{ "ticker": { "uuid": "0a3ba3af-1040-4caf-b75e-f76137f95925", "symbol": "TDW", "name": "Tidewater Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/0a3ba3af-1040-4caf-b75e-f76137f95925/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a3ba3af-1040-4caf-b75e-f76137f95925/" }, "ticker_metadata": { "id": 3900, "uuid": "0a3ba3af-1040-4caf-b75e-f76137f95925", "symbol": "TDW", "name": "Tidewater Inc", "asset_type": "equity", "market_cap": 3734275000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Tidewater Inc., provides offshore marine support and transportation services to the offshore energy industry through the operation of a worldwide fleet of marine service vessels. The company is headquartered in Houston, Texas.", "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": "0a3ba3af-1040-4caf-b75e-f76137f95925", "symbol": "TDW", "name": "Tidewater Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/0a3ba3af-1040-4caf-b75e-f76137f95925/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a3ba3af-1040-4caf-b75e-f76137f95925/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.93, "value": 0.73, "quality": 0.82, "momentum": 0.89, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 72.48, "market_cap": 3594210720, "pe_ratio": 12.0551, "earnings_yield": 0.083, "ebitda_to_ev": 0.1267, "shareholder_yield": 0, "roe": 0.2179, "piotroski_f_score": 8, "momentum_12_1": 0.8688, "volatility_252d": 0.461 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:52.761365+00:00", "batch_id": "" }, "size": { "price_close": 72.48, "market_cap": 3594210720, "market_cap_usd": 3594210720, "enterprise_value": 3696306720, "shares_outstanding": 49589000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.0551, "pb_ratio": 2.6268, "ptbv_ratio": 2.6268, "ps_ratio": 2.6712, "pcf_ratio": 11.512, "pfcf_ratio": 10.4912, "ev_ebitda": 7.8909, "ev_ebit": 14.1807, "ev_sales": 2.747, "ev_fcf": 10.7892, "earnings_yield": 0.083, "fcf_yield": 0.0927, "price_to_sales": 2.6712, "price_to_book": 2.6268, "price_to_cashflow": 11.512, "ebitda_to_ev": 0.1267, "sales_yield": 0.364 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2932, "operating_margin": 0.1937, "net_margin": 0.2216, "ebitda_margin": 0.3481, "fcf_margin": 0.2546, "roe": 0.2179, "roa": 0.1274, "roic": 0.133, "roc_greenblatt": null, "asset_turnover": 0.5749, "cash_conversion": 1.1491, "accruals_ratio": -0.006, "sbc_to_revenue": 0.0104, "piotroski_f_score": 8, "altman_z_score": 3.2943, "earnings_stability_5y": 1.1654, "revenue_stability_5y": 0.5379, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1685, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7138, "net_debt_to_ebitda": 0.218, "debt_to_assets": 0.2796, "interest_coverage": 3.9116, "current_ratio": 3.3328, "quick_ratio": 3.2239, "net_debt": 102096000, "local_beta": 0.001, "volatility_252d": 0.461, "volatility_60d": 0.909, "max_drawdown_12m": -0.2112, "risk_adjusted_momentum": 1.8846 }, "growth": { "revenue_growth_1y": -0.0092, "revenue_growth_3y_cagr": 0.2783, "revenue_growth_5y_cagr": 0.2778, "eps_growth_1y": 0.6913, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.032, "book_value_growth_1y": 0.2994, "revenue_growth": -0.0092, "earnings_growth": 0.6913 }, "momentum": { "price_return_1m": -0.1069, "price_return_3m": -0.0683, "price_return_6m": 0.2577, "price_return_9m": 0.2555, "price_return_12m": 0.6689, "price_return_12m_ex1m": 0.8688, "momentum_6m": 0.2577, "momentum_12m": 0.6689, "momentum_12_1": 0.8688, "distance_from_52w_high": -0.1812, "distance_from_52w_low": 0.5587, "relative_strength": 0.5689 }, "raw_ttm": { "revenue_ttm": 1345564000, "gross_profit_ttm": 394497000, "ebit_ttm": 260658000, "ebitda_ttm": 468428000, "net_income_ttm": 298148000, "eps_diluted_ttm": 6.0124, "operating_cash_flow_ttm": 312213000, "capital_expenditure_ttm": 30380000, "fcf_ttm": 342593000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66637000, "cash_and_equivalents": 552280000, "total_current_assets": 899614000, "total_current_liabilities": 269925000, "net_ppe": null, "total_assets": 2340670000, "total_debt": 654376000, "total_equity": 1368287000, "net_working_capital": 83169000, "book_value_per_share": 27.5926, "retained_earnings": -299017000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.5926 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 28, "rank_pb": 59, "rank_ptbv": 51, "rank_ps": 59, "rank_pcf": 51, "rank_ev_ebitda": 26, "rank_ev_ebit": 55, "rank_earnings_yield": 28, "rank_fcf_yield": 43, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 17, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 71, "rank_fcf_margin": 37, "rank_piotroski": 8, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 17 }, "composites": { "value_composite": 27, "quality_composite": 18, "momentum_composite": 11, "growth_composite": 31, "yield_composite": 94, "svqf_composite": 14, "vc1_composite": 29, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.7737, "os_score": 0.93, "value_percentile": 0.73, "quality_percentile": 0.82, "momentum_percentile": 0.89, "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": 32, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5096, "ticker_id": 3900, "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": "2026-06-07T06:54:52.761365+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.48, "market_cap": 3594210720, "market_cap_usd": 3594210720, "enterprise_value": 3696306720, "shares_outstanding": 49589000, "fx_rate_to_usd": null, "pe_ratio": 12.05512269, "pb_ratio": 2.62679593, "ptbv_ratio": 2.62679593, "ps_ratio": 2.67115553, "pcf_ratio": 11.51204697, "pfcf_ratio": 10.49119719, "ev_ebitda": 7.89087484, "ev_ebit": 14.18067629, "ev_sales": 2.74703152, "ev_fcf": 10.78920678, "earnings_yield": 0.08295229, "fcf_yield": 0.09268522, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29318338, "operating_margin": 0.19371654, "net_margin": 0.22157846, "ebitda_margin": 0.34812763, "fcf_margin": 0.25460922, "roe": 0.21789873, "roa": 0.1273772, "roic": 0.13295414, "roc_greenblatt": null, "asset_turnover": 0.57486275, "cash_conversion": 1.14907026, "accruals_ratio": -0.00600896, "sbc_to_revenue": 0.01044543, "debt_to_equity": 0.71379835, "net_debt_to_ebitda": 0.21795452, "debt_to_assets": 0.27956782, "interest_coverage": 3.91161067, "current_ratio": 3.33282949, "quick_ratio": 3.22389553, "net_debt": 102096000, "revenue_growth_1y": -0.00924149, "revenue_growth_3y_cagr": 0.27826818, "revenue_growth_5y_cagr": 0.27784861, "eps_growth_1y": 0.69130319, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03202786, "book_value_growth_1y": 0.29943565, "piotroski_f_score": 8, "altman_z_score": 3.29434444, "earnings_stability_5y": 1.165427, "revenue_stability_5y": 0.53791, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10694924, "price_return_3m": -0.0682607, "price_return_6m": 0.25767829, "price_return_9m": 0.25549974, "price_return_12m": 0.66889247, "price_return_12m_ex1m": 0.86875432, "distance_from_52w_high": -0.18120199, "distance_from_52w_low": 0.55870968, "relative_strength": 0.56892889, "local_beta": 0.001, "volatility_252d": 0.460969, "volatility_60d": 0.909048, "max_drawdown_12m": -0.21124445, "revenue_ttm": 1345564000, "gross_profit_ttm": 394497000, "ebit_ttm": 260658000, "ebitda_ttm": 468428000, "net_income_ttm": 298148000, "eps_diluted_ttm": 6.01238178, "operating_cash_flow_ttm": 312213000, "capital_expenditure_ttm": 30380000, "fcf_ttm": 342593000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66637000, "cash_and_equivalents": 552280000, "total_current_assets": 899614000, "total_current_liabilities": 269925000, "net_ppe": null, "total_assets": 2340670000, "total_debt": 654376000, "total_equity": 1368287000, "net_working_capital": 83169000, "book_value_per_share": 27.59255077, "retained_earnings": -299017000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.59255077, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 28, "rank_pb": 59, "rank_ptbv": 51, "rank_ps": 59, "rank_pcf": 51, "rank_ev_ebitda": 26, "rank_ev_ebit": 55, "rank_earnings_yield": 28, "rank_fcf_yield": 43, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 17, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 71, "rank_fcf_margin": 37, "rank_piotroski": 8, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 17, "value_composite": 27, "quality_composite": 18, "momentum_composite": 11, "growth_composite": 31, "yield_composite": 94, "svqf_composite": 14, "vc1_composite": 29, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 72.48, "os": 0.93, "value": 0.73, "quality": 0.82, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 12.0551, "earnings_yield": 0.083, "shareholder_yield": 0, "roe": 0.2179, "momentum_12_1": 0.8688, "complete_fields": { "id": 5096, "ticker_id": 3900, "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": "2026-06-07T06:54:52.761365+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.48, "market_cap": 3594210720, "market_cap_usd": 3594210720, "enterprise_value": 3696306720, "shares_outstanding": 49589000, "fx_rate_to_usd": null, "pe_ratio": 12.05512269, "pb_ratio": 2.62679593, "ptbv_ratio": 2.62679593, "ps_ratio": 2.67115553, "pcf_ratio": 11.51204697, "pfcf_ratio": 10.49119719, "ev_ebitda": 7.89087484, "ev_ebit": 14.18067629, "ev_sales": 2.74703152, "ev_fcf": 10.78920678, "earnings_yield": 0.08295229, "fcf_yield": 0.09268522, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29318338, "operating_margin": 0.19371654, "net_margin": 0.22157846, "ebitda_margin": 0.34812763, "fcf_margin": 0.25460922, "roe": 0.21789873, "roa": 0.1273772, "roic": 0.13295414, "roc_greenblatt": null, "asset_turnover": 0.57486275, "cash_conversion": 1.14907026, "accruals_ratio": -0.00600896, "sbc_to_revenue": 0.01044543, "debt_to_equity": 0.71379835, "net_debt_to_ebitda": 0.21795452, "debt_to_assets": 0.27956782, "interest_coverage": 3.91161067, "current_ratio": 3.33282949, "quick_ratio": 3.22389553, "net_debt": 102096000, "revenue_growth_1y": -0.00924149, "revenue_growth_3y_cagr": 0.27826818, "revenue_growth_5y_cagr": 0.27784861, "eps_growth_1y": 0.69130319, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03202786, "book_value_growth_1y": 0.29943565, "piotroski_f_score": 8, "altman_z_score": 3.29434444, "earnings_stability_5y": 1.165427, "revenue_stability_5y": 0.53791, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10694924, "price_return_3m": -0.0682607, "price_return_6m": 0.25767829, "price_return_9m": 0.25549974, "price_return_12m": 0.66889247, "price_return_12m_ex1m": 0.86875432, "distance_from_52w_high": -0.18120199, "distance_from_52w_low": 0.55870968, "relative_strength": 0.56892889, "local_beta": 0.001, "volatility_252d": 0.460969, "volatility_60d": 0.909048, "max_drawdown_12m": -0.21124445, "revenue_ttm": 1345564000, "gross_profit_ttm": 394497000, "ebit_ttm": 260658000, "ebitda_ttm": 468428000, "net_income_ttm": 298148000, "eps_diluted_ttm": 6.01238178, "operating_cash_flow_ttm": 312213000, "capital_expenditure_ttm": 30380000, "fcf_ttm": 342593000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66637000, "cash_and_equivalents": 552280000, "total_current_assets": 899614000, "total_current_liabilities": 269925000, "net_ppe": null, "total_assets": 2340670000, "total_debt": 654376000, "total_equity": 1368287000, "net_working_capital": 83169000, "book_value_per_share": 27.59255077, "retained_earnings": -299017000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.59255077, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 28, "rank_pb": 59, "rank_ptbv": 51, "rank_ps": 59, "rank_pcf": 51, "rank_ev_ebitda": 26, "rank_ev_ebit": 55, "rank_earnings_yield": 28, "rank_fcf_yield": 43, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 17, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 71, "rank_fcf_margin": 37, "rank_piotroski": 8, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 17, "value_composite": 27, "quality_composite": 18, "momentum_composite": 11, "growth_composite": 31, "yield_composite": 94, "svqf_composite": 14, "vc1_composite": 29, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 1352786000, "cost_of_revenue": 936441000, "gross_profit": 416345000, "ebit": 290159000, "ebitda": 552498000, "pretax_income": 220245000, "tax_provision": -113208000, "net_income": 334661000, "net_income_to_common": 334661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578761000, "total_current_assets": 914135000, "total_assets": 2386911000, "short_term_debt": 5845000, "long_term_debt": 649048000, "total_debt": 654893000, "total_liabilities": 1025657000, "total_equity": 1365388000, "shares_outstanding": 50053000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 379108000, "capital_expenditure": 25761000, "free_cash_flow": 404869000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338169, "ticker_id": 3900, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "290159000", "ebitda": "552498000", "netIncome": "334661000", "grossProfit": "416345000", "depreciation": "None", "totalRevenue": "1352786000", "costOfRevenue": "936441000", "interestIncome": "8169000", "incomeBeforeTax": "220245000", "interestExpense": "66090000", "operatingIncome": "290159000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-113208000", "reportedCurrency": "USD", "netInterestIncome": "-57921000", "nonInterestIncome": "None", "operatingExpenses": "126186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "936441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262339000", "sellingGeneralAndAdministrative": "134531000", "netIncomeFromContinuingOperations": "333453000" }, "balance": { "goodwill": "None", "inventory": "38482000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2386911000", "longTermDebt": "649048000", "shortTermDebt": "5845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-305157000", "totalLiabilities": "1025657000", "otherCurrentAssets": "50002000", "totalCurrentAssets": "914135000", "currentLongTermDebt": "5845000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1472776000", "currentAccountsPayable": "66347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1103650000", "shortLongTermDebtTotal": "654893000", "totalShareholderEquity": "1365388000", "capitalLeaseObligations": "24370000", "otherCurrentLiabilities": "243045000", "totalCurrentLiabilities": "315237000", "otherNonCurrentLiabilities": "23359000", "totalNonCurrentLiabilities": "710420000", "cashAndShortTermInvestments": "578761000", "commonStockSharesOutstanding": "50053000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "578761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333453000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4621000", "operatingCashflow": "379108000", "capitalExpenditures": "25761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135959000", "cashflowFromInvestment": "-7482000", "stockBasedCompensation": "14483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1352786000, "cost_of_revenue": 936441000, "gross_profit": 416345000, "research_and_development": null, "selling_general_admin": 134531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290159000, "depreciation_amortisation": 262339000, "ebitda": 552498000, "interest_expense": 66090000, "interest_income": null, "other_non_operating": null, "pretax_income": 220245000, "tax_provision": -113208000, "effective_tax_rate": null, "net_income": 334661000, "net_income_continuing_ops": 333453000, "net_income_to_common": 334661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 578761000, "short_term_investments": null, "net_receivables": 285372000, "inventory": 38482000, "other_current_assets": null, "total_current_assets": 914135000, "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": 1472776000, "total_assets": 2386911000, "short_term_debt": 5845000, "accounts_payable": 66347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315237000, "long_term_debt": 649048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 710420000, "total_liabilities": 1025657000, "total_debt": 654893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -305157000, "total_equity": 1365388000, "shares_outstanding": 50053000, "operating_cash_flow": 379108000, "stock_based_compensation": 14483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135959000, "free_cash_flow": 404869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "290159000", "ebitda": "552498000", "netIncome": "334661000", "grossProfit": "416345000", "depreciation": "None", "totalRevenue": "1352786000", "costOfRevenue": "936441000", "interestIncome": "8169000", "incomeBeforeTax": "220245000", "interestExpense": "66090000", "operatingIncome": "290159000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-113208000", "reportedCurrency": "USD", "netInterestIncome": "-57921000", "nonInterestIncome": "None", "operatingExpenses": "126186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "936441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262339000", "sellingGeneralAndAdministrative": "134531000", "netIncomeFromContinuingOperations": "333453000" }, "balance": { "goodwill": "None", "inventory": "38482000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2386911000", "longTermDebt": "649048000", "shortTermDebt": "5845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-305157000", "totalLiabilities": "1025657000", "otherCurrentAssets": "50002000", "totalCurrentAssets": "914135000", "currentLongTermDebt": "5845000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1472776000", "currentAccountsPayable": "66347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1103650000", "shortLongTermDebtTotal": "654893000", "totalShareholderEquity": "1365388000", "capitalLeaseObligations": "24370000", "otherCurrentLiabilities": "243045000", "totalCurrentLiabilities": "315237000", "otherNonCurrentLiabilities": "23359000", "totalNonCurrentLiabilities": "710420000", "cashAndShortTermInvestments": "578761000", "commonStockSharesOutstanding": "50053000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "578761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333453000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4621000", "operatingCashflow": "379108000", "capitalExpenditures": "25761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135959000", "cashflowFromInvestment": "-7482000", "stockBasedCompensation": "14483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 1345835000, "cost_of_revenue": 939432000, "gross_profit": 406403000, "ebit": 302455000, "ebitda": 458621000, "pretax_income": 229488000, "tax_provision": 50216000, "net_income": 180656000, "net_income_to_common": 180656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324918000, "total_current_assets": 698662000, "total_assets": 2074904000, "short_term_debt": 65386000, "long_term_debt": 571710000, "total_debt": 637096000, "total_liabilities": 963719000, "total_equity": 1114111000, "shares_outstanding": 53071000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273849000, "capital_expenditure": 27580000, "free_cash_flow": 301429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338174, "ticker_id": 3900, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "302455000", "ebitda": "458621000", "netIncome": "180656000", "grossProfit": "406403000", "depreciation": "None", "totalRevenue": "1345835000", "costOfRevenue": "939432000", "interestIncome": "6383000", "incomeBeforeTax": "229488000", "interestExpense": "72967000", "operatingIncome": "311348000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "50216000", "reportedCurrency": "USD", "netInterestIncome": "-66584000", "nonInterestIncome": "None", "operatingExpenses": "95055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156166000", "sellingGeneralAndAdministrative": "110101000", "netIncomeFromContinuingOperations": "179272000" }, "balance": { "goodwill": "None", "inventory": "34319000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2074904000", "longTermDebt": "571710000", "shortTermDebt": "65386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-548831000", "totalLiabilities": "963719000", "otherCurrentAssets": "15620000", "totalCurrentAssets": "698662000", "currentLongTermDebt": "65386000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1376242000", "currentAccountsPayable": "71385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1195434000", "shortLongTermDebtTotal": "637096000", "totalShareholderEquity": "1114111000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "146720000", "totalCurrentLiabilities": "331613000", "otherNonCurrentLiabilities": "18289000", "totalNonCurrentLiabilities": "632106000", "cashAndShortTermInvestments": "324918000", "commonStockSharesOutstanding": "53071000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "324918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2906000", "operatingCashflow": "273849000", "capitalExpenditures": "27580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222595000", "cashflowFromInvestment": "-188000", "stockBasedCompensation": "13681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1345835000, "cost_of_revenue": 939432000, "gross_profit": 406403000, "research_and_development": null, "selling_general_admin": 110101000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 302455000, "depreciation_amortisation": 156166000, "ebitda": 458621000, "interest_expense": 72967000, "interest_income": null, "other_non_operating": null, "pretax_income": 229488000, "tax_provision": 50216000, "effective_tax_rate": null, "net_income": 180656000, "net_income_continuing_ops": 179272000, "net_income_to_common": 180656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324918000, "short_term_investments": null, "net_receivables": 323805000, "inventory": 34319000, "other_current_assets": null, "total_current_assets": 698662000, "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": 1376242000, "total_assets": 2074904000, "short_term_debt": 65386000, "accounts_payable": 71385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331613000, "long_term_debt": 571710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 632106000, "total_liabilities": 963719000, "total_debt": 637096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -548831000, "total_equity": 1114111000, "shares_outstanding": 53071000, "operating_cash_flow": 273849000, "stock_based_compensation": 13681000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27580000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222595000, "free_cash_flow": 301429000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "302455000", "ebitda": "458621000", "netIncome": "180656000", "grossProfit": "406403000", "depreciation": "None", "totalRevenue": "1345835000", "costOfRevenue": "939432000", "interestIncome": "6383000", "incomeBeforeTax": "229488000", "interestExpense": "72967000", "operatingIncome": "311348000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "50216000", "reportedCurrency": "USD", "netInterestIncome": "-66584000", "nonInterestIncome": "None", "operatingExpenses": "95055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156166000", "sellingGeneralAndAdministrative": "110101000", "netIncomeFromContinuingOperations": "179272000" }, "balance": { "goodwill": "None", "inventory": "34319000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2074904000", "longTermDebt": "571710000", "shortTermDebt": "65386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-548831000", "totalLiabilities": "963719000", "otherCurrentAssets": "15620000", "totalCurrentAssets": "698662000", "currentLongTermDebt": "65386000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1376242000", "currentAccountsPayable": "71385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1195434000", "shortLongTermDebtTotal": "637096000", "totalShareholderEquity": "1114111000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "146720000", "totalCurrentLiabilities": "331613000", "otherNonCurrentLiabilities": "18289000", "totalNonCurrentLiabilities": "632106000", "cashAndShortTermInvestments": "324918000", "commonStockSharesOutstanding": "53071000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "324918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2906000", "operatingCashflow": "273849000", "capitalExpenditures": "27580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222595000", "cashflowFromInvestment": "-188000", "stockBasedCompensation": "13681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 1009985000, "cost_of_revenue": 741188000, "gross_profit": 268797000, "ebit": 187401000, "ebitda": 316178000, "pretax_income": 138929000, "tax_provision": 43308000, "net_income": 97185000, "net_income_to_common": 97185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274437000, "total_current_assets": 591135000, "total_assets": 2062774000, "short_term_debt": 103077000, "long_term_debt": 631361000, "total_debt": 734438000, "total_liabilities": 1025077000, "total_equity": 1039239000, "shares_outstanding": 52937000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 104705000, "capital_expenditure": 31588000, "free_cash_flow": 136293000, "dividends_paid": 1122646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338179, "ticker_id": 3900, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187401000", "ebitda": "316178000", "netIncome": "97185000", "grossProfit": "268797000", "depreciation": "None", "totalRevenue": "1009985000", "costOfRevenue": "741188000", "interestIncome": "4469000", "incomeBeforeTax": "138929000", "interestExpense": "48472000", "operatingIncome": "182215000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43308000", "reportedCurrency": "USD", "netInterestIncome": "-28079000", "nonInterestIncome": "None", "operatingExpenses": "86582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "741188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128777000", "sellingGeneralAndAdministrative": "94193000", "netIncomeFromContinuingOperations": "68475000" }, "balance": { "goodwill": "None", "inventory": "31933000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2062774000", "longTermDebt": "631361000", "shortTermDebt": "103077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-637838000", "totalLiabilities": "1025077000", "otherCurrentAssets": "16413000", "totalCurrentAssets": "591135000", "currentLongTermDebt": "103077000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1471639000", "currentAccountsPayable": "44931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1322334000", "shortLongTermDebtTotal": "734438000", "totalShareholderEquity": "1039239000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136262000", "totalCurrentLiabilities": "328731000", "otherNonCurrentLiabilities": "18663000", "totalNonCurrentLiabilities": "696346000", "cashAndShortTermInvestments": "274437000", "commonStockSharesOutstanding": "52937000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95621000", "profitLoss": "None", "dividendPayout": "1122646000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1984000", "operatingCashflow": "104705000", "capitalExpenditures": "31588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "615556000", "cashflowFromInvestment": "-610273000", "stockBasedCompensation": "10755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1122646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1009985000, "cost_of_revenue": 741188000, "gross_profit": 268797000, "research_and_development": null, "selling_general_admin": 94193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187401000, "depreciation_amortisation": 128777000, "ebitda": 316178000, "interest_expense": 48472000, "interest_income": null, "other_non_operating": null, "pretax_income": 138929000, "tax_provision": 43308000, "effective_tax_rate": null, "net_income": 97185000, "net_income_continuing_ops": 68475000, "net_income_to_common": 97185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274437000, "short_term_investments": null, "net_receivables": 268352000, "inventory": 31933000, "other_current_assets": null, "total_current_assets": 591135000, "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": 1471639000, "total_assets": 2062774000, "short_term_debt": 103077000, "accounts_payable": 44931000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328731000, "long_term_debt": 631361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 696346000, "total_liabilities": 1025077000, "total_debt": 734438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -637838000, "total_equity": 1039239000, "shares_outstanding": 52937000, "operating_cash_flow": 104705000, "stock_based_compensation": 10755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -610273000, "dividends_paid": 1122646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 615556000, "free_cash_flow": 136293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187401000", "ebitda": "316178000", "netIncome": "97185000", "grossProfit": "268797000", "depreciation": "None", "totalRevenue": "1009985000", "costOfRevenue": "741188000", "interestIncome": "4469000", "incomeBeforeTax": "138929000", "interestExpense": "48472000", "operatingIncome": "182215000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43308000", "reportedCurrency": "USD", "netInterestIncome": "-28079000", "nonInterestIncome": "None", "operatingExpenses": "86582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "741188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128777000", "sellingGeneralAndAdministrative": "94193000", "netIncomeFromContinuingOperations": "68475000" }, "balance": { "goodwill": "None", "inventory": "31933000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2062774000", "longTermDebt": "631361000", "shortTermDebt": "103077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-637838000", "totalLiabilities": "1025077000", "otherCurrentAssets": "16413000", "totalCurrentAssets": "591135000", "currentLongTermDebt": "103077000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1471639000", "currentAccountsPayable": "44931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1322334000", "shortLongTermDebtTotal": "734438000", "totalShareholderEquity": "1039239000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136262000", "totalCurrentLiabilities": "328731000", "otherNonCurrentLiabilities": "18663000", "totalNonCurrentLiabilities": "696346000", "cashAndShortTermInvestments": "274437000", "commonStockSharesOutstanding": "52937000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95621000", "profitLoss": "None", "dividendPayout": "1122646000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1984000", "operatingCashflow": "104705000", "capitalExpenditures": "31588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "615556000", "cashflowFromInvestment": "-610273000", "stockBasedCompensation": "10755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1122646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 647684000, "cost_of_revenue": 518591000, "gross_profit": 129093000, "ebit": 14882000, "ebitda": 98404000, "pretax_income": -2307000, "tax_provision": 19886000, "net_income": -21749000, "net_income_to_common": -21749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164192000, "total_current_assets": 377908000, "total_assets": 1297656000, "short_term_debt": 2111000, "long_term_debt": 169036000, "total_debt": 171147000, "total_liabilities": 431666000, "total_equity": 865990000, "shares_outstanding": 44132000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40226000, "capital_expenditure": 16637000, "free_cash_flow": 56863000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338184, "ticker_id": 3900, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14882000", "ebitda": "98404000", "netIncome": "-21749000", "grossProfit": "129093000", "depreciation": "None", "totalRevenue": "647684000", "costOfRevenue": "518591000", "interestIncome": "5397000", "incomeBeforeTax": "-2307000", "interestExpense": "17189000", "operatingIncome": "26708000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19886000", "reportedCurrency": "USD", "netInterestIncome": "-11792000", "nonInterestIncome": "None", "operatingExpenses": "102385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83522000", "sellingGeneralAndAdministrative": "99896000", "netIncomeFromContinuingOperations": "-22193000" }, "balance": { "goodwill": "None", "inventory": "30830000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "1297656000", "longTermDebt": "169036000", "shortTermDebt": "2111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-699649000", "totalLiabilities": "431666000", "otherCurrentAssets": "20985000", "totalCurrentAssets": "377908000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "919748000", "currentAccountsPayable": "38946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "803701000", "shortLongTermDebtTotal": "171147000", "totalShareholderEquity": "865990000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "153130000", "totalCurrentLiabilities": "194787000", "otherNonCurrentLiabilities": "50460000", "totalNonCurrentLiabilities": "236879000", "cashAndShortTermInvestments": "164192000", "commonStockSharesOutstanding": "44132000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "164192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-14611000", "operatingCashflow": "40226000", "capitalExpenditures": "16637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2716000", "cashflowFromInvestment": "-23809000", "stockBasedCompensation": "7372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187832000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647684000, "cost_of_revenue": 518591000, "gross_profit": 129093000, "research_and_development": null, "selling_general_admin": 99896000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14882000, "depreciation_amortisation": 83522000, "ebitda": 98404000, "interest_expense": 17189000, "interest_income": null, "other_non_operating": null, "pretax_income": -2307000, "tax_provision": 19886000, "effective_tax_rate": null, "net_income": -21749000, "net_income_continuing_ops": -22193000, "net_income_to_common": -21749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164192000, "short_term_investments": null, "net_receivables": 156465000, "inventory": 30830000, "other_current_assets": null, "total_current_assets": 377908000, "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": 919748000, "total_assets": 1297656000, "short_term_debt": 2111000, "accounts_payable": 38946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194787000, "long_term_debt": 169036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236879000, "total_liabilities": 431666000, "total_debt": 171147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -699649000, "total_equity": 865990000, "shares_outstanding": 44132000, "operating_cash_flow": 40226000, "stock_based_compensation": 7372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23809000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2716000, "free_cash_flow": 56863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14882000", "ebitda": "98404000", "netIncome": "-21749000", "grossProfit": "129093000", "depreciation": "None", "totalRevenue": "647684000", "costOfRevenue": "518591000", "interestIncome": "5397000", "incomeBeforeTax": "-2307000", "interestExpense": "17189000", "operatingIncome": "26708000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19886000", "reportedCurrency": "USD", "netInterestIncome": "-11792000", "nonInterestIncome": "None", "operatingExpenses": "102385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83522000", "sellingGeneralAndAdministrative": "99896000", "netIncomeFromContinuingOperations": "-22193000" }, "balance": { "goodwill": "None", "inventory": "30830000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "1297656000", "longTermDebt": "169036000", "shortTermDebt": "2111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-699649000", "totalLiabilities": "431666000", "otherCurrentAssets": "20985000", "totalCurrentAssets": "377908000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "919748000", "currentAccountsPayable": "38946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "803701000", "shortLongTermDebtTotal": "171147000", "totalShareholderEquity": "865990000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "153130000", "totalCurrentLiabilities": "194787000", "otherNonCurrentLiabilities": "50460000", "totalNonCurrentLiabilities": "236879000", "cashAndShortTermInvestments": "164192000", "commonStockSharesOutstanding": "44132000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "164192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-14611000", "operatingCashflow": "40226000", "capitalExpenditures": "16637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2716000", "cashflowFromInvestment": "-23809000", "stockBasedCompensation": "7372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187832000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 371033000, "cost_of_revenue": 378589000, "gross_profit": -7556000, "ebit": -108202000, "ebitda": -34979000, "pretax_income": -123785000, "tax_provision": 5875000, "net_income": -128969000, "net_income_to_common": -128969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149037000, "total_current_assets": 342672000, "total_assets": 1095780000, "short_term_debt": 1405000, "long_term_debt": 167885000, "total_debt": 169290000, "total_liabilities": 394011000, "total_equity": 701769000, "shares_outstanding": 41008907, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15006000, "capital_expenditure": 8951000, "free_cash_flow": 23957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338189, "ticker_id": 3900, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-108202000", "ebitda": "-34979000", "netIncome": "-128969000", "grossProfit": "-7556000", "depreciation": "None", "totalRevenue": "371033000", "costOfRevenue": "378589000", "interestIncome": "17669000", "incomeBeforeTax": "-123785000", "interestExpense": "15583000", "operatingIncome": "-95016000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5875000", "reportedCurrency": "USD", "netInterestIncome": "-13978000", "nonInterestIncome": "None", "operatingExpenses": "87460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-30374000", "costofGoodsAndServicesSold": "378589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73223000", "sellingGeneralAndAdministrative": "68171000", "netIncomeFromContinuingOperations": "-129660000" }, "balance": { "goodwill": "None", "inventory": "12606000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1095780000", "longTermDebt": "167885000", "shortTermDebt": "1405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-677900000", "totalLiabilities": "394011000", "otherCurrentAssets": "8731000", "totalCurrentAssets": "342672000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "753108000", "currentAccountsPayable": "20788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "688040000", "shortLongTermDebtTotal": "169290000", "totalShareholderEquity": "701769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135149000", "totalCurrentLiabilities": "157942000", "otherNonCurrentLiabilities": "68184000", "totalNonCurrentLiabilities": "236069000", "cashAndShortTermInvestments": "149037000", "commonStockSharesOutstanding": "41008907", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "149037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1365000", "operatingCashflow": "15006000", "capitalExpenditures": "8951000", "changeInReceivables": "26120000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41014000", "cashflowFromInvestment": "25059000", "stockBasedCompensation": "5638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-949000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371033000, "cost_of_revenue": 378589000, "gross_profit": -7556000, "research_and_development": null, "selling_general_admin": 68171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -108202000, "depreciation_amortisation": 73223000, "ebitda": -34979000, "interest_expense": 15583000, "interest_income": null, "other_non_operating": null, "pretax_income": -123785000, "tax_provision": 5875000, "effective_tax_rate": null, "net_income": -128969000, "net_income_continuing_ops": -129660000, "net_income_to_common": -128969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149037000, "short_term_investments": null, "net_receivables": 156637000, "inventory": 12606000, "other_current_assets": null, "total_current_assets": 342672000, "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": 753108000, "total_assets": 1095780000, "short_term_debt": 1405000, "accounts_payable": 20788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157942000, "long_term_debt": 167885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236069000, "total_liabilities": 394011000, "total_debt": 169290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -677900000, "total_equity": 701769000, "shares_outstanding": 41008907, "operating_cash_flow": 15006000, "stock_based_compensation": 5638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 25059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41014000, "free_cash_flow": 23957000, "net_change_in_cash": -949000 }, "raw_data": { "income": { "ebit": "-108202000", "ebitda": "-34979000", "netIncome": "-128969000", "grossProfit": "-7556000", "depreciation": "None", "totalRevenue": "371033000", "costOfRevenue": "378589000", "interestIncome": "17669000", "incomeBeforeTax": "-123785000", "interestExpense": "15583000", "operatingIncome": "-95016000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5875000", "reportedCurrency": "USD", "netInterestIncome": "-13978000", "nonInterestIncome": "None", "operatingExpenses": "87460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-30374000", "costofGoodsAndServicesSold": "378589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73223000", "sellingGeneralAndAdministrative": "68171000", "netIncomeFromContinuingOperations": "-129660000" }, "balance": { "goodwill": "None", "inventory": "12606000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1095780000", "longTermDebt": "167885000", "shortTermDebt": "1405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-677900000", "totalLiabilities": "394011000", "otherCurrentAssets": "8731000", "totalCurrentAssets": "342672000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "753108000", "currentAccountsPayable": "20788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "688040000", "shortLongTermDebtTotal": "169290000", "totalShareholderEquity": "701769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135149000", "totalCurrentLiabilities": "157942000", "otherNonCurrentLiabilities": "68184000", "totalNonCurrentLiabilities": "236069000", "cashAndShortTermInvestments": "149037000", "commonStockSharesOutstanding": "41008907", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "149037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1365000", "operatingCashflow": "15006000", "capitalExpenditures": "8951000", "changeInReceivables": "26120000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41014000", "cashflowFromInvestment": "25059000", "stockBasedCompensation": "5638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-949000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 397038000, "cost_of_revenue": 388894000, "gross_profit": 8144000, "ebit": -173505000, "ebitda": -100475000, "pretax_income": -197661000, "tax_provision": -965000, "net_income": -196242000, "net_income_to_common": -196242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149933000, "total_current_assets": 388649000, "total_assets": 1251177000, "short_term_debt": 27797000, "long_term_debt": 164934000, "total_debt": 192731000, "total_liabilities": 427905000, "total_equity": 822115000, "shares_outstanding": 40354638, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3986000, "capital_expenditure": 14900000, "free_cash_flow": 18886000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338194, "ticker_id": 3900, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-173505000", "ebitda": "-100475000", "netIncome": "-196242000", "grossProfit": "8144000", "depreciation": "None", "totalRevenue": "397038000", "costOfRevenue": "388894000", "interestIncome": "1228000", "incomeBeforeTax": "-197661000", "interestExpense": "24156000", "operatingIncome": "-186802000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-965000", "reportedCurrency": "USD", "netInterestIncome": "-22928000", "nonInterestIncome": "None", "operatingExpenses": "194946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12087000", "costofGoodsAndServicesSold": "388894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73030000", "sellingGeneralAndAdministrative": "71940000", "netIncomeFromContinuingOperations": "-196696000" }, "balance": { "goodwill": "None", "inventory": "15876000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1251177000", "longTermDebt": "164934000", "shortTermDebt": "27797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-548931000", "totalLiabilities": "427905000", "otherCurrentAssets": "48167000", "totalCurrentAssets": "388649000", "currentLongTermDebt": "27797000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "862528000", "currentAccountsPayable": "16981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "780318000", "shortLongTermDebtTotal": "192731000", "totalShareholderEquity": "822115000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "114518000", "totalCurrentLiabilities": "183179000", "otherNonCurrentLiabilities": "79792000", "totalNonCurrentLiabilities": "244726000", "cashAndShortTermInvestments": "149933000", "commonStockSharesOutstanding": "40354638", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "149933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-196696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2588000", "operatingCashflow": "3986000", "capitalExpenditures": "14900000", "changeInReceivables": "-2606000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99765000", "cashflowFromInvestment": "23396000", "stockBasedCompensation": "5117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72383000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397038000, "cost_of_revenue": 388894000, "gross_profit": 8144000, "research_and_development": null, "selling_general_admin": 71940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -173505000, "depreciation_amortisation": 73030000, "ebitda": -100475000, "interest_expense": 24156000, "interest_income": null, "other_non_operating": null, "pretax_income": -197661000, "tax_provision": -965000, "effective_tax_rate": null, "net_income": -196242000, "net_income_continuing_ops": -196696000, "net_income_to_common": -196242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149933000, "short_term_investments": null, "net_receivables": 174673000, "inventory": 15876000, "other_current_assets": null, "total_current_assets": 388649000, "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": 862528000, "total_assets": 1251177000, "short_term_debt": 27797000, "accounts_payable": 16981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183179000, "long_term_debt": 164934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244726000, "total_liabilities": 427905000, "total_debt": 192731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -548931000, "total_equity": 822115000, "shares_outstanding": 40354638, "operating_cash_flow": 3986000, "stock_based_compensation": 5117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23396000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99765000, "free_cash_flow": 18886000, "net_change_in_cash": -72383000 }, "raw_data": { "income": { "ebit": "-173505000", "ebitda": "-100475000", "netIncome": "-196242000", "grossProfit": "8144000", "depreciation": "None", "totalRevenue": "397038000", "costOfRevenue": "388894000", "interestIncome": "1228000", "incomeBeforeTax": "-197661000", "interestExpense": "24156000", "operatingIncome": "-186802000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-965000", "reportedCurrency": "USD", "netInterestIncome": "-22928000", "nonInterestIncome": "None", "operatingExpenses": "194946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12087000", "costofGoodsAndServicesSold": "388894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73030000", "sellingGeneralAndAdministrative": "71940000", "netIncomeFromContinuingOperations": "-196696000" }, "balance": { "goodwill": "None", "inventory": "15876000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1251177000", "longTermDebt": "164934000", "shortTermDebt": "27797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-548931000", "totalLiabilities": "427905000", "otherCurrentAssets": "48167000", "totalCurrentAssets": "388649000", "currentLongTermDebt": "27797000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "862528000", "currentAccountsPayable": "16981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "780318000", "shortLongTermDebtTotal": "192731000", "totalShareholderEquity": "822115000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "114518000", "totalCurrentLiabilities": "183179000", "otherNonCurrentLiabilities": "79792000", "totalNonCurrentLiabilities": "244726000", "cashAndShortTermInvestments": "149933000", "commonStockSharesOutstanding": "40354638", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "149933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-196696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2588000", "operatingCashflow": "3986000", "capitalExpenditures": "14900000", "changeInReceivables": "-2606000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99765000", "cashflowFromInvestment": "23396000", "stockBasedCompensation": "5117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72383000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 486549000, "cost_of_revenue": 433927000, "gross_profit": 52622000, "ebit": -84427000, "ebitda": -7382000, "pretax_income": -113495000, "tax_provision": 27724000, "net_income": -141743000, "net_income_to_common": -141743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218290000, "total_current_assets": 537296000, "total_assets": 1579528000, "short_term_debt": 9890000, "long_term_debt": 279044000, "total_debt": 288934000, "total_liabilities": 563118000, "total_equity": 1014799000, "shares_outstanding": 38204934, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31423000, "capital_expenditure": 17998000, "free_cash_flow": -13425000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338199, "ticker_id": 3900, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84427000", "ebitda": "-7382000", "netIncome": "-141743000", "grossProfit": "52622000", "depreciation": "None", "totalRevenue": "486549000", "costOfRevenue": "433927000", "interestIncome": "26891000", "incomeBeforeTax": "-113495000", "interestExpense": "29068000", "operatingIncome": "-86604000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "27724000", "reportedCurrency": "USD", "netInterestIncome": "-22470000", "nonInterestIncome": "None", "operatingExpenses": "139226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77045000", "sellingGeneralAndAdministrative": "103716000", "netIncomeFromContinuingOperations": "-141219000" }, "balance": { "goodwill": "None", "inventory": "21856000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1579528000", "longTermDebt": "279044000", "shortTermDebt": "9890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-352526000", "totalLiabilities": "563118000", "otherCurrentAssets": "60998000", "totalCurrentAssets": "537296000", "currentLongTermDebt": "9890000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "236152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042232000", "currentAccountsPayable": "27501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "943299000", "shortLongTermDebtTotal": "288934000", "totalShareholderEquity": "1014799000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "129625000", "totalCurrentLiabilities": "185677000", "otherNonCurrentLiabilities": "63281000", "totalNonCurrentLiabilities": "377441000", "cashAndShortTermInvestments": "218290000", "commonStockSharesOutstanding": "38204934", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "218290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2425000", "operatingCashflow": "-31423000", "capitalExpenditures": "17998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149562000", "cashflowFromInvestment": "10849000", "stockBasedCompensation": "19603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 486549000, "cost_of_revenue": 433927000, "gross_profit": 52622000, "research_and_development": null, "selling_general_admin": 103716000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84427000, "depreciation_amortisation": 77045000, "ebitda": -7382000, "interest_expense": 29068000, "interest_income": null, "other_non_operating": null, "pretax_income": -113495000, "tax_provision": 27724000, "effective_tax_rate": null, "net_income": -141743000, "net_income_continuing_ops": -141219000, "net_income_to_common": -141743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218290000, "short_term_investments": null, "net_receivables": 236152000, "inventory": 21856000, "other_current_assets": null, "total_current_assets": 537296000, "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": 1042232000, "total_assets": 1579528000, "short_term_debt": 9890000, "accounts_payable": 27501000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185677000, "long_term_debt": 279044000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 377441000, "total_liabilities": 563118000, "total_debt": 288934000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -352526000, "total_equity": 1014799000, "shares_outstanding": 38204934, "operating_cash_flow": -31423000, "stock_based_compensation": 19603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10849000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149562000, "free_cash_flow": -13425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-84427000", "ebitda": "-7382000", "netIncome": "-141743000", "grossProfit": "52622000", "depreciation": "None", "totalRevenue": "486549000", "costOfRevenue": "433927000", "interestIncome": "26891000", "incomeBeforeTax": "-113495000", "interestExpense": "29068000", "operatingIncome": "-86604000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "27724000", "reportedCurrency": "USD", "netInterestIncome": "-22470000", "nonInterestIncome": "None", "operatingExpenses": "139226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77045000", "sellingGeneralAndAdministrative": "103716000", "netIncomeFromContinuingOperations": "-141219000" }, "balance": { "goodwill": "None", "inventory": "21856000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1579528000", "longTermDebt": "279044000", "shortTermDebt": "9890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-352526000", "totalLiabilities": "563118000", "otherCurrentAssets": "60998000", "totalCurrentAssets": "537296000", "currentLongTermDebt": "9890000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "236152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042232000", "currentAccountsPayable": "27501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "943299000", "shortLongTermDebtTotal": "288934000", "totalShareholderEquity": "1014799000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "129625000", "totalCurrentLiabilities": "185677000", "otherNonCurrentLiabilities": "63281000", "totalNonCurrentLiabilities": "377441000", "cashAndShortTermInvestments": "218290000", "commonStockSharesOutstanding": "38204934", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "218290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2425000", "operatingCashflow": "-31423000", "capitalExpenditures": "17998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149562000", "cashflowFromInvestment": "10849000", "stockBasedCompensation": "19603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 406520000, "cost_of_revenue": 333403000, "gross_profit": 73117000, "ebit": -123080000, "ebitda": -71748000, "pretax_income": -153519000, "tax_provision": 18252000, "net_income": -171517000, "net_income_to_common": -171517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371791000, "total_current_assets": 683302000, "total_assets": 1827739000, "short_term_debt": 8568000, "long_term_debt": 430436000, "total_debt": 439004000, "total_liabilities": 682816000, "total_equity": 1143836000, "shares_outstanding": 26589883, "goodwill_and_intangibles": 244217000 }, "cash_flow": { "operating_cash_flow": 3941000, "capital_expenditure": 21391000, "free_cash_flow": 25332000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338204, "ticker_id": 3900, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-123080000", "ebitda": "-71748000", "netIncome": "-171517000", "grossProfit": "73117000", "depreciation": "None", "totalRevenue": "406520000", "costOfRevenue": "333403000", "interestIncome": "11294000", "incomeBeforeTax": "-153519000", "interestExpense": "30439000", "operatingIncome": "-107497000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18252000", "reportedCurrency": "USD", "netInterestIncome": "-19145000", "nonInterestIncome": "None", "operatingExpenses": "180614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-26877000", "costofGoodsAndServicesSold": "333403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51332000", "sellingGeneralAndAdministrative": "101023000", "netIncomeFromContinuingOperations": "-171771000" }, "balance": { "goodwill": "None", "inventory": "29505000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "1827739000", "longTermDebt": "430436000", "shortTermDebt": "8568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "244217000", "reportedCurrency": "USD", "retainedEarnings": "-210783000", "totalLiabilities": "682816000", "otherCurrentAssets": "37789000", "totalCurrentAssets": "683302000", "currentLongTermDebt": "8568000", "longTermInvestments": "1039000", "shortTermInvestments": "18000", "currentNetReceivables": "244217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1144437000", "currentAccountsPayable": "31939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1089857000", "shortLongTermDebtTotal": "439004000", "totalShareholderEquity": "1143836000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104681000", "totalCurrentLiabilities": "158355000", "otherNonCurrentLiabilities": "89902000", "totalNonCurrentLiabilities": "524461000", "cashAndShortTermInvestments": "371791000", "commonStockSharesOutstanding": "26589883", "intangibleAssetsExcludingGoodwill": "244217000", "cashAndCashEquivalentsAtCarryingValue": "371791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1955000", "operatingCashflow": "3941000", "capitalExpenditures": "21391000", "changeInReceivables": "9088000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128062000", "cashflowFromInvestment": "68530000", "stockBasedCompensation": "13406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55591000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 406520000, "cost_of_revenue": 333403000, "gross_profit": 73117000, "research_and_development": 0, "selling_general_admin": 101023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -123080000, "depreciation_amortisation": 51332000, "ebitda": -71748000, "interest_expense": 30439000, "interest_income": null, "other_non_operating": null, "pretax_income": -153519000, "tax_provision": 18252000, "effective_tax_rate": null, "net_income": -171517000, "net_income_continuing_ops": -171771000, "net_income_to_common": -171517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 371791000, "short_term_investments": 18000, "net_receivables": 244217000, "inventory": 29505000, "other_current_assets": null, "total_current_assets": 683302000, "net_ppe": null, "goodwill": null, "intangible_assets": 244217000, "goodwill_and_intangibles": 244217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1144437000, "total_assets": 1827739000, "short_term_debt": 8568000, "accounts_payable": 31939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158355000, "long_term_debt": 430436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 524461000, "total_liabilities": 682816000, "total_debt": 439004000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -210783000, "total_equity": 1143836000, "shares_outstanding": 26589883, "operating_cash_flow": 3941000, "stock_based_compensation": 13406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 68530000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128062000, "free_cash_flow": 25332000, "net_change_in_cash": -55591000 }, "raw_data": { "income": { "ebit": "-123080000", "ebitda": "-71748000", "netIncome": "-171517000", "grossProfit": "73117000", "depreciation": "None", "totalRevenue": "406520000", "costOfRevenue": "333403000", "interestIncome": "11294000", "incomeBeforeTax": "-153519000", "interestExpense": "30439000", "operatingIncome": "-107497000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18252000", "reportedCurrency": "USD", "netInterestIncome": "-19145000", "nonInterestIncome": "None", "operatingExpenses": "180614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-26877000", "costofGoodsAndServicesSold": "333403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51332000", "sellingGeneralAndAdministrative": "101023000", "netIncomeFromContinuingOperations": "-171771000" }, "balance": { "goodwill": "None", "inventory": "29505000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "1827739000", "longTermDebt": "430436000", "shortTermDebt": "8568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "244217000", "reportedCurrency": "USD", "retainedEarnings": "-210783000", "totalLiabilities": "682816000", "otherCurrentAssets": "37789000", "totalCurrentAssets": "683302000", "currentLongTermDebt": "8568000", "longTermInvestments": "1039000", "shortTermInvestments": "18000", "currentNetReceivables": "244217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1144437000", "currentAccountsPayable": "31939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1089857000", "shortLongTermDebtTotal": "439004000", "totalShareholderEquity": "1143836000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104681000", "totalCurrentLiabilities": "158355000", "otherNonCurrentLiabilities": "89902000", "totalNonCurrentLiabilities": "524461000", "cashAndShortTermInvestments": "371791000", "commonStockSharesOutstanding": "26589883", "intangibleAssetsExcludingGoodwill": "244217000", "cashAndCashEquivalentsAtCarryingValue": "371791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1955000", "operatingCashflow": "3941000", "capitalExpenditures": "21391000", "changeInReceivables": "9088000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128062000", "cashflowFromInvestment": "68530000", "stockBasedCompensation": "13406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55591000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 326222000, "cost_of_revenue": 233567000, "gross_profit": 92655000, "ebit": 59096000, "ebitda": 125715000, "pretax_income": 40879000, "tax_provision": 34903000, "net_income": 6140000, "net_income_to_common": 6140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552280000, "total_current_assets": 899614000, "total_assets": 2340670000, "short_term_debt": 5760000, "long_term_debt": 648616000, "total_debt": 654376000, "total_liabilities": 976681000, "total_equity": 1368287000, "shares_outstanding": 49589000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19078000, "capital_expenditure": 14885000, "free_cash_flow": 33963000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338167, "ticker_id": 3900, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59096000", "ebitda": "125715000", "netIncome": "6140000", "grossProfit": "92655000", "depreciation": "None", "totalRevenue": "326222000", "costOfRevenue": "233567000", "interestIncome": "2189000", "incomeBeforeTax": "40879000", "interestExpense": "16891000", "operatingIncome": "58984000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "34903000", "reportedCurrency": "USD", "netInterestIncome": "-14702000", "nonInterestIncome": "None", "operatingExpenses": "33559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66619000", "sellingGeneralAndAdministrative": "33559000", "netIncomeFromContinuingOperations": "5976000" }, "balance": { "goodwill": "None", "inventory": "29404000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2340670000", "longTermDebt": "648616000", "shortTermDebt": "5760000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-299017000", "totalLiabilities": "976681000", "otherCurrentAssets": "47599000", "totalCurrentAssets": "899614000", "currentLongTermDebt": "5760000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1441056000", "currentAccountsPayable": "58238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "654376000", "totalShareholderEquity": "1368287000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "205927000", "totalCurrentLiabilities": "269925000", "otherNonCurrentLiabilities": "21129000", "totalNonCurrentLiabilities": "706756000", "cashAndShortTermInvestments": "552280000", "commonStockSharesOutstanding": "49589000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "552280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19078000", "capitalExpenditures": "14885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32189000", "cashflowFromInvestment": "-11556000", "stockBasedCompensation": "3063000", "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": "66619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326222000, "cost_of_revenue": 233567000, "gross_profit": 92655000, "research_and_development": null, "selling_general_admin": 33559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59096000, "depreciation_amortisation": 66619000, "ebitda": 125715000, "interest_expense": 16891000, "interest_income": null, "other_non_operating": null, "pretax_income": 40879000, "tax_provision": 34903000, "effective_tax_rate": null, "net_income": 6140000, "net_income_continuing_ops": 5976000, "net_income_to_common": 6140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552280000, "short_term_investments": null, "net_receivables": 299735000, "inventory": 29404000, "other_current_assets": null, "total_current_assets": 899614000, "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": 1441056000, "total_assets": 2340670000, "short_term_debt": 5760000, "accounts_payable": 58238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269925000, "long_term_debt": 648616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 706756000, "total_liabilities": 976681000, "total_debt": 654376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -299017000, "total_equity": 1368287000, "shares_outstanding": 49589000, "operating_cash_flow": 19078000, "stock_based_compensation": 3063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11556000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32189000, "free_cash_flow": 33963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59096000", "ebitda": "125715000", "netIncome": "6140000", "grossProfit": "92655000", "depreciation": "None", "totalRevenue": "326222000", "costOfRevenue": "233567000", "interestIncome": "2189000", "incomeBeforeTax": "40879000", "interestExpense": "16891000", "operatingIncome": "58984000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "34903000", "reportedCurrency": "USD", "netInterestIncome": "-14702000", "nonInterestIncome": "None", "operatingExpenses": "33559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66619000", "sellingGeneralAndAdministrative": "33559000", "netIncomeFromContinuingOperations": "5976000" }, "balance": { "goodwill": "None", "inventory": "29404000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2340670000", "longTermDebt": "648616000", "shortTermDebt": "5760000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-299017000", "totalLiabilities": "976681000", "otherCurrentAssets": "47599000", "totalCurrentAssets": "899614000", "currentLongTermDebt": "5760000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1441056000", "currentAccountsPayable": "58238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "654376000", "totalShareholderEquity": "1368287000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "205927000", "totalCurrentLiabilities": "269925000", "otherNonCurrentLiabilities": "21129000", "totalNonCurrentLiabilities": "706756000", "cashAndShortTermInvestments": "552280000", "commonStockSharesOutstanding": "49589000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "552280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19078000", "capitalExpenditures": "14885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32189000", "cashflowFromInvestment": "-11556000", "stockBasedCompensation": "3063000", "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": "66619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 336798000, "cost_of_revenue": 238938000, "gross_profit": 97860000, "ebit": 69552000, "ebitda": 107390000, "pretax_income": 52837000, "tax_provision": -166612000, "net_income": 219884000, "net_income_to_common": 219884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578761000, "total_current_assets": 914135000, "total_assets": 2386911000, "short_term_debt": 5845000, "long_term_debt": 649048000, "total_debt": 654893000, "total_liabilities": 1025657000, "total_equity": 1365388000, "shares_outstanding": 49564000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 152960000, "capital_expenditure": 5147000, "free_cash_flow": 158107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338168, "ticker_id": 3900, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69552000", "ebitda": "107390000", "netIncome": "219884000", "grossProfit": "97860000", "depreciation": "None", "totalRevenue": "336798000", "costOfRevenue": "238938000", "interestIncome": "3454000", "incomeBeforeTax": "52837000", "interestExpense": "16715000", "operatingIncome": "67237000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-166612000", "reportedCurrency": "USD", "netInterestIncome": "-13261000", "nonInterestIncome": "None", "operatingExpenses": "30623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37838000", "sellingGeneralAndAdministrative": "30623000", "netIncomeFromContinuingOperations": "219449000" }, "balance": { "goodwill": "None", "inventory": "38482000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2386911000", "longTermDebt": "649048000", "shortTermDebt": "5845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-305157000", "totalLiabilities": "1025657000", "otherCurrentAssets": "50002000", "totalCurrentAssets": "914135000", "currentLongTermDebt": "5845000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1472776000", "currentAccountsPayable": "66347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1072020000", "shortLongTermDebtTotal": "654893000", "totalShareholderEquity": "1365388000", "capitalLeaseObligations": "24370000", "otherCurrentLiabilities": "243045000", "totalCurrentLiabilities": "315237000", "otherNonCurrentLiabilities": "23359000", "totalNonCurrentLiabilities": "710420000", "cashAndShortTermInvestments": "578761000", "commonStockSharesOutstanding": "49564000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "578761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333453000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152960000", "capitalExpenditures": "5147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3592000", "cashflowFromInvestment": "184000", "stockBasedCompensation": "3454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 336798000, "cost_of_revenue": 238938000, "gross_profit": 97860000, "research_and_development": null, "selling_general_admin": 30623000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69552000, "depreciation_amortisation": 37838000, "ebitda": 107390000, "interest_expense": 16715000, "interest_income": null, "other_non_operating": null, "pretax_income": 52837000, "tax_provision": -166612000, "effective_tax_rate": null, "net_income": 219884000, "net_income_continuing_ops": 219449000, "net_income_to_common": 219884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 578761000, "short_term_investments": null, "net_receivables": 285372000, "inventory": 38482000, "other_current_assets": null, "total_current_assets": 914135000, "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": 1472776000, "total_assets": 2386911000, "short_term_debt": 5845000, "accounts_payable": 66347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315237000, "long_term_debt": 649048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 710420000, "total_liabilities": 1025657000, "total_debt": 654893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -305157000, "total_equity": 1365388000, "shares_outstanding": 49564000, "operating_cash_flow": 152960000, "stock_based_compensation": 3454000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 184000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3592000, "free_cash_flow": 158107000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69552000", "ebitda": "107390000", "netIncome": "219884000", "grossProfit": "97860000", "depreciation": "None", "totalRevenue": "336798000", "costOfRevenue": "238938000", "interestIncome": "3454000", "incomeBeforeTax": "52837000", "interestExpense": "16715000", "operatingIncome": "67237000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-166612000", "reportedCurrency": "USD", "netInterestIncome": "-13261000", "nonInterestIncome": "None", "operatingExpenses": "30623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37838000", "sellingGeneralAndAdministrative": "30623000", "netIncomeFromContinuingOperations": "219449000" }, "balance": { "goodwill": "None", "inventory": "38482000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2386911000", "longTermDebt": "649048000", "shortTermDebt": "5845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-305157000", "totalLiabilities": "1025657000", "otherCurrentAssets": "50002000", "totalCurrentAssets": "914135000", "currentLongTermDebt": "5845000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1472776000", "currentAccountsPayable": "66347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1072020000", "shortLongTermDebtTotal": "654893000", "totalShareholderEquity": "1365388000", "capitalLeaseObligations": "24370000", "otherCurrentLiabilities": "243045000", "totalCurrentLiabilities": "315237000", "otherNonCurrentLiabilities": "23359000", "totalNonCurrentLiabilities": "710420000", "cashAndShortTermInvestments": "578761000", "commonStockSharesOutstanding": "49564000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "578761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333453000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152960000", "capitalExpenditures": "5147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3592000", "cashflowFromInvestment": "184000", "stockBasedCompensation": "3454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 341113000, "cost_of_revenue": 243786000, "gross_profit": 97327000, "ebit": 37282000, "ebitda": 103686000, "pretax_income": 20693000, "tax_provision": 21711000, "net_income": -806000, "net_income_to_common": -806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428225000, "total_current_assets": 800330000, "total_assets": 2128880000, "short_term_debt": 25717000, "long_term_debt": 649802000, "total_debt": 675519000, "total_liabilities": 989856000, "total_equity": 1142723000, "shares_outstanding": 49498000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54742000, "capital_expenditure": 5122000, "free_cash_flow": 59864000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338170, "ticker_id": 3900, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37282000", "ebitda": "103686000", "netIncome": "-806000", "grossProfit": "97327000", "depreciation": "None", "totalRevenue": "341113000", "costOfRevenue": "243786000", "interestIncome": "455000", "incomeBeforeTax": "20693000", "interestExpense": "16589000", "operatingIncome": "62071000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21711000", "reportedCurrency": "USD", "netInterestIncome": "-16134000", "nonInterestIncome": "None", "operatingExpenses": "35256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66404000", "sellingGeneralAndAdministrative": "35256000", "netIncomeFromContinuingOperations": "-1018000" }, "balance": { "goodwill": "None", "inventory": "27857000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2128880000", "longTermDebt": "649802000", "shortTermDebt": "25717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-525041000", "totalLiabilities": "989856000", "otherCurrentAssets": "11652000", "totalCurrentAssets": "800330000", "currentLongTermDebt": "5840000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "332596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1328550000", "currentAccountsPayable": "42579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1104503000", "shortLongTermDebtTotal": "675519000", "totalShareholderEquity": "1142723000", "capitalLeaseObligations": "19877000", "otherCurrentLiabilities": "208164000", "totalCurrentLiabilities": "276460000", "otherNonCurrentLiabilities": "23800000", "totalNonCurrentLiabilities": "713396000", "cashAndShortTermInvestments": "428225000", "commonStockSharesOutstanding": "49498000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1018000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54742000", "capitalExpenditures": "5122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7985000", "cashflowFromInvestment": "-3918000", "stockBasedCompensation": "3481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 341113000, "cost_of_revenue": 243786000, "gross_profit": 97327000, "research_and_development": null, "selling_general_admin": 35256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37282000, "depreciation_amortisation": 66404000, "ebitda": 103686000, "interest_expense": 16589000, "interest_income": null, "other_non_operating": null, "pretax_income": 20693000, "tax_provision": 21711000, "effective_tax_rate": null, "net_income": -806000, "net_income_continuing_ops": -1018000, "net_income_to_common": -806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428225000, "short_term_investments": null, "net_receivables": 332596000, "inventory": 27857000, "other_current_assets": null, "total_current_assets": 800330000, "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": 1328550000, "total_assets": 2128880000, "short_term_debt": 25717000, "accounts_payable": 42579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276460000, "long_term_debt": 649802000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 713396000, "total_liabilities": 989856000, "total_debt": 675519000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -525041000, "total_equity": 1142723000, "shares_outstanding": 49498000, "operating_cash_flow": 54742000, "stock_based_compensation": 3481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5122000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7985000, "free_cash_flow": 59864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37282000", "ebitda": "103686000", "netIncome": "-806000", "grossProfit": "97327000", "depreciation": "None", "totalRevenue": "341113000", "costOfRevenue": "243786000", "interestIncome": "455000", "incomeBeforeTax": "20693000", "interestExpense": "16589000", "operatingIncome": "62071000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21711000", "reportedCurrency": "USD", "netInterestIncome": "-16134000", "nonInterestIncome": "None", "operatingExpenses": "35256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66404000", "sellingGeneralAndAdministrative": "35256000", "netIncomeFromContinuingOperations": "-1018000" }, "balance": { "goodwill": "None", "inventory": "27857000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2128880000", "longTermDebt": "649802000", "shortTermDebt": "25717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-525041000", "totalLiabilities": "989856000", "otherCurrentAssets": "11652000", "totalCurrentAssets": "800330000", "currentLongTermDebt": "5840000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "332596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1328550000", "currentAccountsPayable": "42579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1104503000", "shortLongTermDebtTotal": "675519000", "totalShareholderEquity": "1142723000", "capitalLeaseObligations": "19877000", "otherCurrentLiabilities": "208164000", "totalCurrentLiabilities": "276460000", "otherNonCurrentLiabilities": "23800000", "totalNonCurrentLiabilities": "713396000", "cashAndShortTermInvestments": "428225000", "commonStockSharesOutstanding": "49498000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1018000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54742000", "capitalExpenditures": "5122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7985000", "cashflowFromInvestment": "-3918000", "stockBasedCompensation": "3481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 341431000, "cost_of_revenue": 234776000, "gross_profit": 106655000, "ebit": 94728000, "ebitda": 131637000, "pretax_income": 78286000, "tax_provision": 5584000, "net_income": 72930000, "net_income_to_common": 72930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369405000, "total_current_assets": 724507000, "total_assets": 2074372000, "short_term_debt": 93366000, "long_term_debt": 531874000, "total_debt": 625240000, "total_liabilities": 938145000, "total_equity": 1139714000, "shares_outstanding": 50011000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85433000, "capital_expenditure": 5226000, "free_cash_flow": 90659000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338171, "ticker_id": 3900, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94728000", "ebitda": "131637000", "netIncome": "72930000", "grossProfit": "106655000", "depreciation": "None", "totalRevenue": "341431000", "costOfRevenue": "234776000", "interestIncome": "2103000", "incomeBeforeTax": "78286000", "interestExpense": "16442000", "operatingIncome": "80922000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5584000", "reportedCurrency": "USD", "netInterestIncome": "-14339000", "nonInterestIncome": "None", "operatingExpenses": "25733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36909000", "sellingGeneralAndAdministrative": "31213000", "netIncomeFromContinuingOperations": "72702000" }, "balance": { "goodwill": "None", "inventory": "24467000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2074372000", "longTermDebt": "531874000", "shortTermDebt": "93366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-524235000", "totalLiabilities": "938145000", "otherCurrentAssets": "14144000", "totalCurrentAssets": "724507000", "currentLongTermDebt": "93366000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1349865000", "currentAccountsPayable": "48715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1132114000", "shortLongTermDebtTotal": "625240000", "totalShareholderEquity": "1139714000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200993000", "totalCurrentLiabilities": "343074000", "otherNonCurrentLiabilities": "23929000", "totalNonCurrentLiabilities": "595071000", "cashAndShortTermInvestments": "369405000", "commonStockSharesOutstanding": "50011000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "369405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85433000", "capitalExpenditures": "5226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65142000", "cashflowFromInvestment": "2102000", "stockBasedCompensation": "4057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 341431000, "cost_of_revenue": 234776000, "gross_profit": 106655000, "research_and_development": null, "selling_general_admin": 31213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94728000, "depreciation_amortisation": 36909000, "ebitda": 131637000, "interest_expense": 16442000, "interest_income": null, "other_non_operating": null, "pretax_income": 78286000, "tax_provision": 5584000, "effective_tax_rate": null, "net_income": 72930000, "net_income_continuing_ops": 72702000, "net_income_to_common": 72930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369405000, "short_term_investments": null, "net_receivables": 316491000, "inventory": 24467000, "other_current_assets": null, "total_current_assets": 724507000, "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": 1349865000, "total_assets": 2074372000, "short_term_debt": 93366000, "accounts_payable": 48715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 343074000, "long_term_debt": 531874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 595071000, "total_liabilities": 938145000, "total_debt": 625240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -524235000, "total_equity": 1139714000, "shares_outstanding": 50011000, "operating_cash_flow": 85433000, "stock_based_compensation": 4057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65142000, "free_cash_flow": 90659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94728000", "ebitda": "131637000", "netIncome": "72930000", "grossProfit": "106655000", "depreciation": "None", "totalRevenue": "341431000", "costOfRevenue": "234776000", "interestIncome": "2103000", "incomeBeforeTax": "78286000", "interestExpense": "16442000", "operatingIncome": "80922000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5584000", "reportedCurrency": "USD", "netInterestIncome": "-14339000", "nonInterestIncome": "None", "operatingExpenses": "25733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36909000", "sellingGeneralAndAdministrative": "31213000", "netIncomeFromContinuingOperations": "72702000" }, "balance": { "goodwill": "None", "inventory": "24467000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "2074372000", "longTermDebt": "531874000", "shortTermDebt": "93366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-524235000", "totalLiabilities": "938145000", "otherCurrentAssets": "14144000", "totalCurrentAssets": "724507000", "currentLongTermDebt": "93366000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1349865000", "currentAccountsPayable": "48715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1132114000", "shortLongTermDebtTotal": "625240000", "totalShareholderEquity": "1139714000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200993000", "totalCurrentLiabilities": "343074000", "otherNonCurrentLiabilities": "23929000", "totalNonCurrentLiabilities": "595071000", "cashAndShortTermInvestments": "369405000", "commonStockSharesOutstanding": "50011000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "369405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85433000", "capitalExpenditures": "5226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65142000", "cashflowFromInvestment": "2102000", "stockBasedCompensation": "4057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 333444000, "cost_of_revenue": 231841000, "gross_profit": 101603000, "ebit": 84773000, "ebitda": 123787000, "pretax_income": 68429000, "tax_provision": 26109000, "net_income": 42653000, "net_income_to_common": 42653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341799000, "total_current_assets": 698198000, "total_assets": 2066166000, "short_term_debt": 80042000, "long_term_debt": 555994000, "total_debt": 636036000, "total_liabilities": 955801000, "total_equity": 1113624000, "shares_outstanding": 51502000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85973000, "capital_expenditure": 10266000, "free_cash_flow": 96239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338172, "ticker_id": 3900, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84773000", "ebitda": "123787000", "netIncome": "42653000", "grossProfit": "101603000", "depreciation": "None", "totalRevenue": "333444000", "costOfRevenue": "231841000", "interestIncome": "2157000", "incomeBeforeTax": "68429000", "interestExpense": "16344000", "operatingIncome": "75047000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26109000", "reportedCurrency": "USD", "netInterestIncome": "-14187000", "nonInterestIncome": "None", "operatingExpenses": "26556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39014000", "sellingGeneralAndAdministrative": "29094000", "netIncomeFromContinuingOperations": "42320000" }, "balance": { "goodwill": "None", "inventory": "23101000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "2066166000", "longTermDebt": "555994000", "shortTermDebt": "80042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-545890000", "totalLiabilities": "955801000", "otherCurrentAssets": "20394000", "totalCurrentAssets": "698198000", "currentLongTermDebt": "80042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1367968000", "currentAccountsPayable": "50203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1163758000", "shortLongTermDebtTotal": "636036000", "totalShareholderEquity": "1113624000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207299000", "totalCurrentLiabilities": "337544000", "otherNonCurrentLiabilities": "21562000", "totalNonCurrentLiabilities": "618257000", "cashAndShortTermInvestments": "341799000", "commonStockSharesOutstanding": "51502000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "341799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85973000", "capitalExpenditures": "10266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59240000", "cashflowFromInvestment": "-5850000", "stockBasedCompensation": "3491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 333444000, "cost_of_revenue": 231841000, "gross_profit": 101603000, "research_and_development": null, "selling_general_admin": 29094000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84773000, "depreciation_amortisation": 39014000, "ebitda": 123787000, "interest_expense": 16344000, "interest_income": null, "other_non_operating": null, "pretax_income": 68429000, "tax_provision": 26109000, "effective_tax_rate": null, "net_income": 42653000, "net_income_continuing_ops": 42320000, "net_income_to_common": 42653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341799000, "short_term_investments": null, "net_receivables": 312904000, "inventory": 23101000, "other_current_assets": null, "total_current_assets": 698198000, "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": 1367968000, "total_assets": 2066166000, "short_term_debt": 80042000, "accounts_payable": 50203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 337544000, "long_term_debt": 555994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 618257000, "total_liabilities": 955801000, "total_debt": 636036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -545890000, "total_equity": 1113624000, "shares_outstanding": 51502000, "operating_cash_flow": 85973000, "stock_based_compensation": 3491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5850000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59240000, "free_cash_flow": 96239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84773000", "ebitda": "123787000", "netIncome": "42653000", "grossProfit": "101603000", "depreciation": "None", "totalRevenue": "333444000", "costOfRevenue": "231841000", "interestIncome": "2157000", "incomeBeforeTax": "68429000", "interestExpense": "16344000", "operatingIncome": "75047000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26109000", "reportedCurrency": "USD", "netInterestIncome": "-14187000", "nonInterestIncome": "None", "operatingExpenses": "26556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39014000", "sellingGeneralAndAdministrative": "29094000", "netIncomeFromContinuingOperations": "42320000" }, "balance": { "goodwill": "None", "inventory": "23101000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "2066166000", "longTermDebt": "555994000", "shortTermDebt": "80042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-545890000", "totalLiabilities": "955801000", "otherCurrentAssets": "20394000", "totalCurrentAssets": "698198000", "currentLongTermDebt": "80042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1367968000", "currentAccountsPayable": "50203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1163758000", "shortLongTermDebtTotal": "636036000", "totalShareholderEquity": "1113624000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207299000", "totalCurrentLiabilities": "337544000", "otherNonCurrentLiabilities": "21562000", "totalNonCurrentLiabilities": "618257000", "cashAndShortTermInvestments": "341799000", "commonStockSharesOutstanding": "51502000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "341799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85973000", "capitalExpenditures": "10266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59240000", "cashflowFromInvestment": "-5850000", "stockBasedCompensation": "3491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 345085000, "cost_of_revenue": 235692000, "gross_profit": 109393000, "ebit": 69737000, "ebitda": 108473000, "pretax_income": 52995000, "tax_provision": 16376000, "net_income": 36905000, "net_income_to_common": 36905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324918000, "total_current_assets": 698662000, "total_assets": 2074904000, "short_term_debt": 65386000, "long_term_debt": 571710000, "total_debt": 637096000, "total_liabilities": 963719000, "total_equity": 1114111000, "shares_outstanding": 52829000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 91303000, "capital_expenditure": 4534000, "free_cash_flow": 95837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338173, "ticker_id": 3900, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69737000", "ebitda": "108473000", "netIncome": "36905000", "grossProfit": "109393000", "depreciation": "None", "totalRevenue": "345085000", "costOfRevenue": "235692000", "interestIncome": "2697000", "incomeBeforeTax": "52995000", "interestExpense": "16742000", "operatingIncome": "81377000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16376000", "reportedCurrency": "USD", "netInterestIncome": "-14045000", "nonInterestIncome": "None", "operatingExpenses": "28016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38736000", "sellingGeneralAndAdministrative": "29972000", "netIncomeFromContinuingOperations": "36619000" }, "balance": { "goodwill": "None", "inventory": "34319000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2074904000", "longTermDebt": "571710000", "shortTermDebt": "65386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-548831000", "totalLiabilities": "963719000", "otherCurrentAssets": "15620000", "totalCurrentAssets": "698662000", "currentLongTermDebt": "65386000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1376242000", "currentAccountsPayable": "71385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1184282000", "shortLongTermDebtTotal": "637096000", "totalShareholderEquity": "1114111000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "146720000", "totalCurrentLiabilities": "331613000", "otherNonCurrentLiabilities": "18289000", "totalNonCurrentLiabilities": "632106000", "cashAndShortTermInvestments": "324918000", "commonStockSharesOutstanding": "52829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "324918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36619000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91303000", "capitalExpenditures": "4534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58230000", "cashflowFromInvestment": "5782000", "stockBasedCompensation": "3886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345085000, "cost_of_revenue": 235692000, "gross_profit": 109393000, "research_and_development": null, "selling_general_admin": 29972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69737000, "depreciation_amortisation": 38736000, "ebitda": 108473000, "interest_expense": 16742000, "interest_income": null, "other_non_operating": null, "pretax_income": 52995000, "tax_provision": 16376000, "effective_tax_rate": null, "net_income": 36905000, "net_income_continuing_ops": 36619000, "net_income_to_common": 36905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324918000, "short_term_investments": null, "net_receivables": 323805000, "inventory": 34319000, "other_current_assets": null, "total_current_assets": 698662000, "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": 1376242000, "total_assets": 2074904000, "short_term_debt": 65386000, "accounts_payable": 71385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331613000, "long_term_debt": 571710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 632106000, "total_liabilities": 963719000, "total_debt": 637096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -548831000, "total_equity": 1114111000, "shares_outstanding": 52829000, "operating_cash_flow": 91303000, "stock_based_compensation": 3886000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5782000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58230000, "free_cash_flow": 95837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69737000", "ebitda": "108473000", "netIncome": "36905000", "grossProfit": "109393000", "depreciation": "None", "totalRevenue": "345085000", "costOfRevenue": "235692000", "interestIncome": "2697000", "incomeBeforeTax": "52995000", "interestExpense": "16742000", "operatingIncome": "81377000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16376000", "reportedCurrency": "USD", "netInterestIncome": "-14045000", "nonInterestIncome": "None", "operatingExpenses": "28016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38736000", "sellingGeneralAndAdministrative": "29972000", "netIncomeFromContinuingOperations": "36619000" }, "balance": { "goodwill": "None", "inventory": "34319000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2074904000", "longTermDebt": "571710000", "shortTermDebt": "65386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-548831000", "totalLiabilities": "963719000", "otherCurrentAssets": "15620000", "totalCurrentAssets": "698662000", "currentLongTermDebt": "65386000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1376242000", "currentAccountsPayable": "71385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1184282000", "shortLongTermDebtTotal": "637096000", "totalShareholderEquity": "1114111000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "146720000", "totalCurrentLiabilities": "331613000", "otherNonCurrentLiabilities": "18289000", "totalNonCurrentLiabilities": "632106000", "cashAndShortTermInvestments": "324918000", "commonStockSharesOutstanding": "52829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "324918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36619000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91303000", "capitalExpenditures": "4534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58230000", "cashflowFromInvestment": "5782000", "stockBasedCompensation": "3886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 340356000, "cost_of_revenue": 241990000, "gross_profit": 98366000, "ebit": 76496000, "ebitda": 115735000, "pretax_income": 58874000, "tax_provision": 12883000, "net_income": 46371000, "net_income_to_common": 46371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280840000, "total_current_assets": 625971000, "total_assets": 2047131000, "short_term_debt": 53105000, "long_term_debt": 597352000, "total_debt": 650457000, "total_liabilities": 933291000, "total_equity": 1116480000, "shares_outstanding": 53083000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49136000, "capital_expenditure": 5712000, "free_cash_flow": 54848000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338175, "ticker_id": 3900, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76496000", "ebitda": "115735000", "netIncome": "46371000", "grossProfit": "98366000", "depreciation": "None", "totalRevenue": "340356000", "costOfRevenue": "241990000", "interestIncome": "1028000", "incomeBeforeTax": "58874000", "interestExpense": "17622000", "operatingIncome": "69946000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12883000", "reportedCurrency": "USD", "netInterestIncome": "-16594000", "nonInterestIncome": "None", "operatingExpenses": "28420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39239000", "sellingGeneralAndAdministrative": "28471000", "netIncomeFromContinuingOperations": "45991000" }, "balance": { "goodwill": "None", "inventory": "26670000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2047131000", "longTermDebt": "597352000", "shortTermDebt": "53105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-541191000", "totalLiabilities": "933291000", "otherCurrentAssets": "25376000", "totalCurrentAssets": "625971000", "currentLongTermDebt": "53105000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1421160000", "currentAccountsPayable": "64058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1220056000", "shortLongTermDebtTotal": "650457000", "totalShareholderEquity": "1116480000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124987000", "totalCurrentLiabilities": "273573000", "otherNonCurrentLiabilities": "21677000", "totalNonCurrentLiabilities": "659718000", "cashAndShortTermInvestments": "280840000", "commonStockSharesOutstanding": "53083000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "280840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49136000", "capitalExpenditures": "5712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76306000", "cashflowFromInvestment": "-4155000", "stockBasedCompensation": "3569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340356000, "cost_of_revenue": 241990000, "gross_profit": 98366000, "research_and_development": null, "selling_general_admin": 28471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76496000, "depreciation_amortisation": 39239000, "ebitda": 115735000, "interest_expense": 17622000, "interest_income": null, "other_non_operating": null, "pretax_income": 58874000, "tax_provision": 12883000, "effective_tax_rate": null, "net_income": 46371000, "net_income_continuing_ops": 45991000, "net_income_to_common": 46371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280840000, "short_term_investments": null, "net_receivables": 293085000, "inventory": 26670000, "other_current_assets": null, "total_current_assets": 625971000, "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": 1421160000, "total_assets": 2047131000, "short_term_debt": 53105000, "accounts_payable": 64058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273573000, "long_term_debt": 597352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 659718000, "total_liabilities": 933291000, "total_debt": 650457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -541191000, "total_equity": 1116480000, "shares_outstanding": 53083000, "operating_cash_flow": 49136000, "stock_based_compensation": 3569000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76306000, "free_cash_flow": 54848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76496000", "ebitda": "115735000", "netIncome": "46371000", "grossProfit": "98366000", "depreciation": "None", "totalRevenue": "340356000", "costOfRevenue": "241990000", "interestIncome": "1028000", "incomeBeforeTax": "58874000", "interestExpense": "17622000", "operatingIncome": "69946000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12883000", "reportedCurrency": "USD", "netInterestIncome": "-16594000", "nonInterestIncome": "None", "operatingExpenses": "28420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39239000", "sellingGeneralAndAdministrative": "28471000", "netIncomeFromContinuingOperations": "45991000" }, "balance": { "goodwill": "None", "inventory": "26670000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2047131000", "longTermDebt": "597352000", "shortTermDebt": "53105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-541191000", "totalLiabilities": "933291000", "otherCurrentAssets": "25376000", "totalCurrentAssets": "625971000", "currentLongTermDebt": "53105000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1421160000", "currentAccountsPayable": "64058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1220056000", "shortLongTermDebtTotal": "650457000", "totalShareholderEquity": "1116480000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124987000", "totalCurrentLiabilities": "273573000", "otherNonCurrentLiabilities": "21677000", "totalNonCurrentLiabilities": "659718000", "cashAndShortTermInvestments": "280840000", "commonStockSharesOutstanding": "53083000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "280840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49136000", "capitalExpenditures": "5712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76306000", "cashflowFromInvestment": "-4155000", "stockBasedCompensation": "3569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 339230000, "cost_of_revenue": 236774000, "gross_profit": 102456000, "ebit": 76931000, "ebitda": 116311000, "pretax_income": 57804000, "tax_provision": 7887000, "net_income": 50354000, "net_income_to_common": 50354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315897000, "total_current_assets": 646945000, "total_assets": 2089748000, "short_term_debt": 102993000, "long_term_debt": 607998000, "total_debt": 710991000, "total_liabilities": 1010761000, "total_equity": 1081247000, "shares_outstanding": 53347000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 78645000, "capital_expenditure": 6392000, "free_cash_flow": 85037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338176, "ticker_id": 3900, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76931000", "ebitda": "116311000", "netIncome": "50354000", "grossProfit": "102456000", "depreciation": "None", "totalRevenue": "339230000", "costOfRevenue": "236774000", "interestIncome": "1175000", "incomeBeforeTax": "57804000", "interestExpense": "19127000", "operatingIncome": "78127000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7887000", "reportedCurrency": "USD", "netInterestIncome": "-17952000", "nonInterestIncome": "None", "operatingExpenses": "24329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39380000", "sellingGeneralAndAdministrative": "26329000", "netIncomeFromContinuingOperations": "49917000" }, "balance": { "goodwill": "None", "inventory": "26908000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2089748000", "longTermDebt": "607998000", "shortTermDebt": "102993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-573390000", "totalLiabilities": "1010761000", "otherCurrentAssets": "23642000", "totalCurrentAssets": "646945000", "currentLongTermDebt": "102993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1442806600", "currentAccountsPayable": "60740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "710991000", "totalShareholderEquity": "1081247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141285000", "totalCurrentLiabilities": "340224000", "otherNonCurrentLiabilities": "21930000", "totalNonCurrentLiabilities": "670537000", "cashAndShortTermInvestments": "315897000", "commonStockSharesOutstanding": "53347000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "315897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50354000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78645000", "capitalExpenditures": "6392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43461000", "cashflowFromInvestment": "-3336000", "stockBasedCompensation": "3460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339230000, "cost_of_revenue": 236774000, "gross_profit": 102456000, "research_and_development": null, "selling_general_admin": 26329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76931000, "depreciation_amortisation": 39380000, "ebitda": 116311000, "interest_expense": 19127000, "interest_income": null, "other_non_operating": null, "pretax_income": 57804000, "tax_provision": 7887000, "effective_tax_rate": null, "net_income": 50354000, "net_income_continuing_ops": 49917000, "net_income_to_common": 50354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315897000, "short_term_investments": null, "net_receivables": 280498000, "inventory": 26908000, "other_current_assets": null, "total_current_assets": 646945000, "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": 1442806600, "total_assets": 2089748000, "short_term_debt": 102993000, "accounts_payable": 60740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340224000, "long_term_debt": 607998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 670537000, "total_liabilities": 1010761000, "total_debt": 710991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573390000, "total_equity": 1081247000, "shares_outstanding": 53347000, "operating_cash_flow": 78645000, "stock_based_compensation": 3460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43461000, "free_cash_flow": 85037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76931000", "ebitda": "116311000", "netIncome": "50354000", "grossProfit": "102456000", "depreciation": "None", "totalRevenue": "339230000", "costOfRevenue": "236774000", "interestIncome": "1175000", "incomeBeforeTax": "57804000", "interestExpense": "19127000", "operatingIncome": "78127000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7887000", "reportedCurrency": "USD", "netInterestIncome": "-17952000", "nonInterestIncome": "None", "operatingExpenses": "24329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39380000", "sellingGeneralAndAdministrative": "26329000", "netIncomeFromContinuingOperations": "49917000" }, "balance": { "goodwill": "None", "inventory": "26908000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2089748000", "longTermDebt": "607998000", "shortTermDebt": "102993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-573390000", "totalLiabilities": "1010761000", "otherCurrentAssets": "23642000", "totalCurrentAssets": "646945000", "currentLongTermDebt": "102993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1442806600", "currentAccountsPayable": "60740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "710991000", "totalShareholderEquity": "1081247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141285000", "totalCurrentLiabilities": "340224000", "otherNonCurrentLiabilities": "21930000", "totalNonCurrentLiabilities": "670537000", "cashAndShortTermInvestments": "315897000", "commonStockSharesOutstanding": "53347000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "315897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50354000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78645000", "capitalExpenditures": "6392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43461000", "cashflowFromInvestment": "-3336000", "stockBasedCompensation": "3460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 321164000, "cost_of_revenue": 224976000, "gross_profit": 96188000, "ebit": 79291000, "ebitda": 118102000, "pretax_income": 59815000, "tax_provision": 13070000, "net_income": 47026000, "net_income_to_common": 47026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280853000, "total_current_assets": 615509000, "total_assets": 2077816000, "short_term_debt": 103009000, "long_term_debt": 620329000, "total_debt": 723338000, "total_liabilities": 1022663000, "total_equity": 1056976000, "shares_outstanding": 52900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54765000, "capital_expenditure": 10942000, "free_cash_flow": 65707000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338177, "ticker_id": 3900, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79291000", "ebitda": "118102000", "netIncome": "47026000", "grossProfit": "96188000", "depreciation": "None", "totalRevenue": "321164000", "costOfRevenue": "224976000", "interestIncome": "1483000", "incomeBeforeTax": "59815000", "interestExpense": "19476000", "operatingIncome": "81898000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13070000", "reportedCurrency": "USD", "netInterestIncome": "-17993000", "nonInterestIncome": "None", "operatingExpenses": "14290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38811000", "sellingGeneralAndAdministrative": "25329000", "netIncomeFromContinuingOperations": "46745000" }, "balance": { "goodwill": "None", "inventory": "24767000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "2077816000", "longTermDebt": "620329000", "shortTermDebt": "103009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-594347000", "totalLiabilities": "1022663000", "otherCurrentAssets": "23921000", "totalCurrentAssets": "615509000", "currentLongTermDebt": "103009000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1467807000", "currentAccountsPayable": "51774000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "723338000", "totalShareholderEquity": "1056976000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141190000", "totalCurrentLiabilities": "339137000", "otherNonCurrentLiabilities": "19361000", "totalNonCurrentLiabilities": "683526000", "cashAndShortTermInvestments": "280853000", "commonStockSharesOutstanding": "52900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "280853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54765000", "capitalExpenditures": "10942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44598000", "cashflowFromInvestment": "1521000", "stockBasedCompensation": "2766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38811000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321164000, "cost_of_revenue": 224976000, "gross_profit": 96188000, "research_and_development": null, "selling_general_admin": 25329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79291000, "depreciation_amortisation": 38811000, "ebitda": 118102000, "interest_expense": 19476000, "interest_income": null, "other_non_operating": null, "pretax_income": 59815000, "tax_provision": 13070000, "effective_tax_rate": null, "net_income": 47026000, "net_income_continuing_ops": 46745000, "net_income_to_common": 47026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280853000, "short_term_investments": null, "net_receivables": 285968000, "inventory": 24767000, "other_current_assets": null, "total_current_assets": 615509000, "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": 1467807000, "total_assets": 2077816000, "short_term_debt": 103009000, "accounts_payable": 51774000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 339137000, "long_term_debt": 620329000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 683526000, "total_liabilities": 1022663000, "total_debt": 723338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -594347000, "total_equity": 1056976000, "shares_outstanding": 52900000, "operating_cash_flow": 54765000, "stock_based_compensation": 2766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1521000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44598000, "free_cash_flow": 65707000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79291000", "ebitda": "118102000", "netIncome": "47026000", "grossProfit": "96188000", "depreciation": "None", "totalRevenue": "321164000", "costOfRevenue": "224976000", "interestIncome": "1483000", "incomeBeforeTax": "59815000", "interestExpense": "19476000", "operatingIncome": "81898000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13070000", "reportedCurrency": "USD", "netInterestIncome": "-17993000", "nonInterestIncome": "None", "operatingExpenses": "14290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38811000", "sellingGeneralAndAdministrative": "25329000", "netIncomeFromContinuingOperations": "46745000" }, "balance": { "goodwill": "None", "inventory": "24767000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "2077816000", "longTermDebt": "620329000", "shortTermDebt": "103009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-594347000", "totalLiabilities": "1022663000", "otherCurrentAssets": "23921000", "totalCurrentAssets": "615509000", "currentLongTermDebt": "103009000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1467807000", "currentAccountsPayable": "51774000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "723338000", "totalShareholderEquity": "1056976000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141190000", "totalCurrentLiabilities": "339137000", "otherNonCurrentLiabilities": "19361000", "totalNonCurrentLiabilities": "683526000", "cashAndShortTermInvestments": "280853000", "commonStockSharesOutstanding": "52900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "280853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54765000", "capitalExpenditures": "10942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44598000", "cashflowFromInvestment": "1521000", "stockBasedCompensation": "2766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38811000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 302658000, "cost_of_revenue": 219057000, "gross_profit": 83601000, "ebit": 68384000, "ebitda": 111172000, "pretax_income": 48121000, "tax_provision": 10793000, "net_income": 37664000, "net_income_to_common": 37664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274437000, "total_current_assets": 591135000, "total_assets": 2062774000, "short_term_debt": 103077000, "long_term_debt": 631361000, "total_debt": 734438000, "total_liabilities": 1025077000, "total_equity": 1039239000, "shares_outstanding": 53999000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 47231000, "capital_expenditure": 8386000, "free_cash_flow": 55617000, "dividends_paid": 111483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338178, "ticker_id": 3900, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68384000", "ebitda": "111172000", "netIncome": "37664000", "grossProfit": "83601000", "depreciation": "None", "totalRevenue": "302658000", "costOfRevenue": "219057000", "interestIncome": "3029000", "incomeBeforeTax": "48121000", "interestExpense": "20263000", "operatingIncome": "63095000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10793000", "reportedCurrency": "USD", "netInterestIncome": "-17234000", "nonInterestIncome": "None", "operatingExpenses": "20506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42788000", "sellingGeneralAndAdministrative": "23634000", "netIncomeFromContinuingOperations": "37328000" }, "balance": { "goodwill": "None", "inventory": "31933000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2062774000", "longTermDebt": "631361000", "shortTermDebt": "103077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-637838000", "totalLiabilities": "1025077000", "otherCurrentAssets": "16413000", "totalCurrentAssets": "591135000", "currentLongTermDebt": "103077000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1477039000", "currentAccountsPayable": "44931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "734438000", "totalShareholderEquity": "1039239000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136262000", "totalCurrentLiabilities": "328731000", "otherNonCurrentLiabilities": "18663000", "totalNonCurrentLiabilities": "696346000", "cashAndShortTermInvestments": "274437000", "commonStockSharesOutstanding": "53999000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37328000", "profitLoss": "None", "dividendPayout": "111483000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-92684000", "operatingCashflow": "47231000", "capitalExpenditures": "8386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48843000", "cashflowFromInvestment": "-2484000", "stockBasedCompensation": "3508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42788000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 302658000, "cost_of_revenue": 219057000, "gross_profit": 83601000, "research_and_development": null, "selling_general_admin": 23634000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68384000, "depreciation_amortisation": 42788000, "ebitda": 111172000, "interest_expense": 20263000, "interest_income": null, "other_non_operating": null, "pretax_income": 48121000, "tax_provision": 10793000, "effective_tax_rate": null, "net_income": 37664000, "net_income_continuing_ops": 37328000, "net_income_to_common": 37664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274437000, "short_term_investments": null, "net_receivables": 268352000, "inventory": 31933000, "other_current_assets": null, "total_current_assets": 591135000, "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": 1477039000, "total_assets": 2062774000, "short_term_debt": 103077000, "accounts_payable": 44931000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328731000, "long_term_debt": 631361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 696346000, "total_liabilities": 1025077000, "total_debt": 734438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -637838000, "total_equity": 1039239000, "shares_outstanding": 53999000, "operating_cash_flow": 47231000, "stock_based_compensation": 3508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2484000, "dividends_paid": 111483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48843000, "free_cash_flow": 55617000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68384000", "ebitda": "111172000", "netIncome": "37664000", "grossProfit": "83601000", "depreciation": "None", "totalRevenue": "302658000", "costOfRevenue": "219057000", "interestIncome": "3029000", "incomeBeforeTax": "48121000", "interestExpense": "20263000", "operatingIncome": "63095000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10793000", "reportedCurrency": "USD", "netInterestIncome": "-17234000", "nonInterestIncome": "None", "operatingExpenses": "20506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42788000", "sellingGeneralAndAdministrative": "23634000", "netIncomeFromContinuingOperations": "37328000" }, "balance": { "goodwill": "None", "inventory": "31933000", "commonStock": "52000", "currentDebt": "None", "investments": "None", "totalAssets": "2062774000", "longTermDebt": "631361000", "shortTermDebt": "103077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-637838000", "totalLiabilities": "1025077000", "otherCurrentAssets": "16413000", "totalCurrentAssets": "591135000", "currentLongTermDebt": "103077000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1477039000", "currentAccountsPayable": "44931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "734438000", "totalShareholderEquity": "1039239000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136262000", "totalCurrentLiabilities": "328731000", "otherNonCurrentLiabilities": "18663000", "totalNonCurrentLiabilities": "696346000", "cashAndShortTermInvestments": "274437000", "commonStockSharesOutstanding": "53999000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37328000", "profitLoss": "None", "dividendPayout": "111483000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-92684000", "operatingCashflow": "47231000", "capitalExpenditures": "8386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48843000", "cashflowFromInvestment": "-2484000", "stockBasedCompensation": "3508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42788000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 299262000, "cost_of_revenue": 223450000, "gross_profit": 75812000, "ebit": 54097000, "ebitda": 97942000, "pretax_income": 34809000, "tax_provision": 9260000, "net_income": 26199000, "net_income_to_common": 26199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275070000, "total_current_assets": 575366000, "total_assets": 2071555000, "short_term_debt": 102369000, "long_term_debt": 641301000, "total_debt": 743670000, "total_liabilities": 1040031000, "total_equity": 1032730000, "shares_outstanding": 53610000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34939000, "capital_expenditure": 5702000, "free_cash_flow": 40641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338180, "ticker_id": 3900, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54097000", "ebitda": "97942000", "netIncome": "26199000", "grossProfit": "75812000", "depreciation": "None", "totalRevenue": "299262000", "costOfRevenue": "223450000", "interestIncome": "20865000", "incomeBeforeTax": "34809000", "interestExpense": "19288000", "operatingIncome": "55674000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9260000", "reportedCurrency": "USD", "netInterestIncome": "-18720000", "nonInterestIncome": "None", "operatingExpenses": "20138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43845000", "sellingGeneralAndAdministrative": "21001000", "netIncomeFromContinuingOperations": "25549000" }, "balance": { "goodwill": "None", "inventory": "27489000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "2071555000", "longTermDebt": "641301000", "shortTermDebt": "102369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-640128000", "totalLiabilities": "1040031000", "otherCurrentAssets": "22136000", "totalCurrentAssets": "575366000", "currentLongTermDebt": "102369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1496189000", "currentAccountsPayable": "57183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1348001000", "shortLongTermDebtTotal": "743670000", "totalShareholderEquity": "1032730000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136843000", "totalCurrentLiabilities": "332484000", "otherNonCurrentLiabilities": "16288000", "totalNonCurrentLiabilities": "707547000", "cashAndShortTermInvestments": "275070000", "commonStockSharesOutstanding": "53610000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "275070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "54765000", "operatingCashflow": "34939000", "capitalExpenditures": "5702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "671347000", "cashflowFromInvestment": "-598948000", "stockBasedCompensation": "2496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299262000, "cost_of_revenue": 223450000, "gross_profit": 75812000, "research_and_development": null, "selling_general_admin": 21001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54097000, "depreciation_amortisation": 43845000, "ebitda": 97942000, "interest_expense": 19288000, "interest_income": null, "other_non_operating": null, "pretax_income": 34809000, "tax_provision": 9260000, "effective_tax_rate": null, "net_income": 26199000, "net_income_continuing_ops": 25549000, "net_income_to_common": 26199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275070000, "short_term_investments": null, "net_receivables": 250671000, "inventory": 27489000, "other_current_assets": null, "total_current_assets": 575366000, "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": 1496189000, "total_assets": 2071555000, "short_term_debt": 102369000, "accounts_payable": 57183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 332484000, "long_term_debt": 641301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 707547000, "total_liabilities": 1040031000, "total_debt": 743670000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -640128000, "total_equity": 1032730000, "shares_outstanding": 53610000, "operating_cash_flow": 34939000, "stock_based_compensation": 2496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5702000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -598948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 671347000, "free_cash_flow": 40641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54097000", "ebitda": "97942000", "netIncome": "26199000", "grossProfit": "75812000", "depreciation": "None", "totalRevenue": "299262000", "costOfRevenue": "223450000", "interestIncome": "20865000", "incomeBeforeTax": "34809000", "interestExpense": "19288000", "operatingIncome": "55674000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9260000", "reportedCurrency": "USD", "netInterestIncome": "-18720000", "nonInterestIncome": "None", "operatingExpenses": "20138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43845000", "sellingGeneralAndAdministrative": "21001000", "netIncomeFromContinuingOperations": "25549000" }, "balance": { "goodwill": "None", "inventory": "27489000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "2071555000", "longTermDebt": "641301000", "shortTermDebt": "102369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-640128000", "totalLiabilities": "1040031000", "otherCurrentAssets": "22136000", "totalCurrentAssets": "575366000", "currentLongTermDebt": "102369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1496189000", "currentAccountsPayable": "57183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1348001000", "shortLongTermDebtTotal": "743670000", "totalShareholderEquity": "1032730000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136843000", "totalCurrentLiabilities": "332484000", "otherNonCurrentLiabilities": "16288000", "totalNonCurrentLiabilities": "707547000", "cashAndShortTermInvestments": "275070000", "commonStockSharesOutstanding": "53610000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "275070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "54765000", "operatingCashflow": "34939000", "capitalExpenditures": "5702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "671347000", "cashflowFromInvestment": "-598948000", "stockBasedCompensation": "2496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "income_statement": { "revenue": 214961000, "cost_of_revenue": 151405000, "gross_profit": 63556000, "ebit": 37943000, "ebitda": 59039000, "pretax_income": 33212000, "tax_provision": 11284000, "net_income": 22584000, "net_income_to_common": 22584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171261000, "total_current_assets": 410492000, "total_assets": 1344164000, "short_term_debt": 2441000, "long_term_debt": 179573000, "total_debt": 182014000, "total_liabilities": 451637000, "total_equity": 893083000, "shares_outstanding": 52005000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9741000, "capital_expenditure": 8849000, "free_cash_flow": 18590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338181, "ticker_id": 3900, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:32.997076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37943000", "ebitda": "59039000", "netIncome": "22584000", "grossProfit": "63556000", "depreciation": "None", "totalRevenue": "214961000", "costOfRevenue": "151405000", "interestIncome": "2790000", "incomeBeforeTax": "33212000", "interestExpense": "4731000", "operatingIncome": "38947000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11284000", "reportedCurrency": "USD", "netInterestIncome": "-1941000", "nonInterestIncome": "None", "operatingExpenses": "24609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8525000", "costofGoodsAndServicesSold": "151405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21096000", "sellingGeneralAndAdministrative": "26013000", "netIncomeFromContinuingOperations": "21928000" }, "balance": { "goodwill": "None", "inventory": "22495000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "1344164000", "longTermDebt": "179573000", "shortTermDebt": "2441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-666327000", "totalLiabilities": "451637000", "otherCurrentAssets": "20830000", "totalCurrentAssets": "410492000", "currentLongTermDebt": "2441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933672000", "currentAccountsPayable": "69822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "784873000", "shortLongTermDebtTotal": "182014000", "totalShareholderEquity": "893083000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99247000", "totalCurrentLiabilities": "206443000", "otherNonCurrentLiabilities": "45689000", "totalNonCurrentLiabilities": "245194000", "cashAndShortTermInvestments": "171261000", "commonStockSharesOutstanding": "52005000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "171261000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "12186000", "operatingCashflow": "9741000", "capitalExpenditures": "8849000", "changeInReceivables": "-12186000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1774000", "cashflowFromInvestment": "-5906000", "stockBasedCompensation": "2648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2061000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214961000, "cost_of_revenue": 151405000, "gross_profit": 63556000, "research_and_development": null, "selling_general_admin": 26013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37943000, "depreciation_amortisation": 21096000, "ebitda": 59039000, "interest_expense": 4731000, "interest_income": null, "other_non_operating": null, "pretax_income": 33212000, "tax_provision": 11284000, "effective_tax_rate": null, "net_income": 22584000, "net_income_continuing_ops": 21928000, "net_income_to_common": 22584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171261000, "short_term_investments": null, "net_receivables": 195906000, "inventory": 22495000, "other_current_assets": null, "total_current_assets": 410492000, "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": 933672000, "total_assets": 1344164000, "short_term_debt": 2441000, "accounts_payable": 69822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206443000, "long_term_debt": 179573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245194000, "total_liabilities": 451637000, "total_debt": 182014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -666327000, "total_equity": 893083000, "shares_outstanding": 52005000, "operating_cash_flow": 9741000, "stock_based_compensation": 2648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1774000, "free_cash_flow": 18590000, "net_change_in_cash": 2061000 }, "raw_data": { "income": { "ebit": "37943000", "ebitda": "59039000", "netIncome": "22584000", "grossProfit": "63556000", "depreciation": "None", "totalRevenue": "214961000", "costOfRevenue": "151405000", "interestIncome": "2790000", "incomeBeforeTax": "33212000", "interestExpense": "4731000", "operatingIncome": "38947000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11284000", "reportedCurrency": "USD", "netInterestIncome": "-1941000", "nonInterestIncome": "None", "operatingExpenses": "24609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8525000", "costofGoodsAndServicesSold": "151405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21096000", "sellingGeneralAndAdministrative": "26013000", "netIncomeFromContinuingOperations": "21928000" }, "balance": { "goodwill": "None", "inventory": "22495000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "1344164000", "longTermDebt": "179573000", "shortTermDebt": "2441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-666327000", "totalLiabilities": "451637000", "otherCurrentAssets": "20830000", "totalCurrentAssets": "410492000", "currentLongTermDebt": "2441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933672000", "currentAccountsPayable": "69822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "784873000", "shortLongTermDebtTotal": "182014000", "totalShareholderEquity": "893083000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99247000", "totalCurrentLiabilities": "206443000", "otherNonCurrentLiabilities": "45689000", "totalNonCurrentLiabilities": "245194000", "cashAndShortTermInvestments": "171261000", "commonStockSharesOutstanding": "52005000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "171261000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "12186000", "operatingCashflow": "9741000", "capitalExpenditures": "8849000", "changeInReceivables": "-12186000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1774000", "cashflowFromInvestment": "-5906000", "stockBasedCompensation": "2648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2061000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21096000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" ] } } }