10221000", "netIncomeFromContinuingOperations": "-25505000" }, "balance": { "goodwill": "None", "inventory": "156061000", "commonStock": "3863000", "currentDebt": "None", "investments": "None", "totalAssets": "2080848000", "longTermDebt": "470115000", "shortTermDebt": "32611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3121161000", "totalLiabilities": "1056945000", "otherCurrentAssets": "18526000", "totalCurrentAssets": "267255000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "31035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813593000", "currentAccountsPayable": "115110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555285000", "totalShareholderEquity": "1023903000", "capitalLeaseObligations": "85170000", "otherCurrentLiabilities": "69258000", "totalCurrentLiabilities": "289613000", "otherNonCurrentLiabilities": "29239000", "totalNonCurrentLiabilities": "767332000", "cashAndShortTermInvestments": "61633000", "commonStockSharesOutstanding": "380500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7401000", "operatingCashflow": "65277000", "capitalExpenditures": "92715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29526000", "cashflowFromInvestment": "-86564000", "stockBasedCompensation": "2899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262089999, "cost_of_revenue": 216987000, "gross_profit": 45103000, "research_and_development": 25018000, "selling_general_admin": 10221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10708000, "depreciation_amortisation": 38821000, "ebitda": 28113000, "interest_expense": 7396000, "interest_income": null, "other_non_operating": null, "pretax_income": -17020000, "tax_provision": 8485000, "effective_tax_rate": null, "net_income": -25505000, "net_income_continuing_ops": -25505000, "net_income_to_common": -25505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61633000, "short_term_investments": 0, "net_receivables": 31035000, "inventory": 156061000, "other_current_assets": null, "total_current_assets": 267255000, "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": 1813593000, "total_assets": 2080848000, "short_term_debt": 32611000, "accounts_payable": 115110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289613000, "long_term_debt": 470115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 767332000, "total_liabilities": 1056945000, "total_debt": 502726000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3121161000, "total_equity": 1023903000, "shares_outstanding": 380500000, "operating_cash_flow": 65277000, "stock_based_compensation": 2899000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29526000, "free_cash_flow": 157992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10708000", "ebitda": "28113000", "netIncome": "-25505000", "grossProfit": "45103000", "depreciation": "None", "totalRevenue": "262089999", "costOfRevenue": "216987000", "interestIncome": "None", "incomeBeforeTax": "-17020000", "interestExpense": "7396000", "operatingIncome": "-38715000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8485000", "reportedCurrency": "USD", "netInterestIncome": "-7396000", "nonInterestIncome": "None", "operatingExpenses": "83817999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25018000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38821000", "sellingGeneralAndAdministrative": "10221000", "netIncomeFromContinuingOperations": "-25505000" }, "balance": { "goodwill": "None", "inventory": "156061000", "commonStock": "3863000", "currentDebt": "None", "investments": "None", "totalAssets": "2080848000", "longTermDebt": "470115000", "shortTermDebt": "32611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3121161000", "totalLiabilities": "1056945000", "otherCurrentAssets": "18526000", "totalCurrentAssets": "267255000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "31035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813593000", "currentAccountsPayable": "115110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555285000", "totalShareholderEquity": "1023903000", "capitalLeaseObligations": "85170000", "otherCurrentLiabilities": "69258000", "totalCurrentLiabilities": "289613000", "otherNonCurrentLiabilities": "29239000", "totalNonCurrentLiabilities": "767332000", "cashAndShortTermInvestments": "61633000", "commonStockSharesOutstanding": "380500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7401000", "operatingCashflow": "65277000", "capitalExpenditures": "92715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29526000", "cashflowFromInvestment": "-86564000", "stockBasedCompensation": "2899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34635000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 194583000, "cost_of_revenue": 156602000, "gross_profit": 37981000, "ebit": -6852000, "ebitda": 20185000, "pretax_income": -15012000, "tax_provision": 6097000, "net_income": -21109000, "net_income_to_common": -21109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53223000, "total_current_assets": 297166000, "total_assets": 2069752000, "short_term_debt": 33032000, "long_term_debt": 490114000, "total_debt": 523146000, "total_liabilities": 1021374000, "total_equity": 1048378000, "shares_outstanding": 356676000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2383000, "capital_expenditure": 112273000, "free_cash_flow": 109890000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235554, "ticker_id": 665, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6852000", "ebitda": "20185000", "netIncome": "-21109000", "grossProfit": "37981000", "depreciation": "None", "totalRevenue": "194583000", "costOfRevenue": "156602000", "interestIncome": "8281000", "incomeBeforeTax": "-15012000", "interestExpense": "7402000", "operatingIncome": "16032000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6097000", "reportedCurrency": "USD", "netInterestIncome": "-7402000", "nonInterestIncome": "None", "operatingExpenses": "21949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8680000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27037000", "sellingGeneralAndAdministrative": "9512000", "netIncomeFromContinuingOperations": "-21109000" }, "balance": { "goodwill": "None", "inventory": "181018000", "commonStock": "3827000", "currentDebt": "None", "investments": "None", "totalAssets": "2069752000", "longTermDebt": "490114000", "shortTermDebt": "33032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3095656000", "totalLiabilities": "1021374000", "otherCurrentAssets": "25556000", "totalCurrentAssets": "297166000", "currentLongTermDebt": "22127000", "longTermInvestments": "0", "shortTermInvestments": "7231000", "currentNetReceivables": "30138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772586000", "currentAccountsPayable": "138979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1639248000", "shortLongTermDebtTotal": "523146000", "totalShareholderEquity": "1048378000", "capitalLeaseObligations": "80136000", "otherCurrentLiabilities": "55578000", "totalCurrentLiabilities": "283464000", "otherNonCurrentLiabilities": "30186000", "totalNonCurrentLiabilities": "737910000", "cashAndShortTermInvestments": "53223000", "commonStockSharesOutstanding": "356676000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-18620000", "operatingCashflow": "-2383000", "capitalExpenditures": "112273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111231000", "cashflowFromInvestment": "-112184000", "stockBasedCompensation": "2635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "168964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194583000, "cost_of_revenue": 156602000, "gross_profit": 37981000, "research_and_development": 8680000, "selling_general_admin": 9512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6852000, "depreciation_amortisation": 27037000, "ebitda": 20185000, "interest_expense": 7402000, "interest_income": null, "other_non_operating": null, "pretax_income": -15012000, "tax_provision": 6097000, "effective_tax_rate": null, "net_income": -21109000, "net_income_continuing_ops": -21109000, "net_income_to_common": -21109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53223000, "short_term_investments": 7231000, "net_receivables": 30138000, "inventory": 181018000, "other_current_assets": null, "total_current_assets": 297166000, "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": 1772586000, "total_assets": 2069752000, "short_term_debt": 33032000, "accounts_payable": 138979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283464000, "long_term_debt": 490114000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 737910000, "total_liabilities": 1021374000, "total_debt": 523146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3095656000, "total_equity": 1048378000, "shares_outstanding": 356676000, "operating_cash_flow": -2383000, "stock_based_compensation": 2635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112273000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112184000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111231000, "free_cash_flow": 109890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6852000", "ebitda": "20185000", "netIncome": "-21109000", "grossProfit": "37981000", "depreciation": "None", "totalRevenue": "194583000", "costOfRevenue": "156602000", "interestIncome": "8281000", "incomeBeforeTax": "-15012000", "interestExpense": "7402000", "operatingIncome": "16032000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6097000", "reportedCurrency": "USD", "netInterestIncome": "-7402000", "nonInterestIncome": "None", "operatingExpenses": "21949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8680000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27037000", "sellingGeneralAndAdministrative": "9512000", "netIncomeFromContinuingOperations": "-21109000" }, "balance": { "goodwill": "None", "inventory": "181018000", "commonStock": "3827000", "currentDebt": "None", "investments": "None", "totalAssets": "2069752000", "longTermDebt": "490114000", "shortTermDebt": "33032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3095656000", "totalLiabilities": "1021374000", "otherCurrentAssets": "25556000", "totalCurrentAssets": "297166000", "currentLongTermDebt": "22127000", "longTermInvestments": "0", "shortTermInvestments": "7231000", "currentNetReceivables": "30138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772586000", "currentAccountsPayable": "138979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1639248000", "shortLongTermDebtTotal": "523146000", "totalShareholderEquity": "1048378000", "capitalLeaseObligations": "80136000", "otherCurrentLiabilities": "55578000", "totalCurrentLiabilities": "283464000", "otherNonCurrentLiabilities": "30186000", "totalNonCurrentLiabilities": "737910000", "cashAndShortTermInvestments": "53223000", "commonStockSharesOutstanding": "356676000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-18620000", "operatingCashflow": "-2383000", "capitalExpenditures": "112273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111231000", "cashflowFromInvestment": "-112184000", "stockBasedCompensation": "2635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "168964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22884000", "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": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "income_statement": { "revenue": 177235000, "cost_of_revenue": 149997000, "gross_profit": 27238000, "ebit": -5066000, "ebitda": 18602000, "pretax_income": -22546000, "tax_provision": 9866000, "net_income": -32412000, "net_income_to_common": -32412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56845000, "total_current_assets": 289185000, "total_assets": 1972104000, "short_term_debt": 32380000, "long_term_debt": 401869000, "total_debt": 434249000, "total_liabilities": 983342000, "total_equity": 988762000, "shares_outstanding": 333082000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39397000, "capital_expenditure": 85581000, "free_cash_flow": 124978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235555, "ticker_id": 665, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:31.940999+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5066000", "ebitda": "18602000", "netIncome": "-32412000", "grossProfit": "27238000", "depreciation": "None", "totalRevenue": "177235000", "costOfRevenue": "149997000", "interestIncome": "9929000", "incomeBeforeTax": "-22546000", "interestExpense": "6912000", "operatingIncome": "14529000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9866000", "reportedCurrency": "USD", "netInterestIncome": "-6912000", "nonInterestIncome": "None", "operatingExpenses": "12709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10048000", "otherNonOperatingIncome": "-10880000", "costofGoodsAndServicesSold": "149997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23668000", "sellingGeneralAndAdministrative": "9789000", "netIncomeFromContinuingOperations": "-32412000" }, "balance": { "goodwill": "None", "inventory": "173291000", "commonStock": "3502000", "currentDebt": "None", "investments": "None", "totalAssets": "1972104000", "longTermDebt": "401869000", "shortTermDebt": "32380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3074547000", "totalLiabilities": "983342000", "otherCurrentAssets": "20194000", "totalCurrentAssets": "289185000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "9240000", "currentNetReceivables": "29615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1682919000", "currentAccountsPayable": "143146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1553733000", "shortLongTermDebtTotal": "480656000", "totalShareholderEquity": "988762000", "capitalLeaseObligations": "78787000", "otherCurrentLiabilities": "50533000", "totalCurrentLiabilities": "280438000", "otherNonCurrentLiabilities": "33203000", "totalNonCurrentLiabilities": "702904000", "cashAndShortTermInvestments": "56845000", "commonStockSharesOutstanding": "333082000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-18738000", "operatingCashflow": "39397000", "capitalExpenditures": "85581000", "changeInReceivables": "-913000", "changeInExchangeRate": "None", "cashflowFromFinancing": "25861000", "cashflowFromInvestment": "-75634000", "stockBasedCompensation": "2676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10376000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177235000, "cost_of_revenue": 149997000, "gross_profit": 27238000, "research_and_development": 10048000, "selling_general_admin": 9789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5066000, "depreciation_amortisation": 23668000, "ebitda": 18602000, "interest_expense": 6912000, "interest_income": null, "other_non_operating": null, "pretax_income": -22546000, "tax_provision": 9866000, "effective_tax_rate": null, "net_income": -32412000, "net_income_continuing_ops": -32412000, "net_income_to_common": -32412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56845000, "short_term_investments": 9240000, "net_receivables": 29615000, "inventory": 173291000, "other_current_assets": null, "total_current_assets": 289185000, "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": 1682919000, "total_assets": 1972104000, "short_term_debt": 32380000, "accounts_payable": 143146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280438000, "long_term_debt": 401869000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 702904000, "total_liabilities": 983342000, "total_debt": 434249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3074547000, "total_equity": 988762000, "shares_outstanding": 333082000, "operating_cash_flow": 39397000, "stock_based_compensation": 2676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75634000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25861000, "free_cash_flow": 124978000, "net_change_in_cash": -10376000 }, "raw_data": { "income": { "ebit": "-5066000", "ebitda": "18602000", "netIncome": "-32412000", "grossProfit": "27238000", "depreciation": "None", "totalRevenue": "177235000", "costOfRevenue": "149997000", "interestIncome": "9929000", "incomeBeforeTax": "-22546000", "interestExpense": "6912000", "operatingIncome": "14529000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9866000", "reportedCurrency": "USD", "netInterestIncome": "-6912000", "nonInterestIncome": "None", "operatingExpenses": "12709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10048000", "otherNonOperatingIncome": "-10880000", "costofGoodsAndServicesSold": "149997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23668000", "sellingGeneralAndAdministrative": "9789000", "netIncomeFromContinuingOperations": "-32412000" }, "balance": { "goodwill": "None", "inventory": "173291000", "commonStock": "3502000", "currentDebt": "None", "investments": "None", "totalAssets": "1972104000", "longTermDebt": "401869000", "shortTermDebt": "32380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3074547000", "totalLiabilities": "983342000", "otherCurrentAssets": "20194000", "totalCurrentAssets": "289185000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "9240000", "currentNetReceivables": "29615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1682919000", "currentAccountsPayable": "143146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1553733000", "shortLongTermDebtTotal": "480656000", "totalShareholderEquity": "988762000", "capitalLeaseObligations": "78787000", "otherCurrentLiabilities": "50533000", "totalCurrentLiabilities": "280438000", "otherNonCurrentLiabilities": "33203000", "totalNonCurrentLiabilities": "702904000", "cashAndShortTermInvestments": "56845000", "commonStockSharesOutstanding": "333082000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-18738000", "operatingCashflow": "39397000", "capitalExpenditures": "85581000", "changeInReceivables": "-913000", "changeInExchangeRate": "None", "cashflowFromFinancing": "25861000", "cashflowFromInvestment": "-75634000", "stockBasedCompensation": "2676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10376000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19595000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }