{ "ticker": { "uuid": "0aa29d52-fead-4321-9734-5d34356d865a", "symbol": "QUAD", "name": "Quad Graphics Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/0aa29d52-fead-4321-9734-5d34356d865a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0aa29d52-fead-4321-9734-5d34356d865a/" }, "ticker_metadata": { "id": 3295, "uuid": "0aa29d52-fead-4321-9734-5d34356d865a", "symbol": "QUAD", "name": "Quad Graphics Inc", "asset_type": "equity", "market_cap": 381540000, "stock_exchange_id": 3, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Quad / Graphics, Inc. offers worldwide marketing solutions. The company is headquartered in Sussex, Wisconsin.", "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": "0aa29d52-fead-4321-9734-5d34356d865a", "symbol": "QUAD", "name": "Quad Graphics Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/0aa29d52-fead-4321-9734-5d34356d865a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0aa29d52-fead-4321-9734-5d34356d865a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.86, "quality": 0.75, "momentum": 0.82, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 7.45, "market_cap": 369520000, "pe_ratio": 13.4861, "earnings_yield": 0.0742, "ebitda_to_ev": 0.218, "shareholder_yield": 0.0444, "roe": 0.2164, "piotroski_f_score": 7, "momentum_12_1": 0.4024, "volatility_252d": 0.3408 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:19.532314+00:00", "batch_id": "" }, "size": { "price_close": 7.45, "market_cap": 369520000, "market_cap_usd": 369520000, "enterprise_value": 820020000, "shares_outstanding": 49600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.4861, "pb_ratio": 2.9188, "ptbv_ratio": 56.8492, "ps_ratio": 0.1558, "pcf_ratio": 4.0518, "pfcf_ratio": 2.6699, "ev_ebitda": 4.5862, "ev_ebit": 8.079, "ev_sales": 0.3458, "ev_fcf": 5.925, "earnings_yield": 0.0742, "fcf_yield": 0.1688, "price_to_sales": 0.1558, "price_to_book": 2.9188, "price_to_cashflow": 4.0518, "ebitda_to_ev": 0.218, "sales_yield": 2.892 }, "yield": { "dividend_yield": 0.0444, "buyback_yield": 0, "shareholder_yield": 0.0444, "debt_paydown_yield": null, "total_yield": 0.0444 }, "quality": { "gross_margin": 0.1853, "operating_margin": 0.0428, "net_margin": 0.0116, "ebitda_margin": 0.0754, "fcf_margin": 0.0584, "roe": 0.2164, "roa": 0.0223, "roic": 0.1434, "roc_greenblatt": null, "asset_turnover": 1.9266, "cash_conversion": 5.0511, "accruals_ratio": -0.0518, "sbc_to_revenue": 0.0027, "piotroski_f_score": 7, "altman_z_score": 1.6611, "earnings_stability_5y": 8.8466, "revenue_stability_5y": 0.1576, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3571, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.7227, "net_debt_to_ebitda": 2.5196, "debt_to_assets": 0.3717, "interest_coverage": 2.1102, "current_ratio": 0.9428, "quick_ratio": 0.6457, "net_debt": 450500000, "local_beta": 0.0013, "volatility_252d": 0.3408, "volatility_60d": 0.7624, "max_drawdown_12m": -0.1727, "risk_adjusted_momentum": 1.1807 }, "growth": { "revenue_growth_1y": -0.104, "revenue_growth_3y_cagr": -0.0905, "revenue_growth_5y_cagr": -0.0375, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.4266, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0923, "book_value_growth_1y": 1.4584, "revenue_growth": -0.104, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0125, "price_return_3m": 0.1011, "price_return_6m": 0.2687, "price_return_9m": 0.1759, "price_return_12m": 0.42, "price_return_12m_ex1m": 0.4024, "momentum_6m": 0.2687, "momentum_12m": 0.42, "momentum_12_1": 0.4024, "distance_from_52w_high": -0.104, "distance_from_52w_low": 0.4984, "relative_strength": 0.32 }, "raw_ttm": { "revenue_ttm": 2371500000, "gross_profit_ttm": 439500000, "ebit_ttm": 101500000, "ebitda_ttm": 178800000, "net_income_ttm": 27400000, "eps_diluted_ttm": 0.5524, "operating_cash_flow_ttm": 91200000, "capital_expenditure_ttm": 47200000, "fcf_ttm": 138400000, "dividends_paid_ttm": 16400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 48100000, "cash_and_equivalents": 7000000, "total_current_assets": 522600000, "total_current_liabilities": 554300000, "net_ppe": null, "total_assets": 1230900000, "total_debt": 457500000, "total_equity": 126600000, "net_working_capital": 34300000, "book_value_per_share": 2.5524, "retained_earnings": -622100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6500000, "tangible_book_per_share": 0.131 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 34, "rank_pb": 63, "rank_ptbv": 97, "rank_ps": 4, "rank_pcf": 13, "rank_ev_ebitda": 10, "rank_ev_ebit": 35, "rank_earnings_yield": 34, "rank_fcf_yield": 21, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 17, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 85, "rank_fcf_margin": 78, "rank_piotroski": 19, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 26 }, "composites": { "value_composite": 14, "quality_composite": 25, "momentum_composite": 18, "growth_composite": 85, "yield_composite": 12, "svqf_composite": 17, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 18, "overall_composite": 5, "quality_value_composite": 0.8031, "os_score": 0.95, "value_percentile": 0.86, "quality_percentile": 0.75, "momentum_percentile": 0.82, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 18, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4803, "ticker_id": 3295, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:19.532314+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.45, "market_cap": 369520000, "market_cap_usd": 369520000, "enterprise_value": 820020000, "shares_outstanding": 49600000, "fx_rate_to_usd": null, "pe_ratio": 13.48613139, "pb_ratio": 2.91879937, "ptbv_ratio": 56.84923077, "ps_ratio": 0.15581699, "pcf_ratio": 4.05175439, "pfcf_ratio": 2.6699422, "ev_ebitda": 4.58624161, "ev_ebit": 8.07901478, "ev_sales": 0.34578115, "ev_fcf": 5.925, "earnings_yield": 0.07415025, "fcf_yield": 0.16877637, "dividend_yield": 0.0443819, "buyback_yield": 0, "shareholder_yield": 0.0443819, "debt_paydown_yield": null, "total_yield": 0.0443819, "gross_margin": 0.18532574, "operating_margin": 0.04279992, "net_margin": 0.01155387, "ebitda_margin": 0.07539532, "fcf_margin": 0.05835969, "roe": 0.2164297, "roa": 0.02226013, "roic": 0.14342546, "roc_greenblatt": null, "asset_turnover": 1.92663904, "cash_conversion": 5.05109489, "accruals_ratio": -0.05183199, "sbc_to_revenue": 0.00265655, "debt_to_equity": 8.72274882, "net_debt_to_ebitda": 2.51957494, "debt_to_assets": 0.37167926, "interest_coverage": 2.11018711, "current_ratio": 0.94281075, "quick_ratio": 0.64567924, "net_debt": 450500000, "revenue_growth_1y": -0.10401239, "revenue_growth_3y_cagr": -0.09054311, "revenue_growth_5y_cagr": -0.03750647, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.4265717, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.09234412, "book_value_growth_1y": 1.45836764, "piotroski_f_score": 7, "altman_z_score": 1.66106075, "earnings_stability_5y": 8.846584, "revenue_stability_5y": 0.157578, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01254468, "price_return_3m": 0.10110998, "price_return_6m": 0.26868976, "price_return_9m": 0.17585782, "price_return_12m": 0.41996722, "price_return_12m_ex1m": 0.40237487, "distance_from_52w_high": -0.10396421, "distance_from_52w_low": 0.49839099, "relative_strength": 0.32000364, "local_beta": 0.0013, "volatility_252d": 0.340798, "volatility_60d": 0.762411, "max_drawdown_12m": -0.17267415, "revenue_ttm": 2371500000, "gross_profit_ttm": 439500000, "ebit_ttm": 101500000, "ebitda_ttm": 178800000, "net_income_ttm": 27400000, "eps_diluted_ttm": 0.55241935, "operating_cash_flow_ttm": 91200000, "capital_expenditure_ttm": 47200000, "fcf_ttm": 138400000, "dividends_paid_ttm": 16400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 48100000, "cash_and_equivalents": 7000000, "total_current_assets": 522600000, "total_current_liabilities": 554300000, "net_ppe": null, "total_assets": 1230900000, "total_debt": 457500000, "total_equity": 126600000, "net_working_capital": 34300000, "book_value_per_share": 2.55241935, "retained_earnings": -622100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6500000, "tangible_book_per_share": 0.13104839, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 34, "rank_pb": 63, "rank_ptbv": 97, "rank_ps": 4, "rank_pcf": 13, "rank_ev_ebitda": 10, "rank_ev_ebit": 35, "rank_earnings_yield": 34, "rank_fcf_yield": 21, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 17, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 85, "rank_fcf_margin": 78, "rank_piotroski": 19, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 26, "value_composite": 14, "quality_composite": 25, "momentum_composite": 18, "growth_composite": 85, "yield_composite": 12, "svqf_composite": 17, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 18, "overall_composite": 5, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.45, "os": 0.95, "value": 0.86, "quality": 0.75, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.4861, "earnings_yield": 0.0742, "shareholder_yield": 0.0444, "roe": 0.2164, "momentum_12_1": 0.4024, "complete_fields": { "id": 4803, "ticker_id": 3295, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:19.532314+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.45, "market_cap": 369520000, "market_cap_usd": 369520000, "enterprise_value": 820020000, "shares_outstanding": 49600000, "fx_rate_to_usd": null, "pe_ratio": 13.48613139, "pb_ratio": 2.91879937, "ptbv_ratio": 56.84923077, "ps_ratio": 0.15581699, "pcf_ratio": 4.05175439, "pfcf_ratio": 2.6699422, "ev_ebitda": 4.58624161, "ev_ebit": 8.07901478, "ev_sales": 0.34578115, "ev_fcf": 5.925, "earnings_yield": 0.07415025, "fcf_yield": 0.16877637, "dividend_yield": 0.0443819, "buyback_yield": 0, "shareholder_yield": 0.0443819, "debt_paydown_yield": null, "total_yield": 0.0443819, "gross_margin": 0.18532574, "operating_margin": 0.04279992, "net_margin": 0.01155387, "ebitda_margin": 0.07539532, "fcf_margin": 0.05835969, "roe": 0.2164297, "roa": 0.02226013, "roic": 0.14342546, "roc_greenblatt": null, "asset_turnover": 1.92663904, "cash_conversion": 5.05109489, "accruals_ratio": -0.05183199, "sbc_to_revenue": 0.00265655, "debt_to_equity": 8.72274882, "net_debt_to_ebitda": 2.51957494, "debt_to_assets": 0.37167926, "interest_coverage": 2.11018711, "current_ratio": 0.94281075, "quick_ratio": 0.64567924, "net_debt": 450500000, "revenue_growth_1y": -0.10401239, "revenue_growth_3y_cagr": -0.09054311, "revenue_growth_5y_cagr": -0.03750647, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.4265717, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.09234412, "book_value_growth_1y": 1.45836764, "piotroski_f_score": 7, "altman_z_score": 1.66106075, "earnings_stability_5y": 8.846584, "revenue_stability_5y": 0.157578, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01254468, "price_return_3m": 0.10110998, "price_return_6m": 0.26868976, "price_return_9m": 0.17585782, "price_return_12m": 0.41996722, "price_return_12m_ex1m": 0.40237487, "distance_from_52w_high": -0.10396421, "distance_from_52w_low": 0.49839099, "relative_strength": 0.32000364, "local_beta": 0.0013, "volatility_252d": 0.340798, "volatility_60d": 0.762411, "max_drawdown_12m": -0.17267415, "revenue_ttm": 2371500000, "gross_profit_ttm": 439500000, "ebit_ttm": 101500000, "ebitda_ttm": 178800000, "net_income_ttm": 27400000, "eps_diluted_ttm": 0.55241935, "operating_cash_flow_ttm": 91200000, "capital_expenditure_ttm": 47200000, "fcf_ttm": 138400000, "dividends_paid_ttm": 16400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 48100000, "cash_and_equivalents": 7000000, "total_current_assets": 522600000, "total_current_liabilities": 554300000, "net_ppe": null, "total_assets": 1230900000, "total_debt": 457500000, "total_equity": 126600000, "net_working_capital": 34300000, "book_value_per_share": 2.55241935, "retained_earnings": -622100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6500000, "tangible_book_per_share": 0.13104839, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 34, "rank_pb": 63, "rank_ptbv": 97, "rank_ps": 4, "rank_pcf": 13, "rank_ev_ebitda": 10, "rank_ev_ebit": 35, "rank_earnings_yield": 34, "rank_fcf_yield": 21, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 17, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 85, "rank_fcf_margin": 78, "rank_piotroski": 19, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 26, "value_composite": 14, "quality_composite": 25, "momentum_composite": 18, "growth_composite": 85, "yield_composite": 12, "svqf_composite": 17, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 18, "overall_composite": 5, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 2419900000, "cost_of_revenue": 1975200000, "gross_profit": 444700000, "ebit": 118800000, "ebitda": 197400000, "pretax_income": 32500000, "tax_provision": 5500000, "net_income": 27000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63300000, "total_current_assets": 538400000, "total_assets": 1252900000, "short_term_debt": 70500000, "long_term_debt": 322900000, "total_debt": 393400000, "total_liabilities": 1124300000, "total_equity": 128600000, "shares_outstanding": 49900000, "goodwill_and_intangibles": 121300000 }, "cash_flow": { "operating_cash_flow": 95900000, "capital_expenditure": 45200000, "free_cash_flow": 141100000, "dividends_paid": 14400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319734, "ticker_id": 3295, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118800000", "ebitda": "197400000", "netIncome": "27000000", "grossProfit": "444700000", "depreciation": "None", "totalRevenue": "2419900000", "costOfRevenue": "1975200000", "interestIncome": "None", "incomeBeforeTax": "32500000", "interestExpense": "50500000", "operatingIncome": "118800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-50500000", "nonInterestIncome": "None", "operatingExpenses": "325900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1975200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78600000", "sellingGeneralAndAdministrative": "325900000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "107600000", "inventory": "143500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1252900000", "longTermDebt": "322900000", "shortTermDebt": "70500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13700000", "reportedCurrency": "USD", "retainedEarnings": "-623200000", "totalLiabilities": "1124300000", "otherCurrentAssets": "36800000", "totalCurrentAssets": "538400000", "currentLongTermDebt": "47000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "714500000", "currentAccountsPayable": "342000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444000000", "totalShareholderEquity": "128600000", "capitalLeaseObligations": "74100000", "otherCurrentLiabilities": "211700000", "totalCurrentLiabilities": "624200000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "500100000", "cashAndShortTermInvestments": "63300000", "commonStockSharesOutstanding": "49900000", "intangibleAssetsExcludingGoodwill": "13700000", "cashAndCashEquivalentsAtCarryingValue": "63300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "14400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "24000000", "operatingCashflow": "95900000", "capitalExpenditures": "45200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36100000", "cashflowFromInvestment": "-27700000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2419900000, "cost_of_revenue": 1975200000, "gross_profit": 444700000, "research_and_development": null, "selling_general_admin": 325900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118800000, "depreciation_amortisation": 78600000, "ebitda": 197400000, "interest_expense": 50500000, "interest_income": null, "other_non_operating": null, "pretax_income": 32500000, "tax_provision": 5500000, "effective_tax_rate": null, "net_income": 27000000, "net_income_continuing_ops": 27000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63300000, "short_term_investments": null, "net_receivables": 294800000, "inventory": 143500000, "other_current_assets": null, "total_current_assets": 538400000, "net_ppe": null, "goodwill": 107600000, "intangible_assets": 13700000, "goodwill_and_intangibles": 121300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 714500000, "total_assets": 1252900000, "short_term_debt": 70500000, "accounts_payable": 342000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624200000, "long_term_debt": 322900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 500100000, "total_liabilities": 1124300000, "total_debt": 393400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -623200000, "total_equity": 128600000, "shares_outstanding": 49900000, "operating_cash_flow": 95900000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27700000, "dividends_paid": 14400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36100000, "free_cash_flow": 141100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118800000", "ebitda": "197400000", "netIncome": "27000000", "grossProfit": "444700000", "depreciation": "None", "totalRevenue": "2419900000", "costOfRevenue": "1975200000", "interestIncome": "None", "incomeBeforeTax": "32500000", "interestExpense": "50500000", "operatingIncome": "118800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-50500000", "nonInterestIncome": "None", "operatingExpenses": "325900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1975200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78600000", "sellingGeneralAndAdministrative": "325900000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "107600000", "inventory": "143500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1252900000", "longTermDebt": "322900000", "shortTermDebt": "70500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13700000", "reportedCurrency": "USD", "retainedEarnings": "-623200000", "totalLiabilities": "1124300000", "otherCurrentAssets": "36800000", "totalCurrentAssets": "538400000", "currentLongTermDebt": "47000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "714500000", "currentAccountsPayable": "342000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444000000", "totalShareholderEquity": "128600000", "capitalLeaseObligations": "74100000", "otherCurrentLiabilities": "211700000", "totalCurrentLiabilities": "624200000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "500100000", "cashAndShortTermInvestments": "63300000", "commonStockSharesOutstanding": "49900000", "intangibleAssetsExcludingGoodwill": "13700000", "cashAndCashEquivalentsAtCarryingValue": "63300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "14400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "24000000", "operatingCashflow": "95900000", "capitalExpenditures": "45200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36100000", "cashflowFromInvestment": "-27700000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78600000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 2672200000, "cost_of_revenue": 2191500000, "gross_profit": 480700000, "ebit": 18499999, "ebitda": 120999999, "pretax_income": -44500000, "tax_provision": 6400000, "net_income": -50900000, "net_income_to_common": -50900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29200000, "total_current_assets": 534300000, "total_assets": 1299000000, "short_term_debt": 52800000, "long_term_debt": 349100000, "total_debt": 401900000, "total_liabilities": 1249100000, "total_equity": 49900000, "shares_outstanding": 47600000, "goodwill_and_intangibles": 107500000 }, "cash_flow": { "operating_cash_flow": 112900000, "capital_expenditure": 57200000, "free_cash_flow": 170100000, "dividends_paid": 9400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319739, "ticker_id": 3295, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18499999", "ebitda": "120999999", "netIncome": "-50900000", "grossProfit": "480700000", "depreciation": "None", "totalRevenue": "2672200000", "costOfRevenue": "2191500000", "interestIncome": "None", "incomeBeforeTax": "-44500000", "interestExpense": "64500000", "operatingIncome": "127100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-64500000", "nonInterestIncome": "None", "operatingExpenses": "353600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2191500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102500000", "sellingGeneralAndAdministrative": "356800000", "netIncomeFromContinuingOperations": "-50900000" }, "balance": { "goodwill": "100300000", "inventory": "162400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1299000000", "longTermDebt": "349100000", "shortTermDebt": "52800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7200000", "reportedCurrency": "USD", "retainedEarnings": "-635100000", "totalLiabilities": "1249100000", "otherCurrentAssets": "69500000", "totalCurrentAssets": "534300000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764700000", "currentAccountsPayable": "356700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464600000", "totalShareholderEquity": "49900000", "capitalLeaseObligations": "87500000", "otherCurrentLiabilities": "229800000", "totalCurrentLiabilities": "698700000", "otherNonCurrentLiabilities": "30900000", "totalNonCurrentLiabilities": "550400000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "47600000", "intangibleAssetsExcludingGoodwill": "7200000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50900000", "profitLoss": "None", "dividendPayout": "9400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2400000", "operatingCashflow": "112900000", "capitalExpenditures": "57200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149100000", "cashflowFromInvestment": "12700000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2672200000, "cost_of_revenue": 2191500000, "gross_profit": 480700000, "research_and_development": 3200000, "selling_general_admin": 356800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18499999, "depreciation_amortisation": 102500000, "ebitda": 120999999, "interest_expense": 64500000, "interest_income": null, "other_non_operating": null, "pretax_income": -44500000, "tax_provision": 6400000, "effective_tax_rate": null, "net_income": -50900000, "net_income_continuing_ops": -50900000, "net_income_to_common": -50900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29200000, "short_term_investments": null, "net_receivables": 273200000, "inventory": 162400000, "other_current_assets": null, "total_current_assets": 534300000, "net_ppe": null, "goodwill": 100300000, "intangible_assets": 7200000, "goodwill_and_intangibles": 107500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 764700000, "total_assets": 1299000000, "short_term_debt": 52800000, "accounts_payable": 356700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698700000, "long_term_debt": 349100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 550400000, "total_liabilities": 1249100000, "total_debt": 401900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -635100000, "total_equity": 49900000, "shares_outstanding": 47600000, "operating_cash_flow": 112900000, "stock_based_compensation": 7300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12700000, "dividends_paid": 9400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149100000, "free_cash_flow": 170100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18499999", "ebitda": "120999999", "netIncome": "-50900000", "grossProfit": "480700000", "depreciation": "None", "totalRevenue": "2672200000", "costOfRevenue": "2191500000", "interestIncome": "None", "incomeBeforeTax": "-44500000", "interestExpense": "64500000", "operatingIncome": "127100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-64500000", "nonInterestIncome": "None", "operatingExpenses": "353600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2191500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102500000", "sellingGeneralAndAdministrative": "356800000", "netIncomeFromContinuingOperations": "-50900000" }, "balance": { "goodwill": "100300000", "inventory": "162400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1299000000", "longTermDebt": "349100000", "shortTermDebt": "52800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7200000", "reportedCurrency": "USD", "retainedEarnings": "-635100000", "totalLiabilities": "1249100000", "otherCurrentAssets": "69500000", "totalCurrentAssets": "534300000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764700000", "currentAccountsPayable": "356700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464600000", "totalShareholderEquity": "49900000", "capitalLeaseObligations": "87500000", "otherCurrentLiabilities": "229800000", "totalCurrentLiabilities": "698700000", "otherNonCurrentLiabilities": "30900000", "totalNonCurrentLiabilities": "550400000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "47600000", "intangibleAssetsExcludingGoodwill": "7200000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50900000", "profitLoss": "None", "dividendPayout": "9400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2400000", "operatingCashflow": "112900000", "capitalExpenditures": "57200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149100000", "cashflowFromInvestment": "12700000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102500000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 2957700000, "cost_of_revenue": 2506900000, "gross_profit": 450800000, "ebit": 21800000, "ebitda": 150600000, "pretax_income": -42600000, "tax_provision": 12800000, "net_income": -55400000, "net_income_to_common": -55400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52900000, "total_current_assets": 587700000, "total_assets": 1509700000, "short_term_debt": 179600000, "long_term_debt": 362500000, "total_debt": 542100000, "total_liabilities": 1390200000, "total_equity": 119500000, "shares_outstanding": 48400000, "goodwill_and_intangibles": 124800000 }, "cash_flow": { "operating_cash_flow": 147600000, "capital_expenditure": 70800000, "free_cash_flow": 218400000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319744, "ticker_id": 3295, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21800000", "ebitda": "150600000", "netIncome": "-55400000", "grossProfit": "450800000", "depreciation": "None", "totalRevenue": "2957700000", "costOfRevenue": "2506900000", "interestIncome": "None", "incomeBeforeTax": "-42600000", "interestExpense": "70000000", "operatingIncome": "98800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12800000", "reportedCurrency": "USD", "netInterestIncome": "-67100000", "nonInterestIncome": "None", "operatingExpenses": "352000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128800000", "sellingGeneralAndAdministrative": "356800000", "netIncomeFromContinuingOperations": "-42100000" }, "balance": { "goodwill": "103000000", "inventory": "178800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1509700000", "longTermDebt": "362500000", "shortTermDebt": "179600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21800000", "reportedCurrency": "USD", "retainedEarnings": "-573900000", "totalLiabilities": "1390200000", "otherCurrentAssets": "39800000", "totalCurrentAssets": "587700000", "currentLongTermDebt": "151700000", "longTermInvestments": "None", "shortTermInvestments": "900000", "currentNetReceivables": "316200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "922000000", "currentAccountsPayable": "373600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625300000", "totalShareholderEquity": "119500000", "capitalLeaseObligations": "111100000", "otherCurrentLiabilities": "182400000", "totalCurrentLiabilities": "790800000", "otherNonCurrentLiabilities": "35900000", "totalNonCurrentLiabilities": "599400000", "cashAndShortTermInvestments": "52900000", "commonStockSharesOutstanding": "48400000", "intangibleAssetsExcludingGoodwill": "21800000", "cashAndCashEquivalentsAtCarryingValue": "52900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55400000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "90300000", "operatingCashflow": "147600000", "capitalExpenditures": "70800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73600000", "cashflowFromInvestment": "-46400000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2957700000, "cost_of_revenue": 2506900000, "gross_profit": 450800000, "research_and_development": 3100000, "selling_general_admin": 356800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21800000, "depreciation_amortisation": 128800000, "ebitda": 150600000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": -42600000, "tax_provision": 12800000, "effective_tax_rate": null, "net_income": -55400000, "net_income_continuing_ops": -42100000, "net_income_to_common": -55400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52900000, "short_term_investments": 900000, "net_receivables": 316200000, "inventory": 178800000, "other_current_assets": null, "total_current_assets": 587700000, "net_ppe": null, "goodwill": 103000000, "intangible_assets": 21800000, "goodwill_and_intangibles": 124800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 922000000, "total_assets": 1509700000, "short_term_debt": 179600000, "accounts_payable": 373600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 790800000, "long_term_debt": 362500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 599400000, "total_liabilities": 1390200000, "total_debt": 542100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573900000, "total_equity": 119500000, "shares_outstanding": 48400000, "operating_cash_flow": 147600000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46400000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73600000, "free_cash_flow": 218400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21800000", "ebitda": "150600000", "netIncome": "-55400000", "grossProfit": "450800000", "depreciation": "None", "totalRevenue": "2957700000", "costOfRevenue": "2506900000", "interestIncome": "None", "incomeBeforeTax": "-42600000", "interestExpense": "70000000", "operatingIncome": "98800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12800000", "reportedCurrency": "USD", "netInterestIncome": "-67100000", "nonInterestIncome": "None", "operatingExpenses": "352000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128800000", "sellingGeneralAndAdministrative": "356800000", "netIncomeFromContinuingOperations": "-42100000" }, "balance": { "goodwill": "103000000", "inventory": "178800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1509700000", "longTermDebt": "362500000", "shortTermDebt": "179600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21800000", "reportedCurrency": "USD", "retainedEarnings": "-573900000", "totalLiabilities": "1390200000", "otherCurrentAssets": "39800000", "totalCurrentAssets": "587700000", "currentLongTermDebt": "151700000", "longTermInvestments": "None", "shortTermInvestments": "900000", "currentNetReceivables": "316200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "922000000", "currentAccountsPayable": "373600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625300000", "totalShareholderEquity": "119500000", "capitalLeaseObligations": "111100000", "otherCurrentLiabilities": "182400000", "totalCurrentLiabilities": "790800000", "otherNonCurrentLiabilities": "35900000", "totalNonCurrentLiabilities": "599400000", "cashAndShortTermInvestments": "52900000", "commonStockSharesOutstanding": "48400000", "intangibleAssetsExcludingGoodwill": "21800000", "cashAndCashEquivalentsAtCarryingValue": "52900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55400000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "90300000", "operatingCashflow": "147600000", "capitalExpenditures": "70800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73600000", "cashflowFromInvestment": "-46400000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128800000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 3217000000, "cost_of_revenue": 2756800000, "gross_profit": 460200000, "ebit": 71700000, "ebitda": 213000000, "pretax_income": 17700000, "tax_provision": 8400000, "net_income": 9300000, "net_income_to_common": 9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25200000, "total_current_assets": 704500000, "total_assets": 1701800000, "short_term_debt": 118300000, "long_term_debt": 506700000, "total_debt": 625000000, "total_liabilities": 1528900000, "total_equity": 172900000, "shares_outstanding": 52500000, "goodwill_and_intangibles": 133300000 }, "cash_flow": { "operating_cash_flow": 154600000, "capital_expenditure": 60300000, "free_cash_flow": 214900000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319749, "ticker_id": 3295, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71700000", "ebitda": "213000000", "netIncome": "9300000", "grossProfit": "460200000", "depreciation": "None", "totalRevenue": "3217000000", "costOfRevenue": "2756800000", "interestIncome": "None", "incomeBeforeTax": "17700000", "interestExpense": "48400000", "operatingIncome": "100400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-48400000", "nonInterestIncome": "None", "operatingExpenses": "359800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2756800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141300000", "sellingGeneralAndAdministrative": "358600000", "netIncomeFromContinuingOperations": "9300000" }, "balance": { "goodwill": "86400000", "inventory": "260700000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1701800000", "longTermDebt": "506700000", "shortTermDebt": "118300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "46900000", "reportedCurrency": "USD", "retainedEarnings": "-518500000", "totalLiabilities": "1528900000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "704500000", "currentLongTermDebt": "61100000", "longTermInvestments": "None", "shortTermInvestments": "3800000", "currentNetReceivables": "372600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "997300000", "currentAccountsPayable": "456600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783200000", "shortLongTermDebtTotal": "713700000", "totalShareholderEquity": "172900000", "capitalLeaseObligations": "117300000", "otherCurrentLiabilities": "148500000", "totalCurrentLiabilities": "795400000", "otherNonCurrentLiabilities": "128800000", "totalNonCurrentLiabilities": "733500000", "cashAndShortTermInvestments": "25200000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "46900000", "cashAndCashEquivalentsAtCarryingValue": "25200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9300000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-41100000", "operatingCashflow": "154600000", "capitalExpenditures": "60300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248700000", "cashflowFromInvestment": "-60500000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3217000000, "cost_of_revenue": 2756800000, "gross_profit": 460200000, "research_and_development": 3300000, "selling_general_admin": 358600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71700000, "depreciation_amortisation": 141300000, "ebitda": 213000000, "interest_expense": 48400000, "interest_income": null, "other_non_operating": null, "pretax_income": 17700000, "tax_provision": 8400000, "effective_tax_rate": null, "net_income": 9300000, "net_income_continuing_ops": 9300000, "net_income_to_common": 9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25200000, "short_term_investments": 3800000, "net_receivables": 372600000, "inventory": 260700000, "other_current_assets": null, "total_current_assets": 704500000, "net_ppe": null, "goodwill": 86400000, "intangible_assets": 46900000, "goodwill_and_intangibles": 133300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 997300000, "total_assets": 1701800000, "short_term_debt": 118300000, "accounts_payable": 456600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 795400000, "long_term_debt": 506700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 733500000, "total_liabilities": 1528900000, "total_debt": 625000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -518500000, "total_equity": 172900000, "shares_outstanding": 52500000, "operating_cash_flow": 154600000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60500000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248700000, "free_cash_flow": 214900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71700000", "ebitda": "213000000", "netIncome": "9300000", "grossProfit": "460200000", "depreciation": "None", "totalRevenue": "3217000000", "costOfRevenue": "2756800000", "interestIncome": "None", "incomeBeforeTax": "17700000", "interestExpense": "48400000", "operatingIncome": "100400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-48400000", "nonInterestIncome": "None", "operatingExpenses": "359800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2756800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141300000", "sellingGeneralAndAdministrative": "358600000", "netIncomeFromContinuingOperations": "9300000" }, "balance": { "goodwill": "86400000", "inventory": "260700000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1701800000", "longTermDebt": "506700000", "shortTermDebt": "118300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "46900000", "reportedCurrency": "USD", "retainedEarnings": "-518500000", "totalLiabilities": "1528900000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "704500000", "currentLongTermDebt": "61100000", "longTermInvestments": "None", "shortTermInvestments": "3800000", "currentNetReceivables": "372600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "997300000", "currentAccountsPayable": "456600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783200000", "shortLongTermDebtTotal": "713700000", "totalShareholderEquity": "172900000", "capitalLeaseObligations": "117300000", "otherCurrentLiabilities": "148500000", "totalCurrentLiabilities": "795400000", "otherNonCurrentLiabilities": "128800000", "totalNonCurrentLiabilities": "733500000", "cashAndShortTermInvestments": "25200000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "46900000", "cashAndCashEquivalentsAtCarryingValue": "25200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9300000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-41100000", "operatingCashflow": "154600000", "capitalExpenditures": "60300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248700000", "cashflowFromInvestment": "-60500000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141300000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 2960400000, "cost_of_revenue": 2544100000, "gross_profit": 416300000, "ebit": 108800000, "ebitda": 266100000, "pretax_income": 47300000, "tax_provision": 9500000, "net_income": 37800000, "net_income_to_common": 37800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179900000, "total_current_assets": 809100000, "total_assets": 1890000000, "short_term_debt": 275500000, "long_term_debt": 554900000, "total_debt": 830400000, "total_liabilities": 1753200000, "total_equity": 136800000, "shares_outstanding": 53000000, "goodwill_and_intangibles": 161700000 }, "cash_flow": { "operating_cash_flow": 136500000, "capital_expenditure": 50000000, "free_cash_flow": 186500000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319754, "ticker_id": 3295, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108800000", "ebitda": "266100000", "netIncome": "37800000", "grossProfit": "416300000", "depreciation": "None", "totalRevenue": "2960400000", "costOfRevenue": "2544100000", "interestIncome": "None", "incomeBeforeTax": "47300000", "interestExpense": "59600000", "operatingIncome": "90100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-59600000", "nonInterestIncome": "None", "operatingExpenses": "326200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3100000", "otherNonOperatingIncome": "-400000", "costofGoodsAndServicesSold": "2544100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157300000", "sellingGeneralAndAdministrative": "311500000", "netIncomeFromContinuingOperations": "37800000" }, "balance": { "goodwill": "86400000", "inventory": "226200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1890000000", "longTermDebt": "554900000", "shortTermDebt": "275500000", "treasuryStock": "-14900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "75300000", "reportedCurrency": "USD", "retainedEarnings": "-527800000", "totalLiabilities": "1753200000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "809100000", "currentLongTermDebt": "245600000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "362000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080900000", "currentAccountsPayable": "367300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "727000000", "shortLongTermDebtTotal": "931600000", "totalShareholderEquity": "136800000", "capitalLeaseObligations": "131100000", "otherCurrentLiabilities": "227900000", "totalCurrentLiabilities": "957100000", "otherNonCurrentLiabilities": "229300000", "totalNonCurrentLiabilities": "796100000", "cashAndShortTermInvestments": "179900000", "commonStockSharesOutstanding": "53000000", "intangibleAssetsExcludingGoodwill": "75300000", "cashAndCashEquivalentsAtCarryingValue": "179900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37800000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58300000", "operatingCashflow": "136500000", "capitalExpenditures": "50000000", "changeInReceivables": "12700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140900000", "cashflowFromInvestment": "129400000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2960400000, "cost_of_revenue": 2544100000, "gross_profit": 416300000, "research_and_development": 3100000, "selling_general_admin": 311500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108800000, "depreciation_amortisation": 157300000, "ebitda": 266100000, "interest_expense": 59600000, "interest_income": null, "other_non_operating": null, "pretax_income": 47300000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": 37800000, "net_income_continuing_ops": 37800000, "net_income_to_common": 37800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179900000, "short_term_investments": null, "net_receivables": 362000000, "inventory": 226200000, "other_current_assets": null, "total_current_assets": 809100000, "net_ppe": null, "goodwill": 86400000, "intangible_assets": 75300000, "goodwill_and_intangibles": 161700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1080900000, "total_assets": 1890000000, "short_term_debt": 275500000, "accounts_payable": 367300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 957100000, "long_term_debt": 554900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 796100000, "total_liabilities": 1753200000, "total_debt": 830400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -527800000, "total_equity": 136800000, "shares_outstanding": 53000000, "operating_cash_flow": 136500000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 129400000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140900000, "free_cash_flow": 186500000, "net_change_in_cash": 125000000 }, "raw_data": { "income": { "ebit": "108800000", "ebitda": "266100000", "netIncome": "37800000", "grossProfit": "416300000", "depreciation": "None", "totalRevenue": "2960400000", "costOfRevenue": "2544100000", "interestIncome": "None", "incomeBeforeTax": "47300000", "interestExpense": "59600000", "operatingIncome": "90100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-59600000", "nonInterestIncome": "None", "operatingExpenses": "326200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3100000", "otherNonOperatingIncome": "-400000", "costofGoodsAndServicesSold": "2544100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157300000", "sellingGeneralAndAdministrative": "311500000", "netIncomeFromContinuingOperations": "37800000" }, "balance": { "goodwill": "86400000", "inventory": "226200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1890000000", "longTermDebt": "554900000", "shortTermDebt": "275500000", "treasuryStock": "-14900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "75300000", "reportedCurrency": "USD", "retainedEarnings": "-527800000", "totalLiabilities": "1753200000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "809100000", "currentLongTermDebt": "245600000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "362000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080900000", "currentAccountsPayable": "367300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "727000000", "shortLongTermDebtTotal": "931600000", "totalShareholderEquity": "136800000", "capitalLeaseObligations": "131100000", "otherCurrentLiabilities": "227900000", "totalCurrentLiabilities": "957100000", "otherNonCurrentLiabilities": "229300000", "totalNonCurrentLiabilities": "796100000", "cashAndShortTermInvestments": "179900000", "commonStockSharesOutstanding": "53000000", "intangibleAssetsExcludingGoodwill": "75300000", "cashAndCashEquivalentsAtCarryingValue": "179900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37800000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58300000", "operatingCashflow": "136500000", "capitalExpenditures": "50000000", "changeInReceivables": "12700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140900000", "cashflowFromInvestment": "129400000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157300000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 2929600000, "cost_of_revenue": 2513400000, "gross_profit": 416200000, "ebit": -31200000, "ebitda": 150400000, "pretax_income": -106300000, "tax_provision": 300000, "net_income": -128300000, "net_income_to_common": -128300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55200000, "total_current_assets": 679200000, "total_assets": 1927700000, "short_term_debt": 51900000, "long_term_debt": 902700000, "total_debt": 954600000, "total_liabilities": 1842900000, "total_equity": 84100000, "shares_outstanding": 50600000, "goodwill_and_intangibles": 207300000 }, "cash_flow": { "operating_cash_flow": 190200000, "capital_expenditure": 61000000, "free_cash_flow": 251200000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319759, "ticker_id": 3295, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31200000", "ebitda": "150400000", "netIncome": "-128300000", "grossProfit": "416200000", "depreciation": "None", "totalRevenue": "2929600000", "costOfRevenue": "2513400000", "interestIncome": "None", "incomeBeforeTax": "-106300000", "interestExpense": "68800000", "operatingIncome": "82300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-68800000", "nonInterestIncome": "None", "operatingExpenses": "333900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "-2000000", "costofGoodsAndServicesSold": "2513400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181600000", "sellingGeneralAndAdministrative": "335100000", "netIncomeFromContinuingOperations": "-106600000" }, "balance": { "goodwill": "103000000", "inventory": "170200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1927700000", "longTermDebt": "902700000", "shortTermDebt": "51900000", "treasuryStock": "-13100000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "104300000", "reportedCurrency": "USD", "retainedEarnings": "-566000000", "totalLiabilities": "1842900000", "otherCurrentAssets": "54700000", "totalCurrentAssets": "679200000", "currentLongTermDebt": "20700000", "longTermInvestments": "2600000", "shortTermInvestments": "2000000", "currentNetReceivables": "399100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1248500000", "currentAccountsPayable": "320000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "884200000", "shortLongTermDebtTotal": "1011100000", "totalShareholderEquity": "84100000", "capitalLeaseObligations": "87700000", "otherCurrentLiabilities": "232600000", "totalCurrentLiabilities": "682700000", "otherNonCurrentLiabilities": "253300000", "totalNonCurrentLiabilities": "1160200000", "cashAndShortTermInvestments": "55200000", "commonStockSharesOutstanding": "50600000", "intangibleAssetsExcludingGoodwill": "104300000", "cashAndCashEquivalentsAtCarryingValue": "55200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128500000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "45800000", "operatingCashflow": "190200000", "capitalExpenditures": "61000000", "changeInReceivables": "72800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223600000", "cashflowFromInvestment": "9700000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2929600000, "cost_of_revenue": 2513400000, "gross_profit": 416200000, "research_and_development": 3000000, "selling_general_admin": 335100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31200000, "depreciation_amortisation": 181600000, "ebitda": 150400000, "interest_expense": 68800000, "interest_income": null, "other_non_operating": null, "pretax_income": -106300000, "tax_provision": 300000, "effective_tax_rate": null, "net_income": -128300000, "net_income_continuing_ops": -106600000, "net_income_to_common": -128300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55200000, "short_term_investments": 2000000, "net_receivables": 399100000, "inventory": 170200000, "other_current_assets": null, "total_current_assets": 679200000, "net_ppe": null, "goodwill": 103000000, "intangible_assets": 104300000, "goodwill_and_intangibles": 207300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1248500000, "total_assets": 1927700000, "short_term_debt": 51900000, "accounts_payable": 320000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 682700000, "long_term_debt": 902700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1160200000, "total_liabilities": 1842900000, "total_debt": 954600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -566000000, "total_equity": 84100000, "shares_outstanding": 50600000, "operating_cash_flow": 190200000, "stock_based_compensation": 10600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9700000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223600000, "free_cash_flow": 251200000, "net_change_in_cash": -23700000 }, "raw_data": { "income": { "ebit": "-31200000", "ebitda": "150400000", "netIncome": "-128300000", "grossProfit": "416200000", "depreciation": "None", "totalRevenue": "2929600000", "costOfRevenue": "2513400000", "interestIncome": "None", "incomeBeforeTax": "-106300000", "interestExpense": "68800000", "operatingIncome": "82300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-68800000", "nonInterestIncome": "None", "operatingExpenses": "333900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "-2000000", "costofGoodsAndServicesSold": "2513400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181600000", "sellingGeneralAndAdministrative": "335100000", "netIncomeFromContinuingOperations": "-106600000" }, "balance": { "goodwill": "103000000", "inventory": "170200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1927700000", "longTermDebt": "902700000", "shortTermDebt": "51900000", "treasuryStock": "-13100000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "104300000", "reportedCurrency": "USD", "retainedEarnings": "-566000000", "totalLiabilities": "1842900000", "otherCurrentAssets": "54700000", "totalCurrentAssets": "679200000", "currentLongTermDebt": "20700000", "longTermInvestments": "2600000", "shortTermInvestments": "2000000", "currentNetReceivables": "399100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1248500000", "currentAccountsPayable": "320000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "884200000", "shortLongTermDebtTotal": "1011100000", "totalShareholderEquity": "84100000", "capitalLeaseObligations": "87700000", "otherCurrentLiabilities": "232600000", "totalCurrentLiabilities": "682700000", "otherNonCurrentLiabilities": "253300000", "totalNonCurrentLiabilities": "1160200000", "cashAndShortTermInvestments": "55200000", "commonStockSharesOutstanding": "50600000", "intangibleAssetsExcludingGoodwill": "104300000", "cashAndCashEquivalentsAtCarryingValue": "55200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128500000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "45800000", "operatingCashflow": "190200000", "capitalExpenditures": "61000000", "changeInReceivables": "72800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223600000", "cashflowFromInvestment": "9700000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181600000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 3923400000, "cost_of_revenue": 3398100000, "gross_profit": 525299999, "ebit": 9400000, "ebitda": 218900000, "pretax_income": -80100000, "tax_provision": -24400000, "net_income": -55400000, "net_income_to_common": -55400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78700000, "total_current_assets": 910900000, "total_assets": 2417100000, "short_term_debt": 115800000, "long_term_debt": 1058500000, "total_debt": 1174300000, "total_liabilities": 2172800000, "total_equity": 226600000, "shares_outstanding": 50000000, "goodwill_and_intangibles": 240200000 }, "cash_flow": { "operating_cash_flow": 155500000, "capital_expenditure": 111000000, "free_cash_flow": 266500000, "dividends_paid": 57100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319764, "ticker_id": 3295, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9400000", "ebitda": "218900000", "netIncome": "-55400000", "grossProfit": "525299999", "depreciation": "None", "totalRevenue": "3923400000", "costOfRevenue": "3398100000", "interestIncome": "90000000", "incomeBeforeTax": "-80100000", "interestExpense": "90000000", "operatingIncome": "122900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-24400000", "reportedCurrency": "USD", "netInterestIncome": "-90000000", "nonInterestIncome": "None", "operatingExpenses": "402400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3600000", "otherNonOperatingIncome": "-30500000", "costofGoodsAndServicesSold": "3398100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209500000", "sellingGeneralAndAdministrative": "397600000", "netIncomeFromContinuingOperations": "-55700000" }, "balance": { "goodwill": "103000000", "inventory": "210500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2417100000", "longTermDebt": "1058500000", "shortTermDebt": "115800000", "treasuryStock": "-31500000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "137200000", "reportedCurrency": "USD", "retainedEarnings": "-423500000", "totalLiabilities": "2172800000", "otherCurrentAssets": "165600000", "totalCurrentAssets": "910900000", "currentLongTermDebt": "40000000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "456100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1506200000", "currentAccountsPayable": "416700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1036500000", "shortLongTermDebtTotal": "1250700000", "totalShareholderEquity": "226600000", "capitalLeaseObligations": "114300000", "otherCurrentLiabilities": "256300000", "totalCurrentLiabilities": "813400000", "otherNonCurrentLiabilities": "298100000", "totalNonCurrentLiabilities": "1359400000", "cashAndShortTermInvestments": "78700000", "commonStockSharesOutstanding": "50000000", "intangibleAssetsExcludingGoodwill": "137200000", "cashAndCashEquivalentsAtCarryingValue": "78700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156300000", "profitLoss": "None", "dividendPayout": "57100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "61300000", "operatingCashflow": "155500000", "capitalExpenditures": "111000000", "changeInReceivables": "57100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "61800000", "cashflowFromInvestment": "-208100000", "stockBasedCompensation": "13600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3923400000, "cost_of_revenue": 3398100000, "gross_profit": 525299999, "research_and_development": 3600000, "selling_general_admin": 397600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9400000, "depreciation_amortisation": 209500000, "ebitda": 218900000, "interest_expense": 90000000, "interest_income": null, "other_non_operating": null, "pretax_income": -80100000, "tax_provision": -24400000, "effective_tax_rate": null, "net_income": -55400000, "net_income_continuing_ops": -55700000, "net_income_to_common": -55400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78700000, "short_term_investments": null, "net_receivables": 456100000, "inventory": 210500000, "other_current_assets": null, "total_current_assets": 910900000, "net_ppe": null, "goodwill": 103000000, "intangible_assets": 137200000, "goodwill_and_intangibles": 240200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1506200000, "total_assets": 2417100000, "short_term_debt": 115800000, "accounts_payable": 416700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 813400000, "long_term_debt": 1058500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1359400000, "total_liabilities": 2172800000, "total_debt": 1174300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -423500000, "total_equity": 226600000, "shares_outstanding": 50000000, "operating_cash_flow": 155500000, "stock_based_compensation": 13600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208100000, "dividends_paid": 57100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61800000, "free_cash_flow": 266500000, "net_change_in_cash": 9200000 }, "raw_data": { "income": { "ebit": "9400000", "ebitda": "218900000", "netIncome": "-55400000", "grossProfit": "525299999", "depreciation": "None", "totalRevenue": "3923400000", "costOfRevenue": "3398100000", "interestIncome": "90000000", "incomeBeforeTax": "-80100000", "interestExpense": "90000000", "operatingIncome": "122900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-24400000", "reportedCurrency": "USD", "netInterestIncome": "-90000000", "nonInterestIncome": "None", "operatingExpenses": "402400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3600000", "otherNonOperatingIncome": "-30500000", "costofGoodsAndServicesSold": "3398100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209500000", "sellingGeneralAndAdministrative": "397600000", "netIncomeFromContinuingOperations": "-55700000" }, "balance": { "goodwill": "103000000", "inventory": "210500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2417100000", "longTermDebt": "1058500000", "shortTermDebt": "115800000", "treasuryStock": "-31500000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "137200000", "reportedCurrency": "USD", "retainedEarnings": "-423500000", "totalLiabilities": "2172800000", "otherCurrentAssets": "165600000", "totalCurrentAssets": "910900000", "currentLongTermDebt": "40000000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "456100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1506200000", "currentAccountsPayable": "416700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1036500000", "shortLongTermDebtTotal": "1250700000", "totalShareholderEquity": "226600000", "capitalLeaseObligations": "114300000", "otherCurrentLiabilities": "256300000", "totalCurrentLiabilities": "813400000", "otherNonCurrentLiabilities": "298100000", "totalNonCurrentLiabilities": "1359400000", "cashAndShortTermInvestments": "78700000", "commonStockSharesOutstanding": "50000000", "intangibleAssetsExcludingGoodwill": "137200000", "cashAndCashEquivalentsAtCarryingValue": "78700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156300000", "profitLoss": "None", "dividendPayout": "57100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "61300000", "operatingCashflow": "155500000", "capitalExpenditures": "111000000", "changeInReceivables": "57100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "61800000", "cashflowFromInvestment": "-208100000", "stockBasedCompensation": "13600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223100000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 4193700000, "cost_of_revenue": 3432700000, "gross_profit": 553100000, "ebit": 99900000, "ebitda": 314800000, "pretax_income": 27500000, "tax_provision": -9800000, "net_income": 8500000, "net_income_to_common": 8500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69500000, "total_current_assets": 946600000, "total_assets": 2469100000, "short_term_debt": 47900000, "long_term_debt": 882600000, "total_debt": 930500000, "total_liabilities": 2008900000, "total_equity": 442500000, "shares_outstanding": 51600000, "goodwill_and_intangibles": 167200000 }, "cash_flow": { "operating_cash_flow": 260600000, "capital_expenditure": 96300000, "free_cash_flow": 356900000, "dividends_paid": 62900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319769, "ticker_id": 3295, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99900000", "ebitda": "314800000", "netIncome": "8500000", "grossProfit": "553100000", "depreciation": "None", "totalRevenue": "4193700000", "costOfRevenue": "3432700000", "interestIncome": "73200000", "incomeBeforeTax": "27500000", "interestExpense": "73300000", "operatingIncome": "192200000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-9800000", "reportedCurrency": "USD", "netInterestIncome": "-73300000", "nonInterestIncome": "None", "operatingExpenses": "360900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3600000", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "3432700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214900000", "sellingGeneralAndAdministrative": "372100000", "netIncomeFromContinuingOperations": "7900000" }, "balance": { "goodwill": "54600000", "inventory": "300600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2469100000", "longTermDebt": "882600000", "shortTermDebt": "47900000", "treasuryStock": "-56600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "112600000", "reportedCurrency": "USD", "retainedEarnings": "-211400000", "totalLiabilities": "2008900000", "otherCurrentAssets": "100500000", "totalCurrentAssets": "946600000", "currentLongTermDebt": "42900000", "longTermInvestments": "4000000", "shortTermInvestments": "4300000", "currentNetReceivables": "497600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1522500000", "currentAccountsPayable": "496300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1153800000", "shortLongTermDebtTotal": "940900000", "totalShareholderEquity": "442500000", "capitalLeaseObligations": "15400000", "otherCurrentLiabilities": "277500000", "totalCurrentLiabilities": "851300000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "1157600000", "cashAndShortTermInvestments": "69500000", "commonStockSharesOutstanding": "51600000", "intangibleAssetsExcludingGoodwill": "112600000", "cashAndCashEquivalentsAtCarryingValue": "69500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7900000", "profitLoss": "None", "dividendPayout": "62900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-54300000", "operatingCashflow": "260600000", "capitalExpenditures": "96300000", "changeInReceivables": "49400000", "changeInExchangeRate": "-1500000", "cashflowFromFinancing": "-133500000", "cashflowFromInvestment": "-120500000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4193700000, "cost_of_revenue": 3432700000, "gross_profit": 553100000, "research_and_development": 3600000, "selling_general_admin": 372100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99900000, "depreciation_amortisation": 214900000, "ebitda": 314800000, "interest_expense": 73300000, "interest_income": null, "other_non_operating": null, "pretax_income": 27500000, "tax_provision": -9800000, "effective_tax_rate": null, "net_income": 8500000, "net_income_continuing_ops": 7900000, "net_income_to_common": 8500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69500000, "short_term_investments": 4300000, "net_receivables": 497600000, "inventory": 300600000, "other_current_assets": null, "total_current_assets": 946600000, "net_ppe": null, "goodwill": 54600000, "intangible_assets": 112600000, "goodwill_and_intangibles": 167200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1522500000, "total_assets": 2469100000, "short_term_debt": 47900000, "accounts_payable": 496300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 851300000, "long_term_debt": 882600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1157600000, "total_liabilities": 2008900000, "total_debt": 930500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211400000, "total_equity": 442500000, "shares_outstanding": 51600000, "operating_cash_flow": 260600000, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120500000, "dividends_paid": 62900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133500000, "free_cash_flow": 356900000, "net_change_in_cash": 5100000 }, "raw_data": { "income": { "ebit": "99900000", "ebitda": "314800000", "netIncome": "8500000", "grossProfit": "553100000", "depreciation": "None", "totalRevenue": "4193700000", "costOfRevenue": "3432700000", "interestIncome": "73200000", "incomeBeforeTax": "27500000", "interestExpense": "73300000", "operatingIncome": "192200000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-9800000", "reportedCurrency": "USD", "netInterestIncome": "-73300000", "nonInterestIncome": "None", "operatingExpenses": "360900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3600000", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "3432700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214900000", "sellingGeneralAndAdministrative": "372100000", "netIncomeFromContinuingOperations": "7900000" }, "balance": { "goodwill": "54600000", "inventory": "300600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2469100000", "longTermDebt": "882600000", "shortTermDebt": "47900000", "treasuryStock": "-56600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "112600000", "reportedCurrency": "USD", "retainedEarnings": "-211400000", "totalLiabilities": "2008900000", "otherCurrentAssets": "100500000", "totalCurrentAssets": "946600000", "currentLongTermDebt": "42900000", "longTermInvestments": "4000000", "shortTermInvestments": "4300000", "currentNetReceivables": "497600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1522500000", "currentAccountsPayable": "496300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1153800000", "shortLongTermDebtTotal": "940900000", "totalShareholderEquity": "442500000", "capitalLeaseObligations": "15400000", "otherCurrentLiabilities": "277500000", "totalCurrentLiabilities": "851300000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "1157600000", "cashAndShortTermInvestments": "69500000", "commonStockSharesOutstanding": "51600000", "intangibleAssetsExcludingGoodwill": "112600000", "cashAndCashEquivalentsAtCarryingValue": "69500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7900000", "profitLoss": "None", "dividendPayout": "62900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-54300000", "operatingCashflow": "260600000", "capitalExpenditures": "96300000", "changeInReceivables": "49400000", "changeInExchangeRate": "-1500000", "cashflowFromFinancing": "-133500000", "cashflowFromInvestment": "-120500000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230700000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 581000000, "cost_of_revenue": 476500000, "gross_profit": 104500000, "ebit": 26100000, "ebitda": 44500000, "pretax_income": 7900000, "tax_provision": 1700000, "net_income": 6200000, "net_income_to_common": 6200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7000000, "total_current_assets": 522600000, "total_assets": 1230900000, "short_term_debt": 73000000, "long_term_debt": 384500000, "total_debt": 457500000, "total_liabilities": 1104300000, "total_equity": 126600000, "shares_outstanding": 49600000, "goodwill_and_intangibles": 120100000 }, "cash_flow": { "operating_cash_flow": -93700000, "capital_expenditure": 13300000, "free_cash_flow": -80400000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319732, "ticker_id": 3295, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26100000", "ebitda": "44500000", "netIncome": "6200000", "grossProfit": "104500000", "depreciation": "None", "totalRevenue": "581000000", "costOfRevenue": "476500000", "interestIncome": "None", "incomeBeforeTax": "7900000", "interestExpense": "10000000", "operatingIncome": "26100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "78400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18400000", "sellingGeneralAndAdministrative": "78400000", "netIncomeFromContinuingOperations": "6200000" }, "balance": { "goodwill": "107600000", "inventory": "164700000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1230900000", "longTermDebt": "384500000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12500000", "reportedCurrency": "USD", "retainedEarnings": "-622100000", "totalLiabilities": "1104300000", "otherCurrentAssets": "39300000", "totalCurrentAssets": "522600000", "currentLongTermDebt": "48700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "311600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "708300000", "currentAccountsPayable": "317500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503400000", "totalShareholderEquity": "126600000", "capitalLeaseObligations": "70200000", "otherCurrentLiabilities": "163800000", "totalCurrentLiabilities": "554300000", "otherNonCurrentLiabilities": "116100000", "totalNonCurrentLiabilities": "550000000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "49600000", "intangibleAssetsExcludingGoodwill": "12500000", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6200000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-93700000", "capitalExpenditures": "13300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52400000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 581000000, "cost_of_revenue": 476500000, "gross_profit": 104500000, "research_and_development": null, "selling_general_admin": 78400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26100000, "depreciation_amortisation": 18400000, "ebitda": 44500000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": 7900000, "tax_provision": 1700000, "effective_tax_rate": null, "net_income": 6200000, "net_income_continuing_ops": 6200000, "net_income_to_common": 6200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7000000, "short_term_investments": null, "net_receivables": 311600000, "inventory": 164700000, "other_current_assets": null, "total_current_assets": 522600000, "net_ppe": null, "goodwill": 107600000, "intangible_assets": 12500000, "goodwill_and_intangibles": 120100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 708300000, "total_assets": 1230900000, "short_term_debt": 73000000, "accounts_payable": 317500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554300000, "long_term_debt": 384500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 550000000, "total_liabilities": 1104300000, "total_debt": 457500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -622100000, "total_equity": 126600000, "shares_outstanding": 49600000, "operating_cash_flow": -93700000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52400000, "free_cash_flow": -80400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26100000", "ebitda": "44500000", "netIncome": "6200000", "grossProfit": "104500000", "depreciation": "None", "totalRevenue": "581000000", "costOfRevenue": "476500000", "interestIncome": "None", "incomeBeforeTax": "7900000", "interestExpense": "10000000", "operatingIncome": "26100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "78400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18400000", "sellingGeneralAndAdministrative": "78400000", "netIncomeFromContinuingOperations": "6200000" }, "balance": { "goodwill": "107600000", "inventory": "164700000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1230900000", "longTermDebt": "384500000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12500000", "reportedCurrency": "USD", "retainedEarnings": "-622100000", "totalLiabilities": "1104300000", "otherCurrentAssets": "39300000", "totalCurrentAssets": "522600000", "currentLongTermDebt": "48700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "311600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "708300000", "currentAccountsPayable": "317500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503400000", "totalShareholderEquity": "126600000", "capitalLeaseObligations": "70200000", "otherCurrentLiabilities": "163800000", "totalCurrentLiabilities": "554300000", "otherNonCurrentLiabilities": "116100000", "totalNonCurrentLiabilities": "550000000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "49600000", "intangibleAssetsExcludingGoodwill": "12500000", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6200000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-93700000", "capitalExpenditures": "13300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52400000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18400000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 630600000, "cost_of_revenue": 513300000, "gross_profit": 117300000, "ebit": 36000000, "ebitda": 54900000, "pretax_income": 12300000, "tax_provision": 1200000, "net_income": 11100000, "net_income_to_common": 11100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63300000, "total_current_assets": 538400000, "total_assets": 1252900000, "short_term_debt": 70500000, "long_term_debt": 322900000, "total_debt": 393400000, "total_liabilities": 1124300000, "total_equity": 128600000, "shares_outstanding": 49900000, "goodwill_and_intangibles": 121300000 }, "cash_flow": { "operating_cash_flow": 145900000, "capital_expenditure": 8700000, "free_cash_flow": 154600000, "dividends_paid": 3500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319733, "ticker_id": 3295, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36000000", "ebitda": "54900000", "netIncome": "11100000", "grossProfit": "117300000", "depreciation": "None", "totalRevenue": "630600000", "costOfRevenue": "513300000", "interestIncome": "None", "incomeBeforeTax": "12300000", "interestExpense": "12100000", "operatingIncome": "36000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-12100000", "nonInterestIncome": "None", "operatingExpenses": "81300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18900000", "sellingGeneralAndAdministrative": "81300000", "netIncomeFromContinuingOperations": "11100000" }, "balance": { "goodwill": "107600000", "inventory": "143500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1252900000", "longTermDebt": "322900000", "shortTermDebt": "70500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13700000", "reportedCurrency": "USD", "retainedEarnings": "-623200000", "totalLiabilities": "1124300000", "otherCurrentAssets": "36800000", "totalCurrentAssets": "538400000", "currentLongTermDebt": "47000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "714500000", "currentAccountsPayable": "342000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444000000", "totalShareholderEquity": "128600000", "capitalLeaseObligations": "74100000", "otherCurrentLiabilities": "211700000", "totalCurrentLiabilities": "624200000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "500100000", "cashAndShortTermInvestments": "63300000", "commonStockSharesOutstanding": "49900000", "intangibleAssetsExcludingGoodwill": "13700000", "cashAndCashEquivalentsAtCarryingValue": "63300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11100000", "profitLoss": "None", "dividendPayout": "3500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145900000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104300000", "cashflowFromInvestment": "15600000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630600000, "cost_of_revenue": 513300000, "gross_profit": 117300000, "research_and_development": null, "selling_general_admin": 81300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36000000, "depreciation_amortisation": 18900000, "ebitda": 54900000, "interest_expense": 12100000, "interest_income": null, "other_non_operating": null, "pretax_income": 12300000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": 11100000, "net_income_continuing_ops": 11100000, "net_income_to_common": 11100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63300000, "short_term_investments": null, "net_receivables": 294800000, "inventory": 143500000, "other_current_assets": null, "total_current_assets": 538400000, "net_ppe": null, "goodwill": 107600000, "intangible_assets": 13700000, "goodwill_and_intangibles": 121300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 714500000, "total_assets": 1252900000, "short_term_debt": 70500000, "accounts_payable": 342000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624200000, "long_term_debt": 322900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 500100000, "total_liabilities": 1124300000, "total_debt": 393400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -623200000, "total_equity": 128600000, "shares_outstanding": 49900000, "operating_cash_flow": 145900000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15600000, "dividends_paid": 3500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104300000, "free_cash_flow": 154600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36000000", "ebitda": "54900000", "netIncome": "11100000", "grossProfit": "117300000", "depreciation": "None", "totalRevenue": "630600000", "costOfRevenue": "513300000", "interestIncome": "None", "incomeBeforeTax": "12300000", "interestExpense": "12100000", "operatingIncome": "36000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-12100000", "nonInterestIncome": "None", "operatingExpenses": "81300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18900000", "sellingGeneralAndAdministrative": "81300000", "netIncomeFromContinuingOperations": "11100000" }, "balance": { "goodwill": "107600000", "inventory": "143500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1252900000", "longTermDebt": "322900000", "shortTermDebt": "70500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13700000", "reportedCurrency": "USD", "retainedEarnings": "-623200000", "totalLiabilities": "1124300000", "otherCurrentAssets": "36800000", "totalCurrentAssets": "538400000", "currentLongTermDebt": "47000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "714500000", "currentAccountsPayable": "342000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444000000", "totalShareholderEquity": "128600000", "capitalLeaseObligations": "74100000", "otherCurrentLiabilities": "211700000", "totalCurrentLiabilities": "624200000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "500100000", "cashAndShortTermInvestments": "63300000", "commonStockSharesOutstanding": "49900000", "intangibleAssetsExcludingGoodwill": "13700000", "cashAndCashEquivalentsAtCarryingValue": "63300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11100000", "profitLoss": "None", "dividendPayout": "3500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145900000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104300000", "cashflowFromInvestment": "15600000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18900000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 588000000, "cost_of_revenue": 473400000, "gross_profit": 114600000, "ebit": 26000000, "ebitda": 45300000, "pretax_income": 13200000, "tax_provision": 3000000, "net_income": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 529400000, "total_assets": 1267800000, "short_term_debt": 60200000, "long_term_debt": 433400000, "total_debt": 493600000, "total_liabilities": 1171100000, "total_equity": 96700000, "shares_outstanding": 49700000, "goodwill_and_intangibles": 122600000 }, "cash_flow": { "operating_cash_flow": -8400000, "capital_expenditure": 12200000, "free_cash_flow": 3800000, "dividends_paid": 3500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319735, "ticker_id": 3295, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26000000", "ebitda": "45300000", "netIncome": "10200000", "grossProfit": "114600000", "depreciation": "None", "totalRevenue": "588000000", "costOfRevenue": "473400000", "interestIncome": "None", "incomeBeforeTax": "13200000", "interestExpense": "12800000", "operatingIncome": "33700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "80900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "80900000", "netIncomeFromContinuingOperations": "10200000" }, "balance": { "goodwill": "107600000", "inventory": "177200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1267800000", "longTermDebt": "433400000", "shortTermDebt": "60200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "-630500000", "totalLiabilities": "1171100000", "otherCurrentAssets": "32800000", "totalCurrentAssets": "529400000", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "738400000", "currentAccountsPayable": "292500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "549300000", "totalShareholderEquity": "96700000", "capitalLeaseObligations": "79300000", "otherCurrentLiabilities": "186800000", "totalCurrentLiabilities": "539500000", "otherNonCurrentLiabilities": "137900000", "totalNonCurrentLiabilities": "631600000", "cashAndShortTermInvestments": "6200000", "commonStockSharesOutstanding": "49700000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "6200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10200000", "profitLoss": "None", "dividendPayout": "3500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8400000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12800000", "cashflowFromInvestment": "-5100000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 588000000, "cost_of_revenue": 473400000, "gross_profit": 114600000, "research_and_development": null, "selling_general_admin": 80900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26000000, "depreciation_amortisation": 19300000, "ebitda": 45300000, "interest_expense": 12800000, "interest_income": null, "other_non_operating": null, "pretax_income": 13200000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": 10200000, "net_income_continuing_ops": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6200000, "short_term_investments": null, "net_receivables": 313200000, "inventory": 177200000, "other_current_assets": null, "total_current_assets": 529400000, "net_ppe": null, "goodwill": 107600000, "intangible_assets": 15000000, "goodwill_and_intangibles": 122600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 738400000, "total_assets": 1267800000, "short_term_debt": 60200000, "accounts_payable": 292500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539500000, "long_term_debt": 433400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 631600000, "total_liabilities": 1171100000, "total_debt": 493600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -630500000, "total_equity": 96700000, "shares_outstanding": 49700000, "operating_cash_flow": -8400000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5100000, "dividends_paid": 3500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12800000, "free_cash_flow": 3800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26000000", "ebitda": "45300000", "netIncome": "10200000", "grossProfit": "114600000", "depreciation": "None", "totalRevenue": "588000000", "costOfRevenue": "473400000", "interestIncome": "None", "incomeBeforeTax": "13200000", "interestExpense": "12800000", "operatingIncome": "33700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "80900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "80900000", "netIncomeFromContinuingOperations": "10200000" }, "balance": { "goodwill": "107600000", "inventory": "177200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1267800000", "longTermDebt": "433400000", "shortTermDebt": "60200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "-630500000", "totalLiabilities": "1171100000", "otherCurrentAssets": "32800000", "totalCurrentAssets": "529400000", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "738400000", "currentAccountsPayable": "292500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "549300000", "totalShareholderEquity": "96700000", "capitalLeaseObligations": "79300000", "otherCurrentLiabilities": "186800000", "totalCurrentLiabilities": "539500000", "otherNonCurrentLiabilities": "137900000", "totalNonCurrentLiabilities": "631600000", "cashAndShortTermInvestments": "6200000", "commonStockSharesOutstanding": "49700000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "6200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10200000", "profitLoss": "None", "dividendPayout": "3500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8400000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12800000", "cashflowFromInvestment": "-5100000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19300000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 571900000, "cost_of_revenue": 468800000, "gross_profit": 103100000, "ebit": 13400000, "ebitda": 34100000, "pretax_income": 200000, "tax_provision": 300000, "net_income": -100000, "net_income_to_common": -100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6700000, "total_current_assets": 492800000, "total_assets": 1240800000, "short_term_debt": 55900000, "long_term_debt": 420500000, "total_debt": 476400000, "total_liabilities": 1153800000, "total_equity": 87000000, "shares_outstanding": 47600000, "goodwill_and_intangibles": 124000000 }, "cash_flow": { "operating_cash_flow": 47400000, "capital_expenditure": 13000000, "free_cash_flow": 60400000, "dividends_paid": 3900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319736, "ticker_id": 3295, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13400000", "ebitda": "34100000", "netIncome": "-100000", "grossProfit": "103100000", "depreciation": "None", "totalRevenue": "571900000", "costOfRevenue": "468800000", "interestIncome": "None", "incomeBeforeTax": "200000", "interestExpense": "13200000", "operatingIncome": "22900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-13200000", "nonInterestIncome": "None", "operatingExpenses": "80200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20700000", "sellingGeneralAndAdministrative": "80200000", "netIncomeFromContinuingOperations": "-100000" }, "balance": { "goodwill": "107600000", "inventory": "153400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1240800000", "longTermDebt": "420500000", "shortTermDebt": "55900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16400000", "reportedCurrency": "USD", "retainedEarnings": "-637000000", "totalLiabilities": "1153800000", "otherCurrentAssets": "42700000", "totalCurrentAssets": "492800000", "currentLongTermDebt": "32500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "748000000", "currentAccountsPayable": "288400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "534600000", "totalShareholderEquity": "87000000", "capitalLeaseObligations": "81600000", "otherCurrentLiabilities": "190000000", "totalCurrentLiabilities": "534300000", "otherNonCurrentLiabilities": "137000000", "totalNonCurrentLiabilities": "619500000", "cashAndShortTermInvestments": "6700000", "commonStockSharesOutstanding": "47600000", "intangibleAssetsExcludingGoodwill": "16400000", "cashAndCashEquivalentsAtCarryingValue": "6700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100000", "profitLoss": "None", "dividendPayout": "3900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47400000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "-24100000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571900000, "cost_of_revenue": 468800000, "gross_profit": 103100000, "research_and_development": null, "selling_general_admin": 80200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13400000, "depreciation_amortisation": 20700000, "ebitda": 34100000, "interest_expense": 13200000, "interest_income": null, "other_non_operating": null, "pretax_income": 200000, "tax_provision": 300000, "effective_tax_rate": null, "net_income": -100000, "net_income_continuing_ops": -100000, "net_income_to_common": -100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6700000, "short_term_investments": null, "net_receivables": 290000000, "inventory": 153400000, "other_current_assets": null, "total_current_assets": 492800000, "net_ppe": null, "goodwill": 107600000, "intangible_assets": 16400000, "goodwill_and_intangibles": 124000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 748000000, "total_assets": 1240800000, "short_term_debt": 55900000, "accounts_payable": 288400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 534300000, "long_term_debt": 420500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 619500000, "total_liabilities": 1153800000, "total_debt": 476400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -637000000, "total_equity": 87000000, "shares_outstanding": 47600000, "operating_cash_flow": 47400000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24100000, "dividends_paid": 3900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25000000, "free_cash_flow": 60400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13400000", "ebitda": "34100000", "netIncome": "-100000", "grossProfit": "103100000", "depreciation": "None", "totalRevenue": "571900000", "costOfRevenue": "468800000", "interestIncome": "None", "incomeBeforeTax": "200000", "interestExpense": "13200000", "operatingIncome": "22900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-13200000", "nonInterestIncome": "None", "operatingExpenses": "80200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20700000", "sellingGeneralAndAdministrative": "80200000", "netIncomeFromContinuingOperations": "-100000" }, "balance": { "goodwill": "107600000", "inventory": "153400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1240800000", "longTermDebt": "420500000", "shortTermDebt": "55900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16400000", "reportedCurrency": "USD", "retainedEarnings": "-637000000", "totalLiabilities": "1153800000", "otherCurrentAssets": "42700000", "totalCurrentAssets": "492800000", "currentLongTermDebt": "32500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "748000000", "currentAccountsPayable": "288400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "534600000", "totalShareholderEquity": "87000000", "capitalLeaseObligations": "81600000", "otherCurrentLiabilities": "190000000", "totalCurrentLiabilities": "534300000", "otherNonCurrentLiabilities": "137000000", "totalNonCurrentLiabilities": "619500000", "cashAndShortTermInvestments": "6700000", "commonStockSharesOutstanding": "47600000", "intangibleAssetsExcludingGoodwill": "16400000", "cashAndCashEquivalentsAtCarryingValue": "6700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100000", "profitLoss": "None", "dividendPayout": "3900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47400000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "-24100000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20700000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 629400000, "cost_of_revenue": 519700000, "gross_profit": 109700000, "ebit": 19200000, "ebitda": 38900000, "pretax_income": 6800000, "tax_provision": 1000000, "net_income": 5800000, "net_income_to_common": 5800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8100000, "total_current_assets": 511100000, "total_assets": 1246500000, "short_term_debt": 54300000, "long_term_debt": 438800000, "total_debt": 493100000, "total_liabilities": 1159100000, "total_equity": 87400000, "shares_outstanding": 50700000, "goodwill_and_intangibles": 106500000 }, "cash_flow": { "operating_cash_flow": -89000000, "capital_expenditure": 11300000, "free_cash_flow": -77700000, "dividends_paid": 3500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319737, "ticker_id": 3295, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19200000", "ebitda": "38900000", "netIncome": "5800000", "grossProfit": "109700000", "depreciation": "None", "totalRevenue": "629400000", "costOfRevenue": "519700000", "interestIncome": "None", "incomeBeforeTax": "6800000", "interestExpense": "12400000", "operatingIncome": "26200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-12400000", "nonInterestIncome": "None", "operatingExpenses": "83500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19700000", "sellingGeneralAndAdministrative": "83500000", "netIncomeFromContinuingOperations": "5800000" }, "balance": { "goodwill": "100300000", "inventory": "161400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1246500000", "longTermDebt": "438800000", "shortTermDebt": "54300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6200000", "reportedCurrency": "USD", "retainedEarnings": "-633100000", "totalLiabilities": "1159100000", "otherCurrentAssets": "42000000", "totalCurrentAssets": "511100000", "currentLongTermDebt": "30300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "735400000", "currentAccountsPayable": "329600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "552900000", "totalShareholderEquity": "87400000", "capitalLeaseObligations": "82900000", "otherCurrentLiabilities": "149200000", "totalCurrentLiabilities": "533100000", "otherNonCurrentLiabilities": "124600000", "totalNonCurrentLiabilities": "626000000", "cashAndShortTermInvestments": "8100000", "commonStockSharesOutstanding": "50700000", "intangibleAssetsExcludingGoodwill": "6200000", "cashAndCashEquivalentsAtCarryingValue": "8100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5800000", "profitLoss": "None", "dividendPayout": "3500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-89000000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80400000", "cashflowFromInvestment": "-14100000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 629400000, "cost_of_revenue": 519700000, "gross_profit": 109700000, "research_and_development": null, "selling_general_admin": 83500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19200000, "depreciation_amortisation": 19700000, "ebitda": 38900000, "interest_expense": 12400000, "interest_income": null, "other_non_operating": null, "pretax_income": 6800000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 5800000, "net_income_continuing_ops": 5800000, "net_income_to_common": 5800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8100000, "short_term_investments": null, "net_receivables": 299600000, "inventory": 161400000, "other_current_assets": null, "total_current_assets": 511100000, "net_ppe": null, "goodwill": 100300000, "intangible_assets": 6200000, "goodwill_and_intangibles": 106500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 735400000, "total_assets": 1246500000, "short_term_debt": 54300000, "accounts_payable": 329600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533100000, "long_term_debt": 438800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 626000000, "total_liabilities": 1159100000, "total_debt": 493100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -633100000, "total_equity": 87400000, "shares_outstanding": 50700000, "operating_cash_flow": -89000000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14100000, "dividends_paid": 3500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80400000, "free_cash_flow": -77700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19200000", "ebitda": "38900000", "netIncome": "5800000", "grossProfit": "109700000", "depreciation": "None", "totalRevenue": "629400000", "costOfRevenue": "519700000", "interestIncome": "None", "incomeBeforeTax": "6800000", "interestExpense": "12400000", "operatingIncome": "26200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-12400000", "nonInterestIncome": "None", "operatingExpenses": "83500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19700000", "sellingGeneralAndAdministrative": "83500000", "netIncomeFromContinuingOperations": "5800000" }, "balance": { "goodwill": "100300000", "inventory": "161400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1246500000", "longTermDebt": "438800000", "shortTermDebt": "54300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6200000", "reportedCurrency": "USD", "retainedEarnings": "-633100000", "totalLiabilities": "1159100000", "otherCurrentAssets": "42000000", "totalCurrentAssets": "511100000", "currentLongTermDebt": "30300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "735400000", "currentAccountsPayable": "329600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "552900000", "totalShareholderEquity": "87400000", "capitalLeaseObligations": "82900000", "otherCurrentLiabilities": "149200000", "totalCurrentLiabilities": "533100000", "otherNonCurrentLiabilities": "124600000", "totalNonCurrentLiabilities": "626000000", "cashAndShortTermInvestments": "8100000", "commonStockSharesOutstanding": "50700000", "intangibleAssetsExcludingGoodwill": "6200000", "cashAndCashEquivalentsAtCarryingValue": "8100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5800000", "profitLoss": "None", "dividendPayout": "3500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-89000000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80400000", "cashflowFromInvestment": "-14100000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19700000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 708400000, "cost_of_revenue": 572500000, "gross_profit": 135900000, "ebit": 19900000, "ebitda": 43000000, "pretax_income": 4800000, "tax_provision": 100000, "net_income": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29200000, "total_current_assets": 534300000, "total_assets": 1299000000, "short_term_debt": 52800000, "long_term_debt": 349100000, "total_debt": 401900000, "total_liabilities": 1249100000, "total_equity": 49900000, "shares_outstanding": 51200000, "goodwill_and_intangibles": 107500000 }, "cash_flow": { "operating_cash_flow": 158800000, "capital_expenditure": 11500000, "free_cash_flow": 170300000, "dividends_paid": 2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319738, "ticker_id": 3295, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19900000", "ebitda": "43000000", "netIncome": "4700000", "grossProfit": "135900000", "depreciation": "None", "totalRevenue": "708400000", "costOfRevenue": "572500000", "interestIncome": "None", "incomeBeforeTax": "4800000", "interestExpense": "15100000", "operatingIncome": "39300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-15100000", "nonInterestIncome": "None", "operatingExpenses": "96600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "96600000", "netIncomeFromContinuingOperations": "4700000" }, "balance": { "goodwill": "100300000", "inventory": "162400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1299000000", "longTermDebt": "349100000", "shortTermDebt": "52800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7200000", "reportedCurrency": "USD", "retainedEarnings": "-635100000", "totalLiabilities": "1249100000", "otherCurrentAssets": "69500000", "totalCurrentAssets": "534300000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764700000", "currentAccountsPayable": "356700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464600000", "totalShareholderEquity": "49900000", "capitalLeaseObligations": "87500000", "otherCurrentLiabilities": "229800000", "totalCurrentLiabilities": "698700000", "otherNonCurrentLiabilities": "30900000", "totalNonCurrentLiabilities": "550400000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "51200000", "intangibleAssetsExcludingGoodwill": "7200000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4700000", "profitLoss": "None", "dividendPayout": "2400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "158800000", "capitalExpenditures": "11500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132800000", "cashflowFromInvestment": "-9200000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 708400000, "cost_of_revenue": 572500000, "gross_profit": 135900000, "research_and_development": null, "selling_general_admin": 96600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19900000, "depreciation_amortisation": 23100000, "ebitda": 43000000, "interest_expense": 15100000, "interest_income": null, "other_non_operating": null, "pretax_income": 4800000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": 4700000, "net_income_continuing_ops": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29200000, "short_term_investments": null, "net_receivables": 273200000, "inventory": 162400000, "other_current_assets": null, "total_current_assets": 534300000, "net_ppe": null, "goodwill": 100300000, "intangible_assets": 7200000, "goodwill_and_intangibles": 107500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 764700000, "total_assets": 1299000000, "short_term_debt": 52800000, "accounts_payable": 356700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698700000, "long_term_debt": 349100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 550400000, "total_liabilities": 1249100000, "total_debt": 401900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -635100000, "total_equity": 49900000, "shares_outstanding": 51200000, "operating_cash_flow": 158800000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9200000, "dividends_paid": 2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132800000, "free_cash_flow": 170300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19900000", "ebitda": "43000000", "netIncome": "4700000", "grossProfit": "135900000", "depreciation": "None", "totalRevenue": "708400000", "costOfRevenue": "572500000", "interestIncome": "None", "incomeBeforeTax": "4800000", "interestExpense": "15100000", "operatingIncome": "39300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-15100000", "nonInterestIncome": "None", "operatingExpenses": "96600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "96600000", "netIncomeFromContinuingOperations": "4700000" }, "balance": { "goodwill": "100300000", "inventory": "162400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1299000000", "longTermDebt": "349100000", "shortTermDebt": "52800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7200000", "reportedCurrency": "USD", "retainedEarnings": "-635100000", "totalLiabilities": "1249100000", "otherCurrentAssets": "69500000", "totalCurrentAssets": "534300000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764700000", "currentAccountsPayable": "356700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "464600000", "totalShareholderEquity": "49900000", "capitalLeaseObligations": "87500000", "otherCurrentLiabilities": "229800000", "totalCurrentLiabilities": "698700000", "otherNonCurrentLiabilities": "30900000", "totalNonCurrentLiabilities": "550400000", "cashAndShortTermInvestments": "29200000", "commonStockSharesOutstanding": "51200000", "intangibleAssetsExcludingGoodwill": "7200000", "cashAndCashEquivalentsAtCarryingValue": "29200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4700000", "profitLoss": "None", "dividendPayout": "2400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "158800000", "capitalExpenditures": "11500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132800000", "cashflowFromInvestment": "-9200000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 674800000, "cost_of_revenue": 552000000, "gross_profit": 122800000, "ebit": -4700000, "ebitda": 19700000, "pretax_income": -21700000, "tax_provision": 3000000, "net_income": -24700000, "net_income_to_common": -24700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12500000, "total_current_assets": 591900000, "total_assets": 1388800000, "short_term_debt": 126000000, "long_term_debt": 423400000, "total_debt": 549400000, "total_liabilities": 1337900000, "total_equity": 50900000, "shares_outstanding": 47800000, "goodwill_and_intangibles": 110900000 }, "cash_flow": { "operating_cash_flow": 2400000, "capital_expenditure": 12200000, "free_cash_flow": 14600000, "dividends_paid": 2300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319740, "ticker_id": 3295, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4700000", "ebitda": "19700000", "netIncome": "-24700000", "grossProfit": "122800000", "depreciation": "None", "totalRevenue": "674800000", "costOfRevenue": "552000000", "interestIncome": "None", "incomeBeforeTax": "-21700000", "interestExpense": "17000000", "operatingIncome": "34400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "88400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "552000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24400000", "sellingGeneralAndAdministrative": "88400000", "netIncomeFromContinuingOperations": "-24700000" }, "balance": { "goodwill": "100300000", "inventory": "201700000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1388800000", "longTermDebt": "423400000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10600000", "reportedCurrency": "USD", "retainedEarnings": "-637200000", "totalLiabilities": "1337900000", "otherCurrentAssets": "72100000", "totalCurrentAssets": "591900000", "currentLongTermDebt": "77200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "796900000", "currentAccountsPayable": "335300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "616900000", "totalShareholderEquity": "50900000", "capitalLeaseObligations": "91900000", "otherCurrentLiabilities": "236800000", "totalCurrentLiabilities": "698100000", "otherNonCurrentLiabilities": "144900000", "totalNonCurrentLiabilities": "639800000", "cashAndShortTermInvestments": "12500000", "commonStockSharesOutstanding": "47800000", "intangibleAssetsExcludingGoodwill": "10600000", "cashAndCashEquivalentsAtCarryingValue": "12500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24700000", "profitLoss": "None", "dividendPayout": "2300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2400000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30800000", "cashflowFromInvestment": "28100000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 674800000, "cost_of_revenue": 552000000, "gross_profit": 122800000, "research_and_development": null, "selling_general_admin": 88400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4700000, "depreciation_amortisation": 24400000, "ebitda": 19700000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": -21700000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -24700000, "net_income_continuing_ops": -24700000, "net_income_to_common": -24700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12500000, "short_term_investments": null, "net_receivables": 305600000, "inventory": 201700000, "other_current_assets": null, "total_current_assets": 591900000, "net_ppe": null, "goodwill": 100300000, "intangible_assets": 10600000, "goodwill_and_intangibles": 110900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 796900000, "total_assets": 1388800000, "short_term_debt": 126000000, "accounts_payable": 335300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698100000, "long_term_debt": 423400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 639800000, "total_liabilities": 1337900000, "total_debt": 549400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -637200000, "total_equity": 50900000, "shares_outstanding": 47800000, "operating_cash_flow": 2400000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28100000, "dividends_paid": 2300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30800000, "free_cash_flow": 14600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4700000", "ebitda": "19700000", "netIncome": "-24700000", "grossProfit": "122800000", "depreciation": "None", "totalRevenue": "674800000", "costOfRevenue": "552000000", "interestIncome": "None", "incomeBeforeTax": "-21700000", "interestExpense": "17000000", "operatingIncome": "34400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "88400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "552000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24400000", "sellingGeneralAndAdministrative": "88400000", "netIncomeFromContinuingOperations": "-24700000" }, "balance": { "goodwill": "100300000", "inventory": "201700000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1388800000", "longTermDebt": "423400000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10600000", "reportedCurrency": "USD", "retainedEarnings": "-637200000", "totalLiabilities": "1337900000", "otherCurrentAssets": "72100000", "totalCurrentAssets": "591900000", "currentLongTermDebt": "77200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "796900000", "currentAccountsPayable": "335300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "616900000", "totalShareholderEquity": "50900000", "capitalLeaseObligations": "91900000", "otherCurrentLiabilities": "236800000", "totalCurrentLiabilities": "698100000", "otherNonCurrentLiabilities": "144900000", "totalNonCurrentLiabilities": "639800000", "cashAndShortTermInvestments": "12500000", "commonStockSharesOutstanding": "47800000", "intangibleAssetsExcludingGoodwill": "10600000", "cashAndCashEquivalentsAtCarryingValue": "12500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24700000", "profitLoss": "None", "dividendPayout": "2300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2400000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30800000", "cashflowFromInvestment": "28100000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24400000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 634200000, "cost_of_revenue": 520299999, "gross_profit": 113900000, "ebit": 15300000, "ebitda": 41700000, "pretax_income": -1900000, "tax_provision": 900000, "net_income": -2800000, "net_income_to_common": -2800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12800000, "total_current_assets": 518700000, "total_assets": 1367900000, "short_term_debt": 108300000, "long_term_debt": 455500000, "total_debt": 563800000, "total_liabilities": 1288800000, "total_equity": 79100000, "shares_outstanding": 47700000, "goodwill_and_intangibles": 114300000 }, "cash_flow": { "operating_cash_flow": 3900000, "capital_expenditure": 15600000, "free_cash_flow": 19500000, "dividends_paid": 2300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319741, "ticker_id": 3295, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15300000", "ebitda": "41700000", "netIncome": "-2800000", "grossProfit": "113900000", "depreciation": "None", "totalRevenue": "634200000", "costOfRevenue": "520299999", "interestIncome": "None", "incomeBeforeTax": "-1900000", "interestExpense": "17200000", "operatingIncome": "25200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "88700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520299999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26400000", "sellingGeneralAndAdministrative": "88700000", "netIncomeFromContinuingOperations": "-2800000" }, "balance": { "goodwill": "100300000", "inventory": "174500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1367900000", "longTermDebt": "455500000", "shortTermDebt": "108300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "-610000000", "totalLiabilities": "1288800000", "otherCurrentAssets": "37200000", "totalCurrentAssets": "518700000", "currentLongTermDebt": "82100000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "294200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849200000", "currentAccountsPayable": "333200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640400000", "totalShareholderEquity": "79100000", "capitalLeaseObligations": "102800000", "otherCurrentLiabilities": "170300000", "totalCurrentLiabilities": "611800000", "otherNonCurrentLiabilities": "139800000", "totalNonCurrentLiabilities": "677000000", "cashAndShortTermInvestments": "12800000", "commonStockSharesOutstanding": "47700000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "12800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2800000", "profitLoss": "None", "dividendPayout": "2300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3900000", "capitalExpenditures": "15600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "9700000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 634200000, "cost_of_revenue": 520299999, "gross_profit": 113900000, "research_and_development": null, "selling_general_admin": 88700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15300000, "depreciation_amortisation": 26400000, "ebitda": 41700000, "interest_expense": 17200000, "interest_income": null, "other_non_operating": null, "pretax_income": -1900000, "tax_provision": 900000, "effective_tax_rate": null, "net_income": -2800000, "net_income_continuing_ops": -2800000, "net_income_to_common": -2800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12800000, "short_term_investments": 400000, "net_receivables": 294200000, "inventory": 174500000, "other_current_assets": null, "total_current_assets": 518700000, "net_ppe": null, "goodwill": 100300000, "intangible_assets": 14000000, "goodwill_and_intangibles": 114300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 849200000, "total_assets": 1367900000, "short_term_debt": 108300000, "accounts_payable": 333200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 611800000, "long_term_debt": 455500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 677000000, "total_liabilities": 1288800000, "total_debt": 563800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -610000000, "total_equity": 79100000, "shares_outstanding": 47700000, "operating_cash_flow": 3900000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9700000, "dividends_paid": 2300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11000000, "free_cash_flow": 19500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15300000", "ebitda": "41700000", "netIncome": "-2800000", "grossProfit": "113900000", "depreciation": "None", "totalRevenue": "634200000", "costOfRevenue": "520299999", "interestIncome": "None", "incomeBeforeTax": "-1900000", "interestExpense": "17200000", "operatingIncome": "25200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "88700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520299999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26400000", "sellingGeneralAndAdministrative": "88700000", "netIncomeFromContinuingOperations": "-2800000" }, "balance": { "goodwill": "100300000", "inventory": "174500000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1367900000", "longTermDebt": "455500000", "shortTermDebt": "108300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "-610000000", "totalLiabilities": "1288800000", "otherCurrentAssets": "37200000", "totalCurrentAssets": "518700000", "currentLongTermDebt": "82100000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "294200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849200000", "currentAccountsPayable": "333200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640400000", "totalShareholderEquity": "79100000", "capitalLeaseObligations": "102800000", "otherCurrentLiabilities": "170300000", "totalCurrentLiabilities": "611800000", "otherNonCurrentLiabilities": "139800000", "totalNonCurrentLiabilities": "677000000", "cashAndShortTermInvestments": "12800000", "commonStockSharesOutstanding": "47700000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "12800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2800000", "profitLoss": "None", "dividendPayout": "2300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3900000", "capitalExpenditures": "15600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "9700000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26400000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 654800000, "cost_of_revenue": 549900000, "gross_profit": 104900000, "ebit": -10500000, "ebitda": 18100000, "pretax_income": -25700000, "tax_provision": 2400000, "net_income": -28100000, "net_income_to_common": -28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10200000, "total_current_assets": 549800000, "total_assets": 1423700000, "short_term_debt": 97500000, "long_term_debt": 473900000, "total_debt": 571400000, "total_liabilities": 1334500000, "total_equity": 89200000, "shares_outstanding": 47200000, "goodwill_and_intangibles": 118000000 }, "cash_flow": { "operating_cash_flow": -52200000, "capital_expenditure": 17900000, "free_cash_flow": -34300000, "dividends_paid": 2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319742, "ticker_id": 3295, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10500000", "ebitda": "18100000", "netIncome": "-28100000", "grossProfit": "104900000", "depreciation": "None", "totalRevenue": "654800000", "costOfRevenue": "549900000", "interestIncome": "None", "incomeBeforeTax": "-25700000", "interestExpense": "15200000", "operatingIncome": "21800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "83100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28600000", "sellingGeneralAndAdministrative": "83100000", "netIncomeFromContinuingOperations": "-28100000" }, "balance": { "goodwill": "100300000", "inventory": "180600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1423700000", "longTermDebt": "473900000", "shortTermDebt": "97500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17700000", "reportedCurrency": "USD", "retainedEarnings": "-604600000", "totalLiabilities": "1334500000", "otherCurrentAssets": "56300000", "totalCurrentAssets": "549800000", "currentLongTermDebt": "71500000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "302700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "873900000", "currentAccountsPayable": "359800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "652000000", "totalShareholderEquity": "89200000", "capitalLeaseObligations": "106600000", "otherCurrentLiabilities": "174000000", "totalCurrentLiabilities": "631300000", "otherNonCurrentLiabilities": "142800000", "totalNonCurrentLiabilities": "703200000", "cashAndShortTermInvestments": "10200000", "commonStockSharesOutstanding": "47200000", "intangibleAssetsExcludingGoodwill": "17700000", "cashAndCashEquivalentsAtCarryingValue": "10200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28100000", "profitLoss": "None", "dividendPayout": "2400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52200000", "capitalExpenditures": "17900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25500000", "cashflowFromInvestment": "-15900000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 654800000, "cost_of_revenue": 549900000, "gross_profit": 104900000, "research_and_development": null, "selling_general_admin": 83100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10500000, "depreciation_amortisation": 28600000, "ebitda": 18100000, "interest_expense": 15200000, "interest_income": null, "other_non_operating": null, "pretax_income": -25700000, "tax_provision": 2400000, "effective_tax_rate": null, "net_income": -28100000, "net_income_continuing_ops": -28100000, "net_income_to_common": -28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10200000, "short_term_investments": 300000, "net_receivables": 302700000, "inventory": 180600000, "other_current_assets": null, "total_current_assets": 549800000, "net_ppe": null, "goodwill": 100300000, "intangible_assets": 17700000, "goodwill_and_intangibles": 118000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 873900000, "total_assets": 1423700000, "short_term_debt": 97500000, "accounts_payable": 359800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631300000, "long_term_debt": 473900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 703200000, "total_liabilities": 1334500000, "total_debt": 571400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -604600000, "total_equity": 89200000, "shares_outstanding": 47200000, "operating_cash_flow": -52200000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15900000, "dividends_paid": 2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25500000, "free_cash_flow": -34300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10500000", "ebitda": "18100000", "netIncome": "-28100000", "grossProfit": "104900000", "depreciation": "None", "totalRevenue": "654800000", "costOfRevenue": "549900000", "interestIncome": "None", "incomeBeforeTax": "-25700000", "interestExpense": "15200000", "operatingIncome": "21800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "83100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28600000", "sellingGeneralAndAdministrative": "83100000", "netIncomeFromContinuingOperations": "-28100000" }, "balance": { "goodwill": "100300000", "inventory": "180600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1423700000", "longTermDebt": "473900000", "shortTermDebt": "97500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17700000", "reportedCurrency": "USD", "retainedEarnings": "-604600000", "totalLiabilities": "1334500000", "otherCurrentAssets": "56300000", "totalCurrentAssets": "549800000", "currentLongTermDebt": "71500000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "302700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "873900000", "currentAccountsPayable": "359800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "652000000", "totalShareholderEquity": "89200000", "capitalLeaseObligations": "106600000", "otherCurrentLiabilities": "174000000", "totalCurrentLiabilities": "631300000", "otherNonCurrentLiabilities": "142800000", "totalNonCurrentLiabilities": "703200000", "cashAndShortTermInvestments": "10200000", "commonStockSharesOutstanding": "47200000", "intangibleAssetsExcludingGoodwill": "17700000", "cashAndCashEquivalentsAtCarryingValue": "10200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28100000", "profitLoss": "None", "dividendPayout": "2400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52200000", "capitalExpenditures": "17900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25500000", "cashflowFromInvestment": "-15900000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28600000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 787900000, "cost_of_revenue": 664200000, "gross_profit": 123700000, "ebit": 2200000, "ebitda": 33300000, "pretax_income": -15100000, "tax_provision": 6900000, "net_income": -22000000, "net_income_to_common": -22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52900000, "total_current_assets": 587700000, "total_assets": 1509700000, "short_term_debt": 207500000, "long_term_debt": 362500000, "total_debt": 570000000, "total_liabilities": 1390200000, "total_equity": 119500000, "shares_outstanding": 47200000, "goodwill_and_intangibles": 124800000 }, "cash_flow": { "operating_cash_flow": 106500000, "capital_expenditure": 11300000, "free_cash_flow": 117800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319743, "ticker_id": 3295, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2200000", "ebitda": "33300000", "netIncome": "-22000000", "grossProfit": "123700000", "depreciation": "None", "totalRevenue": "787900000", "costOfRevenue": "664200000", "interestIncome": "None", "incomeBeforeTax": "-15100000", "interestExpense": "19000000", "operatingIncome": "34200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "89500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "89500000", "netIncomeFromContinuingOperations": "-22000000" }, "balance": { "goodwill": "103000000", "inventory": "178800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1509700000", "longTermDebt": "362500000", "shortTermDebt": "207500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21800000", "reportedCurrency": "USD", "retainedEarnings": "-573900000", "totalLiabilities": "1390200000", "otherCurrentAssets": "39800000", "totalCurrentAssets": "587700000", "currentLongTermDebt": "151700000", "longTermInvestments": "None", "shortTermInvestments": "900000", "currentNetReceivables": "316200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "922000000", "currentAccountsPayable": "373600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "653200000", "totalShareholderEquity": "119500000", "capitalLeaseObligations": "111100000", "otherCurrentLiabilities": "154500000", "totalCurrentLiabilities": "790800000", "otherNonCurrentLiabilities": "35900000", "totalNonCurrentLiabilities": "599400000", "cashAndShortTermInvestments": "52900000", "commonStockSharesOutstanding": "47200000", "intangibleAssetsExcludingGoodwill": "21800000", "cashAndCashEquivalentsAtCarryingValue": "52900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "90300000", "operatingCashflow": "106500000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75700000", "cashflowFromInvestment": "11000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 787900000, "cost_of_revenue": 664200000, "gross_profit": 123700000, "research_and_development": 3100000, "selling_general_admin": 89500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2200000, "depreciation_amortisation": 31100000, "ebitda": 33300000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": -15100000, "tax_provision": 6900000, "effective_tax_rate": null, "net_income": -22000000, "net_income_continuing_ops": -22000000, "net_income_to_common": -22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52900000, "short_term_investments": 900000, "net_receivables": 316200000, "inventory": 178800000, "other_current_assets": null, "total_current_assets": 587700000, "net_ppe": null, "goodwill": 103000000, "intangible_assets": 21800000, "goodwill_and_intangibles": 124800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 922000000, "total_assets": 1509700000, "short_term_debt": 207500000, "accounts_payable": 373600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 790800000, "long_term_debt": 362500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 599400000, "total_liabilities": 1390200000, "total_debt": 570000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573900000, "total_equity": 119500000, "shares_outstanding": 47200000, "operating_cash_flow": 106500000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75700000, "free_cash_flow": 117800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2200000", "ebitda": "33300000", "netIncome": "-22000000", "grossProfit": "123700000", "depreciation": "None", "totalRevenue": "787900000", "costOfRevenue": "664200000", "interestIncome": "None", "incomeBeforeTax": "-15100000", "interestExpense": "19000000", "operatingIncome": "34200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "89500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "89500000", "netIncomeFromContinuingOperations": "-22000000" }, "balance": { "goodwill": "103000000", "inventory": "178800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1509700000", "longTermDebt": "362500000", "shortTermDebt": "207500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21800000", "reportedCurrency": "USD", "retainedEarnings": "-573900000", "totalLiabilities": "1390200000", "otherCurrentAssets": "39800000", "totalCurrentAssets": "587700000", "currentLongTermDebt": "151700000", "longTermInvestments": "None", "shortTermInvestments": "900000", "currentNetReceivables": "316200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "922000000", "currentAccountsPayable": "373600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "653200000", "totalShareholderEquity": "119500000", "capitalLeaseObligations": "111100000", "otherCurrentLiabilities": "154500000", "totalCurrentLiabilities": "790800000", "otherNonCurrentLiabilities": "35900000", "totalNonCurrentLiabilities": "599400000", "cashAndShortTermInvestments": "52900000", "commonStockSharesOutstanding": "47200000", "intangibleAssetsExcludingGoodwill": "21800000", "cashAndCashEquivalentsAtCarryingValue": "52900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "90300000", "operatingCashflow": "106500000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75700000", "cashflowFromInvestment": "11000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 700200000, "cost_of_revenue": 592800000, "gross_profit": 107400000, "ebit": 12700000, "ebitda": 44700000, "pretax_income": -3500000, "tax_provision": -800000, "net_income": -2700000, "net_income_to_common": -2700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11000000, "total_current_assets": 635400000, "total_assets": 1569300000, "short_term_debt": 181200000, "long_term_debt": 431600000, "total_debt": 612800000, "total_liabilities": 1425900000, "total_equity": 143400000, "shares_outstanding": 48000000, "goodwill_and_intangibles": 114300000 }, "cash_flow": { "operating_cash_flow": 40800000, "capital_expenditure": 14300000, "free_cash_flow": 55100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319745, "ticker_id": 3295, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12700000", "ebitda": "44700000", "netIncome": "-2700000", "grossProfit": "107400000", "depreciation": "None", "totalRevenue": "700200000", "costOfRevenue": "592800000", "interestIncome": "None", "incomeBeforeTax": "-3500000", "interestExpense": "17700000", "operatingIncome": "24900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "-17700000", "nonInterestIncome": "None", "operatingExpenses": "82500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "82500000", "netIncomeFromContinuingOperations": "-2700000" }, "balance": { "goodwill": "86400000", "inventory": "234400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1569300000", "longTermDebt": "431600000", "shortTermDebt": "181200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "27900000", "reportedCurrency": "USD", "retainedEarnings": "-551900000", "totalLiabilities": "1425900000", "otherCurrentAssets": "41800000", "totalCurrentAssets": "635400000", "currentLongTermDebt": "154000000", "longTermInvestments": "None", "shortTermInvestments": "3100000", "currentNetReceivables": "348200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933900000", "currentAccountsPayable": "411900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "741800000", "shortLongTermDebtTotal": "693600000", "totalShareholderEquity": "143400000", "capitalLeaseObligations": "108000000", "otherCurrentLiabilities": "192200000", "totalCurrentLiabilities": "785300000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "640600000", "cashAndShortTermInvestments": "11000000", "commonStockSharesOutstanding": "48000000", "intangibleAssetsExcludingGoodwill": "27900000", "cashAndCashEquivalentsAtCarryingValue": "11000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40800000", "capitalExpenditures": "14300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26200000", "cashflowFromInvestment": "-14700000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 700200000, "cost_of_revenue": 592800000, "gross_profit": 107400000, "research_and_development": null, "selling_general_admin": 82500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12700000, "depreciation_amortisation": 32000000, "ebitda": 44700000, "interest_expense": 17700000, "interest_income": null, "other_non_operating": null, "pretax_income": -3500000, "tax_provision": -800000, "effective_tax_rate": null, "net_income": -2700000, "net_income_continuing_ops": -2700000, "net_income_to_common": -2700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11000000, "short_term_investments": 3100000, "net_receivables": 348200000, "inventory": 234400000, "other_current_assets": null, "total_current_assets": 635400000, "net_ppe": null, "goodwill": 86400000, "intangible_assets": 27900000, "goodwill_and_intangibles": 114300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 933900000, "total_assets": 1569300000, "short_term_debt": 181200000, "accounts_payable": 411900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 785300000, "long_term_debt": 431600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 640600000, "total_liabilities": 1425900000, "total_debt": 612800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -551900000, "total_equity": 143400000, "shares_outstanding": 48000000, "operating_cash_flow": 40800000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26200000, "free_cash_flow": 55100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12700000", "ebitda": "44700000", "netIncome": "-2700000", "grossProfit": "107400000", "depreciation": "None", "totalRevenue": "700200000", "costOfRevenue": "592800000", "interestIncome": "None", "incomeBeforeTax": "-3500000", "interestExpense": "17700000", "operatingIncome": "24900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "-17700000", "nonInterestIncome": "None", "operatingExpenses": "82500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "82500000", "netIncomeFromContinuingOperations": "-2700000" }, "balance": { "goodwill": "86400000", "inventory": "234400000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1569300000", "longTermDebt": "431600000", "shortTermDebt": "181200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "27900000", "reportedCurrency": "USD", "retainedEarnings": "-551900000", "totalLiabilities": "1425900000", "otherCurrentAssets": "41800000", "totalCurrentAssets": "635400000", "currentLongTermDebt": "154000000", "longTermInvestments": "None", "shortTermInvestments": "3100000", "currentNetReceivables": "348200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933900000", "currentAccountsPayable": "411900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "741800000", "shortLongTermDebtTotal": "693600000", "totalShareholderEquity": "143400000", "capitalLeaseObligations": "108000000", "otherCurrentLiabilities": "192200000", "totalCurrentLiabilities": "785300000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "640600000", "cashAndShortTermInvestments": "11000000", "commonStockSharesOutstanding": "48000000", "intangibleAssetsExcludingGoodwill": "27900000", "cashAndCashEquivalentsAtCarryingValue": "11000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40800000", "capitalExpenditures": "14300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26200000", "cashflowFromInvestment": "-14700000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "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": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "income_statement": { "revenue": 703100000, "cost_of_revenue": 601800000, "gross_profit": 101300000, "ebit": 8800000, "ebitda": 40800000, "pretax_income": -8199999, "tax_provision": -2100000, "net_income": -6100000, "net_income_to_common": -6100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11300000, "total_current_assets": 574800000, "total_assets": 1537300000, "short_term_debt": 182600000, "long_term_debt": 451600000, "total_debt": 634200000, "total_liabilities": 1383700000, "total_equity": 153600000, "shares_outstanding": 49300000, "goodwill_and_intangibles": 120500000 }, "cash_flow": { "operating_cash_flow": 50900000, "capital_expenditure": 16500000, "free_cash_flow": 67400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319746, "ticker_id": 3295, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:30.886545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8800000", "ebitda": "40800000", "netIncome": "-6100000", "grossProfit": "101300000", "depreciation": "None", "totalRevenue": "703100000", "costOfRevenue": "601800000", "interestIncome": "None", "incomeBeforeTax": "-8199999", "interestExpense": "17000000", "operatingIncome": "18000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2100000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "83300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "82900000", "netIncomeFromContinuingOperations": "-6100000" }, "balance": { "goodwill": "86400000", "inventory": "200600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1537300000", "longTermDebt": "451600000", "shortTermDebt": "182600000", "treasuryStock": "-24900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "34100000", "reportedCurrency": "USD", "retainedEarnings": "-549200000", "totalLiabilities": "1383700000", "otherCurrentAssets": "44500000", "totalCurrentAssets": "574800000", "currentLongTermDebt": "153900000", "longTermInvestments": "None", "shortTermInvestments": "3700000", "currentNetReceivables": "318400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "962500000", "currentAccountsPayable": "359300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "662700000", "shortLongTermDebtTotal": "721000000", "totalShareholderEquity": "153600000", "capitalLeaseObligations": "115500000", "otherCurrentLiabilities": "173300000", "totalCurrentLiabilities": "715200000", "otherNonCurrentLiabilities": "209100000", "totalNonCurrentLiabilities": "668500000", "cashAndShortTermInvestments": "11300000", "commonStockSharesOutstanding": "49300000", "intangibleAssetsExcludingGoodwill": "34100000", "cashAndCashEquivalentsAtCarryingValue": "11300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50900000", "capitalExpenditures": "16500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 703100000, "cost_of_revenue": 601800000, "gross_profit": 101300000, "research_and_development": null, "selling_general_admin": 82900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8800000, "depreciation_amortisation": 32000000, "ebitda": 40800000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": -8199999, "tax_provision": -2100000, "effective_tax_rate": null, "net_income": -6100000, "net_income_continuing_ops": -6100000, "net_income_to_common": -6100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11300000, "short_term_investments": 3700000, "net_receivables": 318400000, "inventory": 200600000, "other_current_assets": null, "total_current_assets": 574800000, "net_ppe": null, "goodwill": 86400000, "intangible_assets": 34100000, "goodwill_and_intangibles": 120500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 962500000, "total_assets": 1537300000, "short_term_debt": 182600000, "accounts_payable": 359300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715200000, "long_term_debt": 451600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 668500000, "total_liabilities": 1383700000, "total_debt": 634200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -549200000, "total_equity": 153600000, "shares_outstanding": 49300000, "operating_cash_flow": 50900000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32000000, "free_cash_flow": 67400000, "net_change_in_cash": 2600000 }, "raw_data": { "income": { "ebit": "8800000", "ebitda": "40800000", "netIncome": "-6100000", "grossProfit": "101300000", "depreciation": "None", "totalRevenue": "703100000", "costOfRevenue": "601800000", "interestIncome": "None", "incomeBeforeTax": "-8199999", "interestExpense": "17000000", "operatingIncome": "18000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2100000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "83300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "82900000", "netIncomeFromContinuingOperations": "-6100000" }, "balance": { "goodwill": "86400000", "inventory": "200600000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1537300000", "longTermDebt": "451600000", "shortTermDebt": "182600000", "treasuryStock": "-24900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "34100000", "reportedCurrency": "USD", "retainedEarnings": "-549200000", "totalLiabilities": "1383700000", "otherCurrentAssets": "44500000", "totalCurrentAssets": "574800000", "currentLongTermDebt": "153900000", "longTermInvestments": "None", "shortTermInvestments": "3700000", "currentNetReceivables": "318400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "962500000", "currentAccountsPayable": "359300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "662700000", "shortLongTermDebtTotal": "721000000", "totalShareholderEquity": "153600000", "capitalLeaseObligations": "115500000", "otherCurrentLiabilities": "173300000", "totalCurrentLiabilities": "715200000", "otherNonCurrentLiabilities": "209100000", "totalNonCurrentLiabilities": "668500000", "cashAndShortTermInvestments": "11300000", "commonStockSharesOutstanding": "49300000", "intangibleAssetsExcludingGoodwill": "34100000", "cashAndCashEquivalentsAtCarryingValue": "11300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50900000", "capitalExpenditures": "16500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }