{ "ticker": { "uuid": "0fa1bbcc-69af-4099-bc35-d190cde412cb", "symbol": "NVRI", "name": "Enviri Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/0fa1bbcc-69af-4099-bc35-d190cde412cb/", "api_url": "https://sharemaestro.com/factors/api/tickers/0fa1bbcc-69af-4099-bc35-d190cde412cb/" }, "ticker_metadata": { "id": 2937, "uuid": "0fa1bbcc-69af-4099-bc35-d190cde412cb", "symbol": "NVRI", "name": "Enviri Corporation", "asset_type": "equity", "market_cap": 1659074000, "stock_exchange_id": 3, "industry": "Waste Management", "sector": "Industrials", "description": "Enviri Corporation provides environmental solutions for industrial and specialty waste streams in the United States and internationally. The company is headquartered in Philadelphia, Pennsylvania.", "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": "0fa1bbcc-69af-4099-bc35-d190cde412cb", "symbol": "NVRI", "name": "Enviri Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/0fa1bbcc-69af-4099-bc35-d190cde412cb/", "api_url": "https://sharemaestro.com/factors/api/tickers/0fa1bbcc-69af-4099-bc35-d190cde412cb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.71, "value": 0.68, "quality": 0.06, "momentum": 0.95, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 19.3, "market_cap": 1588216300, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0568, "shareholder_yield": 0.0001, "roe": -0.7212, "piotroski_f_score": 2, "momentum_12_1": 1.3488, "volatility_252d": 0.4447 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.110846+00:00", "batch_id": "" }, "size": { "price_close": 19.3, "market_cap": 1588216300, "market_cap_usd": 1588216300, "enterprise_value": 3087949300, "shares_outstanding": 82291000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 6.8111, "ptbv_ratio": null, "ps_ratio": 0.7081, "pcf_ratio": 13.6512, "pfcf_ratio": 5.8845, "ev_ebitda": 17.6046, "ev_ebit": -308.6715, "ev_sales": 1.3768, "ev_fcf": 11.4411, "earnings_yield": null, "fcf_yield": 0.0874, "price_to_sales": 0.7081, "price_to_book": 6.8111, "price_to_cashflow": 13.6512, "ebitda_to_ev": 0.0568, "sales_yield": 0.7263 }, "yield": { "dividend_yield": 0.0001, "buyback_yield": 0, "shareholder_yield": 0.0001, "debt_paydown_yield": null, "total_yield": 0.0001 }, "quality": { "gross_margin": 0.1783, "operating_margin": -0.0045, "net_margin": -0.075, "ebitda_margin": 0.0782, "fcf_margin": 0.1203, "roe": -0.7212, "roa": -0.0622, "roic": -0.0043, "roc_greenblatt": null, "asset_turnover": 0.8294, "cash_conversion": -1.6049, "accruals_ratio": -0.1052, "sbc_to_revenue": 0.0086, "piotroski_f_score": 2, "altman_z_score": 1.8672, "earnings_stability_5y": 0.8914, "revenue_stability_5y": 0.2699, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1479, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 10.4177, "net_debt_to_ebitda": 8.5501, "debt_to_assets": 0.5995, "interest_coverage": -0.0889, "current_ratio": 1.1271, "quick_ratio": 0.8566, "net_debt": 1499733000, "local_beta": 0.0007, "volatility_252d": 0.4447, "volatility_60d": 0.9776, "max_drawdown_12m": -0.0928, "risk_adjusted_momentum": 3.0328 }, "growth": { "revenue_growth_1y": -0.0208, "revenue_growth_3y_cagr": -0.1596, "revenue_growth_5y_cagr": -0.0376, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2566, "book_value_growth_1y": -2.469, "revenue_growth": -0.0208, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0021, "price_return_3m": 0.0935, "price_return_6m": 0.0593, "price_return_9m": 0.6412, "price_return_12m": 1.3537, "price_return_12m_ex1m": 1.3488, "momentum_6m": 0.0593, "momentum_12m": 1.3537, "momentum_12_1": 1.3488, "distance_from_52w_high": -0.0699, "distance_from_52w_low": 1.3086, "relative_strength": 1.2537 }, "raw_ttm": { "revenue_ttm": 2242894000, "gross_profit_ttm": 399839999, "ebit_ttm": -10004000, "ebitda_ttm": 175406000, "net_income_ttm": -168177000, "eps_diluted_ttm": -2.0437, "operating_cash_flow_ttm": 116343000, "capital_expenditure_ttm": 153556000, "fcf_ttm": 269899000, "dividends_paid_ttm": 230000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 112551000, "cash_and_equivalents": 121476000, "total_current_assets": 722110000, "total_current_liabilities": 640692000, "net_ppe": null, "total_assets": 2704109000, "total_debt": 1621209000, "total_equity": 233179000, "net_working_capital": 24400000, "book_value_per_share": 2.8336, "retained_earnings": 1200569000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -787186999, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 84, "rank_ptbv": 50, "rank_ps": 20, "rank_pcf": 60, "rank_ev_ebitda": 72, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 46, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 94, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 85, "rank_fcf_margin": 65, "rank_piotroski": 97, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 8 }, "composites": { "value_composite": 32, "quality_composite": 94, "momentum_composite": 5, "growth_composite": 80, "yield_composite": 72, "svqf_composite": 31, "vc1_composite": 75, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.202, "os_score": 0.71, "value_percentile": 0.68, "quality_percentile": 0.06, "momentum_percentile": 0.95, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4050, "ticker_id": 2937, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.110846+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.3, "market_cap": 1588216300, "market_cap_usd": 1588216300, "enterprise_value": 3087949300, "shares_outstanding": 82291000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.81114637, "ptbv_ratio": null, "ps_ratio": 0.70811028, "pcf_ratio": 13.65115478, "pfcf_ratio": 5.88448383, "ev_ebitda": 17.60458194, "ev_ebit": -308.67146142, "ev_sales": 1.37677006, "ev_fcf": 11.44112909, "earnings_yield": null, "fcf_yield": 0.08740396, "dividend_yield": 0.00014482, "buyback_yield": 0, "shareholder_yield": 0.00014482, "debt_paydown_yield": null, "total_yield": 0.00014482, "gross_margin": 0.17826968, "operating_margin": -0.00446031, "net_margin": -0.07498214, "ebitda_margin": 0.07820521, "fcf_margin": 0.12033516, "roe": -0.72123562, "roa": -0.06219313, "roic": -0.00432971, "roc_greenblatt": null, "asset_turnover": 0.8294392, "cash_conversion": -1.60485084, "accruals_ratio": -0.10521765, "sbc_to_revenue": 0.00860228, "debt_to_equity": 10.41773916, "net_debt_to_ebitda": 8.5500667, "debt_to_assets": 0.59953537, "interest_coverage": -0.08888415, "current_ratio": 1.12707822, "quick_ratio": 0.8566269, "net_debt": 1499733000, "revenue_growth_1y": -0.02083199, "revenue_growth_3y_cagr": -0.15962672, "revenue_growth_5y_cagr": -0.03760245, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.25660664, "book_value_growth_1y": -2.46897033, "piotroski_f_score": 2, "altman_z_score": 1.86721442, "earnings_stability_5y": 0.891444, "revenue_stability_5y": 0.269878, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00207684, "price_return_3m": 0.09348442, "price_return_6m": 0.05927552, "price_return_9m": 0.64115646, "price_return_12m": 1.35365854, "price_return_12m_ex1m": 1.34878049, "distance_from_52w_high": -0.06987952, "distance_from_52w_low": 1.30861244, "relative_strength": 1.25369496, "local_beta": 0.0007, "volatility_252d": 0.444724, "volatility_60d": 0.977615, "max_drawdown_12m": -0.092827, "revenue_ttm": 2242894000, "gross_profit_ttm": 399839999, "ebit_ttm": -10004000, "ebitda_ttm": 175406000, "net_income_ttm": -168177000, "eps_diluted_ttm": -2.04368643, "operating_cash_flow_ttm": 116343000, "capital_expenditure_ttm": 153556000, "fcf_ttm": 269899000, "dividends_paid_ttm": 230000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 112551000, "cash_and_equivalents": 121476000, "total_current_assets": 722110000, "total_current_liabilities": 640692000, "net_ppe": null, "total_assets": 2704109000, "total_debt": 1621209000, "total_equity": 233179000, "net_working_capital": 24400000, "book_value_per_share": 2.83359055, "retained_earnings": 1200569000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -787186999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 84, "rank_ptbv": 50, "rank_ps": 20, "rank_pcf": 60, "rank_ev_ebitda": 72, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 46, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 94, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 85, "rank_fcf_margin": 65, "rank_piotroski": 97, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 8, "value_composite": 32, "quality_composite": 94, "momentum_composite": 5, "growth_composite": 80, "yield_composite": 72, "svqf_composite": 31, "vc1_composite": 75, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.3, "os": 0.71, "value": 0.68, "quality": 0.06, "momentum": 0.95, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0001, "roe": -0.7212, "momentum_12_1": 1.3488, "complete_fields": { "id": 4050, "ticker_id": 2937, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.110846+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.3, "market_cap": 1588216300, "market_cap_usd": 1588216300, "enterprise_value": 3087949300, "shares_outstanding": 82291000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.81114637, "ptbv_ratio": null, "ps_ratio": 0.70811028, "pcf_ratio": 13.65115478, "pfcf_ratio": 5.88448383, "ev_ebitda": 17.60458194, "ev_ebit": -308.67146142, "ev_sales": 1.37677006, "ev_fcf": 11.44112909, "earnings_yield": null, "fcf_yield": 0.08740396, "dividend_yield": 0.00014482, "buyback_yield": 0, "shareholder_yield": 0.00014482, "debt_paydown_yield": null, "total_yield": 0.00014482, "gross_margin": 0.17826968, "operating_margin": -0.00446031, "net_margin": -0.07498214, "ebitda_margin": 0.07820521, "fcf_margin": 0.12033516, "roe": -0.72123562, "roa": -0.06219313, "roic": -0.00432971, "roc_greenblatt": null, "asset_turnover": 0.8294392, "cash_conversion": -1.60485084, "accruals_ratio": -0.10521765, "sbc_to_revenue": 0.00860228, "debt_to_equity": 10.41773916, "net_debt_to_ebitda": 8.5500667, "debt_to_assets": 0.59953537, "interest_coverage": -0.08888415, "current_ratio": 1.12707822, "quick_ratio": 0.8566269, "net_debt": 1499733000, "revenue_growth_1y": -0.02083199, "revenue_growth_3y_cagr": -0.15962672, "revenue_growth_5y_cagr": -0.03760245, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.25660664, "book_value_growth_1y": -2.46897033, "piotroski_f_score": 2, "altman_z_score": 1.86721442, "earnings_stability_5y": 0.891444, "revenue_stability_5y": 0.269878, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00207684, "price_return_3m": 0.09348442, "price_return_6m": 0.05927552, "price_return_9m": 0.64115646, "price_return_12m": 1.35365854, "price_return_12m_ex1m": 1.34878049, "distance_from_52w_high": -0.06987952, "distance_from_52w_low": 1.30861244, "relative_strength": 1.25369496, "local_beta": 0.0007, "volatility_252d": 0.444724, "volatility_60d": 0.977615, "max_drawdown_12m": -0.092827, "revenue_ttm": 2242894000, "gross_profit_ttm": 399839999, "ebit_ttm": -10004000, "ebitda_ttm": 175406000, "net_income_ttm": -168177000, "eps_diluted_ttm": -2.04368643, "operating_cash_flow_ttm": 116343000, "capital_expenditure_ttm": 153556000, "fcf_ttm": 269899000, "dividends_paid_ttm": 230000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 112551000, "cash_and_equivalents": 121476000, "total_current_assets": 722110000, "total_current_liabilities": 640692000, "net_ppe": null, "total_assets": 2704109000, "total_debt": 1621209000, "total_equity": 233179000, "net_working_capital": 24400000, "book_value_per_share": 2.83359055, "retained_earnings": 1200569000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -787186999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 84, "rank_ptbv": 50, "rank_ps": 20, "rank_pcf": 60, "rank_ev_ebitda": 72, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 46, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 94, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 85, "rank_fcf_margin": 65, "rank_piotroski": 97, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 8, "value_composite": 32, "quality_composite": 94, "momentum_composite": 5, "growth_composite": 80, "yield_composite": 72, "svqf_composite": 31, "vc1_composite": 75, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 1266506000, "cost_of_revenue": 1101596000, "gross_profit": 164910000, "ebit": -85619000, "ebitda": 34916000, "pretax_income": -191620000, "tax_provision": 27105000, "net_income": -228111000, "net_income_to_common": -228111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103487000, "total_current_assets": 695749000, "total_assets": 1670647000, "short_term_debt": 37517000, "long_term_debt": 1530309000, "total_debt": 1567826000, "total_liabilities": 2239008000, "total_equity": -608886000, "shares_outstanding": 80712000, "goodwill_and_intangibles": 395477000 }, "cash_flow": { "operating_cash_flow": -22777000, "capital_expenditure": 91820000, "free_cash_flow": 69043000, "dividends_paid": 230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306941, "ticker_id": 2937, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85619000", "ebitda": "34916000", "netIncome": "-228111000", "grossProfit": "164910000", "depreciation": "None", "totalRevenue": "1266506000", "costOfRevenue": "1101596000", "interestIncome": "2191000", "incomeBeforeTax": "-191620000", "interestExpense": "106156000", "operatingIncome": "-47557000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27105000", "reportedCurrency": "USD", "netInterestIncome": "-119433000", "nonInterestIncome": "None", "operatingExpenses": "212467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2676000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1101596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120535000", "sellingGeneralAndAdministrative": "382005000", "netIncomeFromContinuingOperations": "-159650000" }, "balance": { "goodwill": "379381000", "inventory": "171718000", "commonStock": "149519000", "currentDebt": "None", "investments": "None", "totalAssets": "1670647000", "longTermDebt": "1530309000", "shortTermDebt": "37517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16096000", "reportedCurrency": "USD", "retainedEarnings": "1211234000", "totalLiabilities": "2239008000", "otherCurrentAssets": "85489000", "totalCurrentAssets": "695749000", "currentLongTermDebt": "37364000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974899000", "currentAccountsPayable": "163474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1723075000", "totalShareholderEquity": "-608886000", "capitalLeaseObligations": "134731000", "otherCurrentLiabilities": "243133000", "totalCurrentLiabilities": "456451000", "otherNonCurrentLiabilities": "57944000", "totalNonCurrentLiabilities": "1782557000", "cashAndShortTermInvestments": "103487000", "commonStockSharesOutstanding": "80712000", "intangibleAssetsExcludingGoodwill": "16096000", "cashAndCashEquivalentsAtCarryingValue": "103487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-224219000", "profitLoss": "None", "dividendPayout": "230000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7948000", "operatingCashflow": "-22777000", "capitalExpenditures": "91820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155796000", "cashflowFromInvestment": "-101087000", "stockBasedCompensation": "10356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1266506000, "cost_of_revenue": 1101596000, "gross_profit": 164910000, "research_and_development": 2676000, "selling_general_admin": 382005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85619000, "depreciation_amortisation": 120535000, "ebitda": 34916000, "interest_expense": 106156000, "interest_income": null, "other_non_operating": null, "pretax_income": -191620000, "tax_provision": 27105000, "effective_tax_rate": null, "net_income": -228111000, "net_income_continuing_ops": -159650000, "net_income_to_common": -228111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103487000, "short_term_investments": null, "net_receivables": 335055000, "inventory": 171718000, "other_current_assets": null, "total_current_assets": 695749000, "net_ppe": null, "goodwill": 379381000, "intangible_assets": 16096000, "goodwill_and_intangibles": 395477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 974899000, "total_assets": 1670647000, "short_term_debt": 37517000, "accounts_payable": 163474000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456451000, "long_term_debt": 1530309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1782557000, "total_liabilities": 2239008000, "total_debt": 1567826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1211234000, "total_equity": -608886000, "shares_outstanding": 80712000, "operating_cash_flow": -22777000, "stock_based_compensation": 10356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101087000, "dividends_paid": 230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 155796000, "free_cash_flow": 69043000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85619000", "ebitda": "34916000", "netIncome": "-228111000", "grossProfit": "164910000", "depreciation": "None", "totalRevenue": "1266506000", "costOfRevenue": "1101596000", "interestIncome": "2191000", "incomeBeforeTax": "-191620000", "interestExpense": "106156000", "operatingIncome": "-47557000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27105000", "reportedCurrency": "USD", "netInterestIncome": "-119433000", "nonInterestIncome": "None", "operatingExpenses": "212467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2676000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1101596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120535000", "sellingGeneralAndAdministrative": "382005000", "netIncomeFromContinuingOperations": "-159650000" }, "balance": { "goodwill": "379381000", "inventory": "171718000", "commonStock": "149519000", "currentDebt": "None", "investments": "None", "totalAssets": "1670647000", "longTermDebt": "1530309000", "shortTermDebt": "37517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16096000", "reportedCurrency": "USD", "retainedEarnings": "1211234000", "totalLiabilities": "2239008000", "otherCurrentAssets": "85489000", "totalCurrentAssets": "695749000", "currentLongTermDebt": "37364000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974899000", "currentAccountsPayable": "163474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1723075000", "totalShareholderEquity": "-608886000", "capitalLeaseObligations": "134731000", "otherCurrentLiabilities": "243133000", "totalCurrentLiabilities": "456451000", "otherNonCurrentLiabilities": "57944000", "totalNonCurrentLiabilities": "1782557000", "cashAndShortTermInvestments": "103487000", "commonStockSharesOutstanding": "80712000", "intangibleAssetsExcludingGoodwill": "16096000", "cashAndCashEquivalentsAtCarryingValue": "103487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-224219000", "profitLoss": "None", "dividendPayout": "230000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7948000", "operatingCashflow": "-22777000", "capitalExpenditures": "91820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155796000", "cashflowFromInvestment": "-101087000", "stockBasedCompensation": "10356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120535000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 2342645000, "cost_of_revenue": 1902587000, "gross_profit": 440058000, "ebit": 10547000, "ebitda": 190347000, "pretax_income": -101680000, "tax_provision": 17066000, "net_income": -127973000, "net_income_to_common": -127973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88359000, "total_current_assets": 710525000, "total_assets": 2650233000, "short_term_debt": 97250000, "long_term_debt": 1410718000, "total_debt": 1507968000, "total_liabilities": 2200634000, "total_equity": 411448000, "shares_outstanding": 80118000, "goodwill_and_intangibles": 1038196000 }, "cash_flow": { "operating_cash_flow": 78063000, "capital_expenditure": 137900000, "free_cash_flow": 215963000, "dividends_paid": 321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306946, "ticker_id": 2937, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10547000", "ebitda": "190347000", "netIncome": "-127973000", "grossProfit": "440058000", "depreciation": "None", "totalRevenue": "2342645000", "costOfRevenue": "1902587000", "interestIncome": "6795000", "incomeBeforeTax": "-101680000", "interestExpense": "126175000", "operatingIncome": "31745000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17066000", "reportedCurrency": "USD", "netInterestIncome": "-116687000", "nonInterestIncome": "None", "operatingExpenses": "408313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3961000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1902587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179800000", "sellingGeneralAndAdministrative": "359388000", "netIncomeFromContinuingOperations": "-118746000" }, "balance": { "goodwill": "739758000", "inventory": "182042000", "commonStock": "146844000", "currentDebt": "None", "investments": "None", "totalAssets": "2650233000", "longTermDebt": "1410718000", "shortTermDebt": "97250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "298438000", "reportedCurrency": "USD", "retainedEarnings": "1400347000", "totalLiabilities": "2200634000", "otherCurrentAssets": "79114000", "totalCurrentAssets": "710525000", "currentLongTermDebt": "29148000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1939708000", "currentAccountsPayable": "214689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1575966000", "totalShareholderEquity": "411448000", "capitalLeaseObligations": "94047000", "otherCurrentLiabilities": "235431000", "totalCurrentLiabilities": "566382000", "otherNonCurrentLiabilities": "55136000", "totalNonCurrentLiabilities": "1634252000", "cashAndShortTermInvestments": "88359000", "commonStockSharesOutstanding": "80118000", "intangibleAssetsExcludingGoodwill": "298438000", "cashAndCashEquivalentsAtCarryingValue": "88359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122661000", "profitLoss": "None", "dividendPayout": "321000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7534000", "operatingCashflow": "78063000", "capitalExpenditures": "137900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63400000", "cashflowFromInvestment": "-34073000", "stockBasedCompensation": "16650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1885000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2342645000, "cost_of_revenue": 1902587000, "gross_profit": 440058000, "research_and_development": 3961000, "selling_general_admin": 359388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10547000, "depreciation_amortisation": 179800000, "ebitda": 190347000, "interest_expense": 126175000, "interest_income": null, "other_non_operating": null, "pretax_income": -101680000, "tax_provision": 17066000, "effective_tax_rate": null, "net_income": -127973000, "net_income_continuing_ops": -118746000, "net_income_to_common": -127973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88359000, "short_term_investments": null, "net_receivables": 361010000, "inventory": 182042000, "other_current_assets": null, "total_current_assets": 710525000, "net_ppe": null, "goodwill": 739758000, "intangible_assets": 298438000, "goodwill_and_intangibles": 1038196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1939708000, "total_assets": 2650233000, "short_term_debt": 97250000, "accounts_payable": 214689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 566382000, "long_term_debt": 1410718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1634252000, "total_liabilities": 2200634000, "total_debt": 1507968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1400347000, "total_equity": 411448000, "shares_outstanding": 80118000, "operating_cash_flow": 78063000, "stock_based_compensation": 16650000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34073000, "dividends_paid": 321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63400000, "free_cash_flow": 215963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10547000", "ebitda": "190347000", "netIncome": "-127973000", "grossProfit": "440058000", "depreciation": "None", "totalRevenue": "2342645000", "costOfRevenue": "1902587000", "interestIncome": "6795000", "incomeBeforeTax": "-101680000", "interestExpense": "126175000", "operatingIncome": "31745000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17066000", "reportedCurrency": "USD", "netInterestIncome": "-116687000", "nonInterestIncome": "None", "operatingExpenses": "408313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3961000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1902587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179800000", "sellingGeneralAndAdministrative": "359388000", "netIncomeFromContinuingOperations": "-118746000" }, "balance": { "goodwill": "739758000", "inventory": "182042000", "commonStock": "146844000", "currentDebt": "None", "investments": "None", "totalAssets": "2650233000", "longTermDebt": "1410718000", "shortTermDebt": "97250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "298438000", "reportedCurrency": "USD", "retainedEarnings": "1400347000", "totalLiabilities": "2200634000", "otherCurrentAssets": "79114000", "totalCurrentAssets": "710525000", "currentLongTermDebt": "29148000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1939708000", "currentAccountsPayable": "214689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1575966000", "totalShareholderEquity": "411448000", "capitalLeaseObligations": "94047000", "otherCurrentLiabilities": "235431000", "totalCurrentLiabilities": "566382000", "otherNonCurrentLiabilities": "55136000", "totalNonCurrentLiabilities": "1634252000", "cashAndShortTermInvestments": "88359000", "commonStockSharesOutstanding": "80118000", "intangibleAssetsExcludingGoodwill": "298438000", "cashAndCashEquivalentsAtCarryingValue": "88359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122661000", "profitLoss": "None", "dividendPayout": "321000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7534000", "operatingCashflow": "78063000", "capitalExpenditures": "137900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63400000", "cashflowFromInvestment": "-34073000", "stockBasedCompensation": "16650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1885000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179800000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 2366020000, "cost_of_revenue": 1916131000, "gross_profit": 449889000, "ebit": 54411000, "ebitda": 225775000, "pretax_income": -53431000, "tax_provision": 30866000, "net_income": -86121000, "net_income_to_common": -86121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124614000, "total_current_assets": 827356000, "total_assets": 2854698000, "short_term_debt": 59204000, "long_term_debt": 1401437000, "total_debt": 1460641000, "total_liabilities": 2279290000, "total_equity": 523150999, "shares_outstanding": 79796000, "goodwill_and_intangibles": 1108961000 }, "cash_flow": { "operating_cash_flow": 114448000, "capital_expenditure": 139528000, "free_cash_flow": 253976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306951, "ticker_id": 2937, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54411000", "ebitda": "225775000", "netIncome": "-86121000", "grossProfit": "449889000", "depreciation": "None", "totalRevenue": "2366020000", "costOfRevenue": "1916131000", "interestIncome": "6670000", "incomeBeforeTax": "-53431000", "interestExpense": "120419000", "operatingIncome": "79938000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30866000", "reportedCurrency": "USD", "netInterestIncome": "-97202000", "nonInterestIncome": "None", "operatingExpenses": "369951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3458000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1916131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171364000", "sellingGeneralAndAdministrative": "312383000", "netIncomeFromContinuingOperations": "-47496000" }, "balance": { "goodwill": "780978000", "inventory": "189369000", "commonStock": "146105000", "currentDebt": "None", "investments": "None", "totalAssets": "2854698000", "longTermDebt": "1401437000", "shortTermDebt": "59204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "327983000", "reportedCurrency": "USD", "retainedEarnings": "1528320000", "totalLiabilities": "2279290000", "otherCurrentAssets": "69746000", "totalCurrentAssets": "827356000", "currentLongTermDebt": "30429000", "longTermInvestments": "None", "shortTermInvestments": "1443000", "currentNetReceivables": "443627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2027341999", "currentAccountsPayable": "243279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1536117000", "totalShareholderEquity": "523150999", "capitalLeaseObligations": "97264000", "otherCurrentLiabilities": "308304000", "totalCurrentLiabilities": "655233000", "otherNonCurrentLiabilities": "46721000", "totalNonCurrentLiabilities": "1624057000", "cashAndShortTermInvestments": "124614000", "commonStockSharesOutstanding": "79796000", "intangibleAssetsExcludingGoodwill": "327983000", "cashAndCashEquivalentsAtCarryingValue": "124614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3410000", "operatingCashflow": "114448000", "capitalExpenditures": "139528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44772000", "cashflowFromInvestment": "-116585000", "stockBasedCompensation": "12916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1426000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2366020000, "cost_of_revenue": 1916131000, "gross_profit": 449889000, "research_and_development": 3458000, "selling_general_admin": 312383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54411000, "depreciation_amortisation": 171364000, "ebitda": 225775000, "interest_expense": 120419000, "interest_income": null, "other_non_operating": null, "pretax_income": -53431000, "tax_provision": 30866000, "effective_tax_rate": null, "net_income": -86121000, "net_income_continuing_ops": -47496000, "net_income_to_common": -86121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124614000, "short_term_investments": 1443000, "net_receivables": 443627000, "inventory": 189369000, "other_current_assets": null, "total_current_assets": 827356000, "net_ppe": null, "goodwill": 780978000, "intangible_assets": 327983000, "goodwill_and_intangibles": 1108961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2027341999, "total_assets": 2854698000, "short_term_debt": 59204000, "accounts_payable": 243279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655233000, "long_term_debt": 1401437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1624057000, "total_liabilities": 2279290000, "total_debt": 1460641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1528320000, "total_equity": 523150999, "shares_outstanding": 79796000, "operating_cash_flow": 114448000, "stock_based_compensation": 12916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44772000, "free_cash_flow": 253976000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54411000", "ebitda": "225775000", "netIncome": "-86121000", "grossProfit": "449889000", "depreciation": "None", "totalRevenue": "2366020000", "costOfRevenue": "1916131000", "interestIncome": "6670000", "incomeBeforeTax": "-53431000", "interestExpense": "120419000", "operatingIncome": "79938000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30866000", "reportedCurrency": "USD", "netInterestIncome": "-97202000", "nonInterestIncome": "None", "operatingExpenses": "369951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3458000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1916131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171364000", "sellingGeneralAndAdministrative": "312383000", "netIncomeFromContinuingOperations": "-47496000" }, "balance": { "goodwill": "780978000", "inventory": "189369000", "commonStock": "146105000", "currentDebt": "None", "investments": "None", "totalAssets": "2854698000", "longTermDebt": "1401437000", "shortTermDebt": "59204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "327983000", "reportedCurrency": "USD", "retainedEarnings": "1528320000", "totalLiabilities": "2279290000", "otherCurrentAssets": "69746000", "totalCurrentAssets": "827356000", "currentLongTermDebt": "30429000", "longTermInvestments": "None", "shortTermInvestments": "1443000", "currentNetReceivables": "443627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2027341999", "currentAccountsPayable": "243279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1536117000", "totalShareholderEquity": "523150999", "capitalLeaseObligations": "97264000", "otherCurrentLiabilities": "308304000", "totalCurrentLiabilities": "655233000", "otherNonCurrentLiabilities": "46721000", "totalNonCurrentLiabilities": "1624057000", "cashAndShortTermInvestments": "124614000", "commonStockSharesOutstanding": "79796000", "intangibleAssetsExcludingGoodwill": "327983000", "cashAndCashEquivalentsAtCarryingValue": "124614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3410000", "operatingCashflow": "114448000", "capitalExpenditures": "139528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44772000", "cashflowFromInvestment": "-116585000", "stockBasedCompensation": "12916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1426000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171364000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 2133981000, "cost_of_revenue": 1795920000, "gross_profit": 338061000, "ebit": -91090000, "ebitda": 72759000, "pretax_income": -168075000, "tax_provision": 4856000, "net_income": -180069000, "net_income_to_common": -180069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81332000, "total_current_assets": 767735000, "total_assets": 2790854000, "short_term_debt": 45266000, "long_term_debt": 1336995000, "total_debt": 1382261000, "total_liabilities": 2167812000, "total_equity": 569442000, "shares_outstanding": 79493000, "goodwill_and_intangibles": 1111413000 }, "cash_flow": { "operating_cash_flow": 150527000, "capital_expenditure": 137344000, "free_cash_flow": 287871000, "dividends_paid": 526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306956, "ticker_id": 2937, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-91090000", "ebitda": "72759000", "netIncome": "-180069000", "grossProfit": "338061000", "depreciation": "None", "totalRevenue": "2133981000", "costOfRevenue": "1795920000", "interestIncome": "3559000", "incomeBeforeTax": "-168075000", "interestExpense": "72773000", "operatingIncome": "-100896000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4856000", "reportedCurrency": "USD", "netInterestIncome": "-71597000", "nonInterestIncome": "None", "operatingExpenses": "438957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2858000", "otherNonOperatingIncome": "425000", "costofGoodsAndServicesSold": "1795920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163849000", "sellingGeneralAndAdministrative": "268066000", "netIncomeFromContinuingOperations": "-133517000" }, "balance": { "goodwill": "759253000", "inventory": "81375000", "commonStock": "145448000", "currentDebt": "None", "investments": "None", "totalAssets": "2790854000", "longTermDebt": "1336995000", "shortTermDebt": "45266000", "treasuryStock": "-848570000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "352160000", "reportedCurrency": "USD", "retainedEarnings": "1614441000", "totalLiabilities": "2167812000", "otherCurrentAssets": "315221000", "totalCurrentAssets": "767735000", "currentLongTermDebt": "19745000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2023119000", "currentAccountsPayable": "205577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "758128000", "shortLongTermDebtTotal": "1457507000", "totalShareholderEquity": "569442000", "capitalLeaseObligations": "100767000", "otherCurrentLiabilities": "342798000", "totalCurrentLiabilities": "597281000", "otherNonCurrentLiabilities": "45277000", "totalNonCurrentLiabilities": "1570531000", "cashAndShortTermInvestments": "81332000", "commonStockSharesOutstanding": "79493000", "intangibleAssetsExcludingGoodwill": "352160000", "cashAndCashEquivalentsAtCarryingValue": "81332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176431000", "profitLoss": "None", "dividendPayout": "526000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16798000", "operatingCashflow": "150527000", "capitalExpenditures": "137344000", "changeInReceivables": "94317000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42785000", "cashflowFromInvestment": "-99061000", "stockBasedCompensation": "10796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8681000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163849000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2133981000, "cost_of_revenue": 1795920000, "gross_profit": 338061000, "research_and_development": 2858000, "selling_general_admin": 268066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -91090000, "depreciation_amortisation": 163849000, "ebitda": 72759000, "interest_expense": 72773000, "interest_income": null, "other_non_operating": null, "pretax_income": -168075000, "tax_provision": 4856000, "effective_tax_rate": null, "net_income": -180069000, "net_income_continuing_ops": -133517000, "net_income_to_common": -180069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81332000, "short_term_investments": null, "net_receivables": 289807000, "inventory": 81375000, "other_current_assets": null, "total_current_assets": 767735000, "net_ppe": null, "goodwill": 759253000, "intangible_assets": 352160000, "goodwill_and_intangibles": 1111413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2023119000, "total_assets": 2790854000, "short_term_debt": 45266000, "accounts_payable": 205577000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 597281000, "long_term_debt": 1336995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1570531000, "total_liabilities": 2167812000, "total_debt": 1382261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1614441000, "total_equity": 569442000, "shares_outstanding": 79493000, "operating_cash_flow": 150527000, "stock_based_compensation": 10796000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137344000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99061000, "dividends_paid": 526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42785000, "free_cash_flow": 287871000, "net_change_in_cash": 8681000 }, "raw_data": { "income": { "ebit": "-91090000", "ebitda": "72759000", "netIncome": "-180069000", "grossProfit": "338061000", "depreciation": "None", "totalRevenue": "2133981000", "costOfRevenue": "1795920000", "interestIncome": "3559000", "incomeBeforeTax": "-168075000", "interestExpense": "72773000", "operatingIncome": "-100896000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4856000", "reportedCurrency": "USD", "netInterestIncome": "-71597000", "nonInterestIncome": "None", "operatingExpenses": "438957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2858000", "otherNonOperatingIncome": "425000", "costofGoodsAndServicesSold": "1795920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163849000", "sellingGeneralAndAdministrative": "268066000", "netIncomeFromContinuingOperations": "-133517000" }, "balance": { "goodwill": "759253000", "inventory": "81375000", "commonStock": "145448000", "currentDebt": "None", "investments": "None", "totalAssets": "2790854000", "longTermDebt": "1336995000", "shortTermDebt": "45266000", "treasuryStock": "-848570000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "352160000", "reportedCurrency": "USD", "retainedEarnings": "1614441000", "totalLiabilities": "2167812000", "otherCurrentAssets": "315221000", "totalCurrentAssets": "767735000", "currentLongTermDebt": "19745000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2023119000", "currentAccountsPayable": "205577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "758128000", "shortLongTermDebtTotal": "1457507000", "totalShareholderEquity": "569442000", "capitalLeaseObligations": "100767000", "otherCurrentLiabilities": "342798000", "totalCurrentLiabilities": "597281000", "otherNonCurrentLiabilities": "45277000", "totalNonCurrentLiabilities": "1570531000", "cashAndShortTermInvestments": "81332000", "commonStockSharesOutstanding": "79493000", "intangibleAssetsExcludingGoodwill": "352160000", "cashAndCashEquivalentsAtCarryingValue": "81332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176431000", "profitLoss": "None", "dividendPayout": "526000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16798000", "operatingCashflow": "150527000", "capitalExpenditures": "137344000", "changeInReceivables": "94317000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42785000", "cashflowFromInvestment": "-99061000", "stockBasedCompensation": "10796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8681000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163849000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 1848399000, "cost_of_revenue": 1490556000, "gross_profit": 357843000, "ebit": 100741000, "ebitda": 267414000, "pretax_income": 37204000, "tax_provision": 9089000, "net_income": -3249000, "net_income_to_common": -3249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82908000, "total_current_assets": 874973000, "total_assets": 3053908000, "short_term_debt": 43564000, "long_term_debt": 1359446000, "total_debt": 1403010000, "total_liabilities": 2248138000, "total_equity": 748160000, "shares_outstanding": 80289000, "goodwill_and_intangibles": 1285910000 }, "cash_flow": { "operating_cash_flow": 72197000, "capital_expenditure": 158684000, "free_cash_flow": 230881000, "dividends_paid": 269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306961, "ticker_id": 2937, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100741000", "ebitda": "267414000", "netIncome": "-3249000", "grossProfit": "357843000", "depreciation": "None", "totalRevenue": "1848399000", "costOfRevenue": "1490556000", "interestIncome": "2231000", "incomeBeforeTax": "37204000", "interestExpense": "63235000", "operatingIncome": "88376000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9089000", "reportedCurrency": "USD", "netInterestIncome": "-66510000", "nonInterestIncome": "None", "operatingExpenses": "269467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "956000", "otherNonOperatingIncome": "-3577000", "costofGoodsAndServicesSold": "1490556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166673000", "sellingGeneralAndAdministrative": "272233000", "netIncomeFromContinuingOperations": "28115000" }, "balance": { "goodwill": "883109000", "inventory": "70493000", "commonStock": "144883000", "currentDebt": "None", "investments": "None", "totalAssets": "3053908000", "longTermDebt": "1359446000", "shortTermDebt": "43564000", "treasuryStock": "-846622000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "402801000", "reportedCurrency": "USD", "retainedEarnings": "1794510000", "totalLiabilities": "2248138000", "otherCurrentAssets": "310632000", "totalCurrentAssets": "874973000", "currentLongTermDebt": "17974000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "410940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178935000", "currentAccountsPayable": "186126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "653913000", "shortLongTermDebtTotal": "1477581000", "totalShareholderEquity": "748160000", "capitalLeaseObligations": "100161000", "otherCurrentLiabilities": "365323000", "totalCurrentLiabilities": "601391000", "otherNonCurrentLiabilities": "141977000", "totalNonCurrentLiabilities": "1646747000", "cashAndShortTermInvestments": "82908000", "commonStockSharesOutstanding": "80289000", "intangibleAssetsExcludingGoodwill": "402801000", "cashAndCashEquivalentsAtCarryingValue": "82908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2729000", "profitLoss": "None", "dividendPayout": "269000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7783000", "operatingCashflow": "72197000", "capitalExpenditures": "158684000", "changeInReceivables": "-19781000", "changeInExchangeRate": "None", "cashflowFromFinancing": "60238000", "cashflowFromInvestment": "-124449000", "stockBasedCompensation": "11719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7986000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1848399000, "cost_of_revenue": 1490556000, "gross_profit": 357843000, "research_and_development": 956000, "selling_general_admin": 272233000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100741000, "depreciation_amortisation": 166673000, "ebitda": 267414000, "interest_expense": 63235000, "interest_income": null, "other_non_operating": null, "pretax_income": 37204000, "tax_provision": 9089000, "effective_tax_rate": null, "net_income": -3249000, "net_income_continuing_ops": 28115000, "net_income_to_common": -3249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82908000, "short_term_investments": null, "net_receivables": 410940000, "inventory": 70493000, "other_current_assets": null, "total_current_assets": 874973000, "net_ppe": null, "goodwill": 883109000, "intangible_assets": 402801000, "goodwill_and_intangibles": 1285910000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2178935000, "total_assets": 3053908000, "short_term_debt": 43564000, "accounts_payable": 186126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601391000, "long_term_debt": 1359446000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1646747000, "total_liabilities": 2248138000, "total_debt": 1403010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1794510000, "total_equity": 748160000, "shares_outstanding": 80289000, "operating_cash_flow": 72197000, "stock_based_compensation": 11719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124449000, "dividends_paid": 269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60238000, "free_cash_flow": 230881000, "net_change_in_cash": 7986000 }, "raw_data": { "income": { "ebit": "100741000", "ebitda": "267414000", "netIncome": "-3249000", "grossProfit": "357843000", "depreciation": "None", "totalRevenue": "1848399000", "costOfRevenue": "1490556000", "interestIncome": "2231000", "incomeBeforeTax": "37204000", "interestExpense": "63235000", "operatingIncome": "88376000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9089000", "reportedCurrency": "USD", "netInterestIncome": "-66510000", "nonInterestIncome": "None", "operatingExpenses": "269467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "956000", "otherNonOperatingIncome": "-3577000", "costofGoodsAndServicesSold": "1490556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166673000", "sellingGeneralAndAdministrative": "272233000", "netIncomeFromContinuingOperations": "28115000" }, "balance": { "goodwill": "883109000", "inventory": "70493000", "commonStock": "144883000", "currentDebt": "None", "investments": "None", "totalAssets": "3053908000", "longTermDebt": "1359446000", "shortTermDebt": "43564000", "treasuryStock": "-846622000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "402801000", "reportedCurrency": "USD", "retainedEarnings": "1794510000", "totalLiabilities": "2248138000", "otherCurrentAssets": "310632000", "totalCurrentAssets": "874973000", "currentLongTermDebt": "17974000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "410940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178935000", "currentAccountsPayable": "186126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "653913000", "shortLongTermDebtTotal": "1477581000", "totalShareholderEquity": "748160000", "capitalLeaseObligations": "100161000", "otherCurrentLiabilities": "365323000", "totalCurrentLiabilities": "601391000", "otherNonCurrentLiabilities": "141977000", "totalNonCurrentLiabilities": "1646747000", "cashAndShortTermInvestments": "82908000", "commonStockSharesOutstanding": "80289000", "intangibleAssetsExcludingGoodwill": "402801000", "cashAndCashEquivalentsAtCarryingValue": "82908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2729000", "profitLoss": "None", "dividendPayout": "269000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7783000", "operatingCashflow": "72197000", "capitalExpenditures": "158684000", "changeInReceivables": "-19781000", "changeInExchangeRate": "None", "cashflowFromFinancing": "60238000", "cashflowFromInvestment": "-124449000", "stockBasedCompensation": "11719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7986000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166673000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 1534033000, "cost_of_revenue": 1242291000, "gross_profit": 291742000, "ebit": 62988000, "ebitda": 219729000, "pretax_income": -54034000, "tax_provision": -8673000, "net_income": -26341000, "net_income_to_common": -26341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76454000, "total_current_assets": 815823000, "total_assets": 2993287000, "short_term_debt": 44143000, "long_term_debt": 1271189000, "total_debt": 1315332000, "total_liabilities": 2279888000, "total_equity": 657154000, "shares_outstanding": 78939000, "goodwill_and_intangibles": 1324164000 }, "cash_flow": { "operating_cash_flow": 53818000, "capital_expenditure": 120224000, "free_cash_flow": 174042000, "dividends_paid": 216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306966, "ticker_id": 2937, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62988000", "ebitda": "219729000", "netIncome": "-26341000", "grossProfit": "291742000", "depreciation": "None", "totalRevenue": "1534033000", "costOfRevenue": "1242291000", "interestIncome": "2174000", "incomeBeforeTax": "-54034000", "interestExpense": "54592000", "operatingIncome": "-3306000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-8673000", "reportedCurrency": "USD", "netInterestIncome": "-59435000", "nonInterestIncome": "None", "operatingExpenses": "295048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "534000", "otherNonOperatingIncome": "18721000", "costofGoodsAndServicesSold": "1242291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156741000", "sellingGeneralAndAdministrative": "327932000", "netIncomeFromContinuingOperations": "-28160000" }, "balance": { "goodwill": "889048000", "inventory": "61001000", "commonStock": "144288000", "currentDebt": "None", "investments": "None", "totalAssets": "2993287000", "longTermDebt": "1271189000", "shortTermDebt": "44143000", "treasuryStock": "-843230000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "435116000", "reportedCurrency": "USD", "retainedEarnings": "1797759000", "totalLiabilities": "2279888000", "otherCurrentAssets": "291847000", "totalCurrentAssets": "815823000", "currentLongTermDebt": "21026000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386521000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2177464000", "currentAccountsPayable": "164102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "668209000", "shortLongTermDebtTotal": "1382458000", "totalShareholderEquity": "657154000", "capitalLeaseObligations": "94722000", "otherCurrentLiabilities": "286390000", "totalCurrentLiabilities": "537955000", "otherNonCurrentLiabilities": "54455000", "totalNonCurrentLiabilities": "1741933000", "cashAndShortTermInvestments": "76454000", "commonStockSharesOutstanding": "78939000", "intangibleAssetsExcludingGoodwill": "435116000", "cashAndCashEquivalentsAtCarryingValue": "76454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26341000", "profitLoss": "None", "dividendPayout": "216000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12281000", "operatingCashflow": "53818000", "capitalExpenditures": "120224000", "changeInReceivables": "34221000", "changeInExchangeRate": "None", "cashflowFromFinancing": "486958000", "cashflowFromInvestment": "-520644000", "stockBasedCompensation": "8565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20132000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1534033000, "cost_of_revenue": 1242291000, "gross_profit": 291742000, "research_and_development": 534000, "selling_general_admin": 327932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62988000, "depreciation_amortisation": 156741000, "ebitda": 219729000, "interest_expense": 54592000, "interest_income": null, "other_non_operating": null, "pretax_income": -54034000, "tax_provision": -8673000, "effective_tax_rate": null, "net_income": -26341000, "net_income_continuing_ops": -28160000, "net_income_to_common": -26341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76454000, "short_term_investments": null, "net_receivables": 386521000, "inventory": 61001000, "other_current_assets": null, "total_current_assets": 815823000, "net_ppe": null, "goodwill": 889048000, "intangible_assets": 435116000, "goodwill_and_intangibles": 1324164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2177464000, "total_assets": 2993287000, "short_term_debt": 44143000, "accounts_payable": 164102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537955000, "long_term_debt": 1271189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1741933000, "total_liabilities": 2279888000, "total_debt": 1315332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1797759000, "total_equity": 657154000, "shares_outstanding": 78939000, "operating_cash_flow": 53818000, "stock_based_compensation": 8565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520644000, "dividends_paid": 216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 486958000, "free_cash_flow": 174042000, "net_change_in_cash": 20132000 }, "raw_data": { "income": { "ebit": "62988000", "ebitda": "219729000", "netIncome": "-26341000", "grossProfit": "291742000", "depreciation": "None", "totalRevenue": "1534033000", "costOfRevenue": "1242291000", "interestIncome": "2174000", "incomeBeforeTax": "-54034000", "interestExpense": "54592000", "operatingIncome": "-3306000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-8673000", "reportedCurrency": "USD", "netInterestIncome": "-59435000", "nonInterestIncome": "None", "operatingExpenses": "295048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "534000", "otherNonOperatingIncome": "18721000", "costofGoodsAndServicesSold": "1242291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156741000", "sellingGeneralAndAdministrative": "327932000", "netIncomeFromContinuingOperations": "-28160000" }, "balance": { "goodwill": "889048000", "inventory": "61001000", "commonStock": "144288000", "currentDebt": "None", "investments": "None", "totalAssets": "2993287000", "longTermDebt": "1271189000", "shortTermDebt": "44143000", "treasuryStock": "-843230000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "435116000", "reportedCurrency": "USD", "retainedEarnings": "1797759000", "totalLiabilities": "2279888000", "otherCurrentAssets": "291847000", "totalCurrentAssets": "815823000", "currentLongTermDebt": "21026000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386521000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2177464000", "currentAccountsPayable": "164102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "668209000", "shortLongTermDebtTotal": "1382458000", "totalShareholderEquity": "657154000", "capitalLeaseObligations": "94722000", "otherCurrentLiabilities": "286390000", "totalCurrentLiabilities": "537955000", "otherNonCurrentLiabilities": "54455000", "totalNonCurrentLiabilities": "1741933000", "cashAndShortTermInvestments": "76454000", "commonStockSharesOutstanding": "78939000", "intangibleAssetsExcludingGoodwill": "435116000", "cashAndCashEquivalentsAtCarryingValue": "76454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26341000", "profitLoss": "None", "dividendPayout": "216000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12281000", "operatingCashflow": "53818000", "capitalExpenditures": "120224000", "changeInReceivables": "34221000", "changeInExchangeRate": "None", "cashflowFromFinancing": "486958000", "cashflowFromInvestment": "-520644000", "stockBasedCompensation": "8565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20132000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159702000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 1204369000, "cost_of_revenue": 930097000, "gross_profit": 274272000, "ebit": 85387000, "ebitda": 221282000, "pretax_income": 31338000, "tax_provision": 12728000, "net_income": 503919000, "net_income_to_common": 503919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57259000, "total_current_assets": 652812000, "total_assets": 2367467000, "short_term_debt": 18857000, "long_term_debt": 775498000, "total_debt": 794355000, "total_liabilities": 1577808000, "total_equity": 741580000, "shares_outstanding": 79632000, "goodwill_and_intangibles": 1037451000 }, "cash_flow": { "operating_cash_flow": -163000, "capital_expenditure": 186284000, "free_cash_flow": 186121000, "dividends_paid": 4712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306971, "ticker_id": 2937, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85387000", "ebitda": "221282000", "netIncome": "503919000", "grossProfit": "274272000", "depreciation": "None", "totalRevenue": "1204369000", "costOfRevenue": "930097000", "interestIncome": "1975000", "incomeBeforeTax": "31338000", "interestExpense": "35887000", "operatingIncome": "76403000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12728000", "reportedCurrency": "USD", "netInterestIncome": "-34611000", "nonInterestIncome": "None", "operatingExpenses": "197869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "886000", "otherNonOperatingIncome": "563679000", "costofGoodsAndServicesSold": "930097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135895000", "sellingGeneralAndAdministrative": "252970000", "netIncomeFromContinuingOperations": "36530000" }, "balance": { "goodwill": "738369000", "inventory": "156991000", "commonStock": "143400000", "currentDebt": "None", "investments": "None", "totalAssets": "2367467000", "longTermDebt": "775498000", "shortTermDebt": "18857000", "treasuryStock": "-838893000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "299082000", "reportedCurrency": "USD", "retainedEarnings": "1824100000", "totalLiabilities": "1577808000", "otherCurrentAssets": "76141000", "totalCurrentAssets": "652812000", "currentLongTermDebt": "6313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "362421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1714655000", "currentAccountsPayable": "176755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "561786000", "shortLongTermDebtTotal": "831329000", "totalShareholderEquity": "741580000", "capitalLeaseObligations": "49518000", "otherCurrentLiabilities": "196684000", "totalCurrentLiabilities": "464894000", "otherNonCurrentLiabilities": "288290000", "totalNonCurrentLiabilities": "1112914000", "cashAndShortTermInvestments": "57259000", "commonStockSharesOutstanding": "79632000", "intangibleAssetsExcludingGoodwill": "299082000", "cashAndCashEquivalentsAtCarryingValue": "57259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "512218000", "profitLoss": "None", "dividendPayout": "4712000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-42484000", "operatingCashflow": "-163000", "capitalExpenditures": "186284000", "changeInReceivables": "-3464000", "changeInExchangeRate": "None", "cashflowFromFinancing": "125734000", "cashflowFromInvestment": "-132192000", "stockBasedCompensation": "10716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6621000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1204369000, "cost_of_revenue": 930097000, "gross_profit": 274272000, "research_and_development": 886000, "selling_general_admin": 252970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85387000, "depreciation_amortisation": 135895000, "ebitda": 221282000, "interest_expense": 35887000, "interest_income": null, "other_non_operating": null, "pretax_income": 31338000, "tax_provision": 12728000, "effective_tax_rate": null, "net_income": 503919000, "net_income_continuing_ops": 36530000, "net_income_to_common": 503919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57259000, "short_term_investments": null, "net_receivables": 362421000, "inventory": 156991000, "other_current_assets": null, "total_current_assets": 652812000, "net_ppe": null, "goodwill": 738369000, "intangible_assets": 299082000, "goodwill_and_intangibles": 1037451000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1714655000, "total_assets": 2367467000, "short_term_debt": 18857000, "accounts_payable": 176755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464894000, "long_term_debt": 775498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112914000, "total_liabilities": 1577808000, "total_debt": 794355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1824100000, "total_equity": 741580000, "shares_outstanding": 79632000, "operating_cash_flow": -163000, "stock_based_compensation": 10716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132192000, "dividends_paid": 4712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125734000, "free_cash_flow": 186121000, "net_change_in_cash": -6621000 }, "raw_data": { "income": { "ebit": "85387000", "ebitda": "221282000", "netIncome": "503919000", "grossProfit": "274272000", "depreciation": "None", "totalRevenue": "1204369000", "costOfRevenue": "930097000", "interestIncome": "1975000", "incomeBeforeTax": "31338000", "interestExpense": "35887000", "operatingIncome": "76403000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12728000", "reportedCurrency": "USD", "netInterestIncome": "-34611000", "nonInterestIncome": "None", "operatingExpenses": "197869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "886000", "otherNonOperatingIncome": "563679000", "costofGoodsAndServicesSold": "930097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135895000", "sellingGeneralAndAdministrative": "252970000", "netIncomeFromContinuingOperations": "36530000" }, "balance": { "goodwill": "738369000", "inventory": "156991000", "commonStock": "143400000", "currentDebt": "None", "investments": "None", "totalAssets": "2367467000", "longTermDebt": "775498000", "shortTermDebt": "18857000", "treasuryStock": "-838893000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "299082000", "reportedCurrency": "USD", "retainedEarnings": "1824100000", "totalLiabilities": "1577808000", "otherCurrentAssets": "76141000", "totalCurrentAssets": "652812000", "currentLongTermDebt": "6313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "362421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1714655000", "currentAccountsPayable": "176755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "561786000", "shortLongTermDebtTotal": "831329000", "totalShareholderEquity": "741580000", "capitalLeaseObligations": "49518000", "otherCurrentLiabilities": "196684000", "totalCurrentLiabilities": "464894000", "otherNonCurrentLiabilities": "288290000", "totalNonCurrentLiabilities": "1112914000", "cashAndShortTermInvestments": "57259000", "commonStockSharesOutstanding": "79632000", "intangibleAssetsExcludingGoodwill": "299082000", "cashAndCashEquivalentsAtCarryingValue": "57259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "512218000", "profitLoss": "None", "dividendPayout": "4712000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-42484000", "operatingCashflow": "-163000", "capitalExpenditures": "186284000", "changeInReceivables": "-3464000", "changeInExchangeRate": "None", "cashflowFromFinancing": "125734000", "cashflowFromInvestment": "-132192000", "stockBasedCompensation": "10716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6621000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138395000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 1722380000, "cost_of_revenue": 1288737000, "gross_profit": 433643000, "ebit": 135024000, "ebitda": 260080000, "pretax_income": 157254000, "tax_provision": 12899000, "net_income": 137057000, "net_income_to_common": 137057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64260000, "total_current_assets": 605034000, "total_assets": 1632867000, "short_term_debt": 16567000, "long_term_debt": 585662000, "total_debt": 602229000, "total_liabilities": 1319491000, "total_equity": 268263000, "shares_outstanding": 83595000, "goodwill_and_intangibles": 491377000 }, "cash_flow": { "operating_cash_flow": 192022000, "capital_expenditure": 132168000, "free_cash_flow": 324190000, "dividends_paid": 5480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306976, "ticker_id": 2937, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135024000", "ebitda": "260080000", "netIncome": "137057000", "grossProfit": "433643000", "depreciation": "None", "totalRevenue": "1722380000", "costOfRevenue": "1288737000", "interestIncome": "2155000", "incomeBeforeTax": "157254000", "interestExpense": "22658000", "operatingIncome": "190927000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12899000", "reportedCurrency": "USD", "netInterestIncome": "-35993000", "nonInterestIncome": "None", "operatingExpenses": "244238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5548000", "otherNonOperatingIncome": "1770000", "costofGoodsAndServicesSold": "1288737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125056000", "sellingGeneralAndAdministrative": "238690000", "netIncomeFromContinuingOperations": "144739000" }, "balance": { "goodwill": "411552000", "inventory": "133111000", "commonStock": "141842000", "currentDebt": "None", "investments": "None", "totalAssets": "1632867000", "longTermDebt": "585662000", "shortTermDebt": "16567000", "treasuryStock": "-795821000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "79825000", "reportedCurrency": "USD", "retainedEarnings": "1298752000", "totalLiabilities": "1319491000", "otherCurrentAssets": "163146000", "totalCurrentAssets": "605034000", "currentLongTermDebt": "16567000", "longTermInvestments": "128000", "shortTermInvestments": "1331000", "currentNetReceivables": "258557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027833000", "currentAccountsPayable": "124984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469900000", "shortLongTermDebtTotal": "602229000", "totalShareholderEquity": "268263000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "272811000", "totalCurrentLiabilities": "416996000", "otherNonCurrentLiabilities": "316833000", "totalNonCurrentLiabilities": "902495000", "cashAndShortTermInvestments": "64260000", "commonStockSharesOutstanding": "83595000", "intangibleAssetsExcludingGoodwill": "79825000", "cashAndCashEquivalentsAtCarryingValue": "64260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145013000", "profitLoss": "None", "dividendPayout": "5480000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-14706000", "operatingCashflow": "192022000", "capitalExpenditures": "132168000", "changeInReceivables": "-16881000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25538000", "cashflowFromInvestment": "-161143000", "stockBasedCompensation": "10274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1722380000, "cost_of_revenue": 1288737000, "gross_profit": 433643000, "research_and_development": 5548000, "selling_general_admin": 238690000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135024000, "depreciation_amortisation": 125056000, "ebitda": 260080000, "interest_expense": 22658000, "interest_income": null, "other_non_operating": null, "pretax_income": 157254000, "tax_provision": 12899000, "effective_tax_rate": null, "net_income": 137057000, "net_income_continuing_ops": 144739000, "net_income_to_common": 137057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64260000, "short_term_investments": 1331000, "net_receivables": 258557000, "inventory": 133111000, "other_current_assets": null, "total_current_assets": 605034000, "net_ppe": null, "goodwill": 411552000, "intangible_assets": 79825000, "goodwill_and_intangibles": 491377000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1027833000, "total_assets": 1632867000, "short_term_debt": 16567000, "accounts_payable": 124984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 416996000, "long_term_debt": 585662000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 902495000, "total_liabilities": 1319491000, "total_debt": 602229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1298752000, "total_equity": 268263000, "shares_outstanding": 83595000, "operating_cash_flow": 192022000, "stock_based_compensation": 10274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161143000, "dividends_paid": 5480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25538000, "free_cash_flow": 324190000, "net_change_in_cash": 5341000 }, "raw_data": { "income": { "ebit": "135024000", "ebitda": "260080000", "netIncome": "137057000", "grossProfit": "433643000", "depreciation": "None", "totalRevenue": "1722380000", "costOfRevenue": "1288737000", "interestIncome": "2155000", "incomeBeforeTax": "157254000", "interestExpense": "22658000", "operatingIncome": "190927000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12899000", "reportedCurrency": "USD", "netInterestIncome": "-35993000", "nonInterestIncome": "None", "operatingExpenses": "244238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5548000", "otherNonOperatingIncome": "1770000", "costofGoodsAndServicesSold": "1288737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125056000", "sellingGeneralAndAdministrative": "238690000", "netIncomeFromContinuingOperations": "144739000" }, "balance": { "goodwill": "411552000", "inventory": "133111000", "commonStock": "141842000", "currentDebt": "None", "investments": "None", "totalAssets": "1632867000", "longTermDebt": "585662000", "shortTermDebt": "16567000", "treasuryStock": "-795821000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "79825000", "reportedCurrency": "USD", "retainedEarnings": "1298752000", "totalLiabilities": "1319491000", "otherCurrentAssets": "163146000", "totalCurrentAssets": "605034000", "currentLongTermDebt": "16567000", "longTermInvestments": "128000", "shortTermInvestments": "1331000", "currentNetReceivables": "258557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027833000", "currentAccountsPayable": "124984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469900000", "shortLongTermDebtTotal": "602229000", "totalShareholderEquity": "268263000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "272811000", "totalCurrentLiabilities": "416996000", "otherNonCurrentLiabilities": "316833000", "totalNonCurrentLiabilities": "902495000", "cashAndShortTermInvestments": "64260000", "commonStockSharesOutstanding": "83595000", "intangibleAssetsExcludingGoodwill": "79825000", "cashAndCashEquivalentsAtCarryingValue": "64260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145013000", "profitLoss": "None", "dividendPayout": "5480000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-14706000", "operatingCashflow": "192022000", "capitalExpenditures": "132168000", "changeInReceivables": "-16881000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25538000", "cashflowFromInvestment": "-161143000", "stockBasedCompensation": "10274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132785000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 549381000, "cost_of_revenue": 455714000, "gross_profit": 93667000, "ebit": 1746000, "ebitda": 48969000, "pretax_income": -32773999, "tax_provision": -24387000, "net_income": -10665000, "net_income_to_common": -10665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121476000, "total_current_assets": 722110000, "total_assets": 2704109000, "short_term_debt": 64458000, "long_term_debt": 1556751000, "total_debt": 1621209000, "total_liabilities": 2429198000, "total_equity": 233179000, "shares_outstanding": 82291000, "goodwill_and_intangibles": 1020365999 }, "cash_flow": { "operating_cash_flow": 21536000, "capital_expenditure": 33727000, "free_cash_flow": 55263000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306939, "ticker_id": 2937, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1746000", "ebitda": "48969000", "netIncome": "-10665000", "grossProfit": "93667000", "depreciation": "None", "totalRevenue": "549381000", "costOfRevenue": "455714000", "interestIncome": "473000", "incomeBeforeTax": "-32773999", "interestExpense": "28282000", "operatingIncome": "1746000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-24387000", "reportedCurrency": "USD", "netInterestIncome": "-29654000", "nonInterestIncome": "None", "operatingExpenses": "91921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "465000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47223000", "sellingGeneralAndAdministrative": "91456000", "netIncomeFromContinuingOperations": "-8387000" }, "balance": { "goodwill": "753858000", "inventory": "173276000", "commonStock": "152334000", "currentDebt": "None", "investments": "None", "totalAssets": "2704109000", "longTermDebt": "1556751000", "shortTermDebt": "64458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "266507999", "reportedCurrency": "USD", "retainedEarnings": "1200569000", "totalLiabilities": "2429198000", "otherCurrentAssets": "69297000", "totalCurrentAssets": "722110000", "currentLongTermDebt": "34534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981998999", "currentAccountsPayable": "257326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1726747000", "totalShareholderEquity": "233179000", "capitalLeaseObligations": "135462000", "otherCurrentLiabilities": "305077000", "totalCurrentLiabilities": "640692000", "otherNonCurrentLiabilities": "55791000", "totalNonCurrentLiabilities": "1788505999", "cashAndShortTermInvestments": "121476000", "commonStockSharesOutstanding": "82291000", "intangibleAssetsExcludingGoodwill": "266507999", "cashAndCashEquivalentsAtCarryingValue": "121476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "7387000", "operatingCashflow": "21536000", "capitalExpenditures": "33727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8058999", "cashflowFromInvestment": "-30668000", "stockBasedCompensation": "2329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549381000, "cost_of_revenue": 455714000, "gross_profit": 93667000, "research_and_development": 465000, "selling_general_admin": 91456000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1746000, "depreciation_amortisation": 47223000, "ebitda": 48969000, "interest_expense": 28282000, "interest_income": null, "other_non_operating": null, "pretax_income": -32773999, "tax_provision": -24387000, "effective_tax_rate": null, "net_income": -10665000, "net_income_continuing_ops": -8387000, "net_income_to_common": -10665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121476000, "short_term_investments": null, "net_receivables": 358061000, "inventory": 173276000, "other_current_assets": null, "total_current_assets": 722110000, "net_ppe": null, "goodwill": 753858000, "intangible_assets": 266507999, "goodwill_and_intangibles": 1020365999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1981998999, "total_assets": 2704109000, "short_term_debt": 64458000, "accounts_payable": 257326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 640692000, "long_term_debt": 1556751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1788505999, "total_liabilities": 2429198000, "total_debt": 1621209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1200569000, "total_equity": 233179000, "shares_outstanding": 82291000, "operating_cash_flow": 21536000, "stock_based_compensation": 2329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8058999, "free_cash_flow": 55263000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1746000", "ebitda": "48969000", "netIncome": "-10665000", "grossProfit": "93667000", "depreciation": "None", "totalRevenue": "549381000", "costOfRevenue": "455714000", "interestIncome": "473000", "incomeBeforeTax": "-32773999", "interestExpense": "28282000", "operatingIncome": "1746000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-24387000", "reportedCurrency": "USD", "netInterestIncome": "-29654000", "nonInterestIncome": "None", "operatingExpenses": "91921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "465000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47223000", "sellingGeneralAndAdministrative": "91456000", "netIncomeFromContinuingOperations": "-8387000" }, "balance": { "goodwill": "753858000", "inventory": "173276000", "commonStock": "152334000", "currentDebt": "None", "investments": "None", "totalAssets": "2704109000", "longTermDebt": "1556751000", "shortTermDebt": "64458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "266507999", "reportedCurrency": "USD", "retainedEarnings": "1200569000", "totalLiabilities": "2429198000", "otherCurrentAssets": "69297000", "totalCurrentAssets": "722110000", "currentLongTermDebt": "34534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981998999", "currentAccountsPayable": "257326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1726747000", "totalShareholderEquity": "233179000", "capitalLeaseObligations": "135462000", "otherCurrentLiabilities": "305077000", "totalCurrentLiabilities": "640692000", "otherNonCurrentLiabilities": "55791000", "totalNonCurrentLiabilities": "1788505999", "cashAndShortTermInvestments": "121476000", "commonStockSharesOutstanding": "82291000", "intangibleAssetsExcludingGoodwill": "266507999", "cashAndCashEquivalentsAtCarryingValue": "121476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "7387000", "operatingCashflow": "21536000", "capitalExpenditures": "33727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8058999", "cashflowFromInvestment": "-30668000", "stockBasedCompensation": "2329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47223000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 556444000, "cost_of_revenue": 469844000, "gross_profit": 86599999, "ebit": -18210000, "ebitda": 29325000, "pretax_income": -69289000, "tax_provision": 16570000, "net_income": -87592000, "net_income_to_common": -87592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103671000, "total_current_assets": 720681000, "total_assets": 2708671000, "short_term_debt": 67441000, "long_term_debt": 1530309000, "total_debt": 1597750000, "total_liabilities": 2413084000, "total_equity": 255062000, "shares_outstanding": 81216000, "goodwill_and_intangibles": 1031768000 }, "cash_flow": { "operating_cash_flow": 38399000, "capital_expenditure": 48930000, "free_cash_flow": 87329000, "dividends_paid": 153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306940, "ticker_id": 2937, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18210000", "ebitda": "29325000", "netIncome": "-87592000", "grossProfit": "86599999", "depreciation": "None", "totalRevenue": "556444000", "costOfRevenue": "469844000", "interestIncome": "715000", "incomeBeforeTax": "-69289000", "interestExpense": "28316000", "operatingIncome": "-18210000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16570000", "reportedCurrency": "USD", "netInterestIncome": "-30643000", "nonInterestIncome": "None", "operatingExpenses": "104810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47535000", "sellingGeneralAndAdministrative": "104100000", "netIncomeFromContinuingOperations": "-82552000" }, "balance": { "goodwill": "758680000", "inventory": "180548000", "commonStock": "149519000", "currentDebt": "None", "investments": "None", "totalAssets": "2708671000", "longTermDebt": "1530309000", "shortTermDebt": "67441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "273088000", "reportedCurrency": "USD", "retainedEarnings": "1211234000", "totalLiabilities": "2413084000", "otherCurrentAssets": "95125000", "totalCurrentAssets": "720681000", "currentLongTermDebt": "37364000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987990000", "currentAccountsPayable": "239650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1807058000", "totalShareholderEquity": "255062000", "capitalLeaseObligations": "134731000", "otherCurrentLiabilities": "322850000", "totalCurrentLiabilities": "634024000", "otherNonCurrentLiabilities": "57944000", "totalNonCurrentLiabilities": "1779060000", "cashAndShortTermInvestments": "103671000", "commonStockSharesOutstanding": "81216000", "intangibleAssetsExcludingGoodwill": "273088000", "cashAndCashEquivalentsAtCarryingValue": "103671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83607000", "profitLoss": "None", "dividendPayout": "153000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16748000", "operatingCashflow": "38399000", "capitalExpenditures": "48930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13790000", "cashflowFromInvestment": "-58843000", "stockBasedCompensation": "5502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 556444000, "cost_of_revenue": 469844000, "gross_profit": 86599999, "research_and_development": 710000, "selling_general_admin": 104100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18210000, "depreciation_amortisation": 47535000, "ebitda": 29325000, "interest_expense": 28316000, "interest_income": null, "other_non_operating": null, "pretax_income": -69289000, "tax_provision": 16570000, "effective_tax_rate": null, "net_income": -87592000, "net_income_continuing_ops": -82552000, "net_income_to_common": -87592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103671000, "short_term_investments": null, "net_receivables": 341337000, "inventory": 180548000, "other_current_assets": null, "total_current_assets": 720681000, "net_ppe": null, "goodwill": 758680000, "intangible_assets": 273088000, "goodwill_and_intangibles": 1031768000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1987990000, "total_assets": 2708671000, "short_term_debt": 67441000, "accounts_payable": 239650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634024000, "long_term_debt": 1530309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1779060000, "total_liabilities": 2413084000, "total_debt": 1597750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1211234000, "total_equity": 255062000, "shares_outstanding": 81216000, "operating_cash_flow": 38399000, "stock_based_compensation": 5502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58843000, "dividends_paid": 153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13790000, "free_cash_flow": 87329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18210000", "ebitda": "29325000", "netIncome": "-87592000", "grossProfit": "86599999", "depreciation": "None", "totalRevenue": "556444000", "costOfRevenue": "469844000", "interestIncome": "715000", "incomeBeforeTax": "-69289000", "interestExpense": "28316000", "operatingIncome": "-18210000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16570000", "reportedCurrency": "USD", "netInterestIncome": "-30643000", "nonInterestIncome": "None", "operatingExpenses": "104810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47535000", "sellingGeneralAndAdministrative": "104100000", "netIncomeFromContinuingOperations": "-82552000" }, "balance": { "goodwill": "758680000", "inventory": "180548000", "commonStock": "149519000", "currentDebt": "None", "investments": "None", "totalAssets": "2708671000", "longTermDebt": "1530309000", "shortTermDebt": "67441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "273088000", "reportedCurrency": "USD", "retainedEarnings": "1211234000", "totalLiabilities": "2413084000", "otherCurrentAssets": "95125000", "totalCurrentAssets": "720681000", "currentLongTermDebt": "37364000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987990000", "currentAccountsPayable": "239650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1807058000", "totalShareholderEquity": "255062000", "capitalLeaseObligations": "134731000", "otherCurrentLiabilities": "322850000", "totalCurrentLiabilities": "634024000", "otherNonCurrentLiabilities": "57944000", "totalNonCurrentLiabilities": "1779060000", "cashAndShortTermInvestments": "103671000", "commonStockSharesOutstanding": "81216000", "intangibleAssetsExcludingGoodwill": "273088000", "cashAndCashEquivalentsAtCarryingValue": "103671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83607000", "profitLoss": "None", "dividendPayout": "153000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16748000", "operatingCashflow": "38399000", "capitalExpenditures": "48930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13790000", "cashflowFromInvestment": "-58843000", "stockBasedCompensation": "5502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47535000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 574815000, "cost_of_revenue": 454346000, "gross_profit": 120469000, "ebit": 9241000, "ebitda": 55389000, "pretax_income": -19112000, "tax_provision": 1066000, "net_income": -22313000, "net_income_to_common": -22313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115357000, "total_current_assets": 769240000, "total_assets": 2793602000, "short_term_debt": 70414000, "long_term_debt": 1500042000, "total_debt": 1570456000, "total_liabilities": 2389797000, "total_equity": 361085000, "shares_outstanding": 80665000, "goodwill_and_intangibles": 1037232000 }, "cash_flow": { "operating_cash_flow": 34435000, "capital_expenditure": 31820000, "free_cash_flow": 66255000, "dividends_paid": 77000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306942, "ticker_id": 2937, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9241000", "ebitda": "55389000", "netIncome": "-22313000", "grossProfit": "120469000", "depreciation": "None", "totalRevenue": "574815000", "costOfRevenue": "454346000", "interestIncome": "552000", "incomeBeforeTax": "-19112000", "interestExpense": "28353000", "operatingIncome": "16480000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1066000", "reportedCurrency": "USD", "netInterestIncome": "-30309000", "nonInterestIncome": "None", "operatingExpenses": "103989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "878000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46148000", "sellingGeneralAndAdministrative": "93294000", "netIncomeFromContinuingOperations": "-20178000" }, "balance": { "goodwill": "757504000", "inventory": "195417000", "commonStock": "147719000", "currentDebt": "None", "investments": "None", "totalAssets": "2793602000", "longTermDebt": "1500042000", "shortTermDebt": "70414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "279728000", "reportedCurrency": "USD", "retainedEarnings": "1317031000", "totalLiabilities": "2389797000", "otherCurrentAssets": "89293000", "totalCurrentAssets": "769240000", "currentLongTermDebt": "40207000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "369173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2024362000", "currentAccountsPayable": "250638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1667217000", "totalShareholderEquity": "361085000", "capitalLeaseObligations": "126968000", "otherCurrentLiabilities": "306328000", "totalCurrentLiabilities": "639422000", "otherNonCurrentLiabilities": "59368000", "totalNonCurrentLiabilities": "1750375000", "cashAndShortTermInvestments": "115357000", "commonStockSharesOutstanding": "80665000", "intangibleAssetsExcludingGoodwill": "279728000", "cashAndCashEquivalentsAtCarryingValue": "115357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21358000", "profitLoss": "None", "dividendPayout": "77000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-319000", "operatingCashflow": "34435000", "capitalExpenditures": "31820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12402000", "cashflowFromInvestment": "-29792000", "stockBasedCompensation": "5747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 574815000, "cost_of_revenue": 454346000, "gross_profit": 120469000, "research_and_development": 878000, "selling_general_admin": 93294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9241000, "depreciation_amortisation": 46148000, "ebitda": 55389000, "interest_expense": 28353000, "interest_income": null, "other_non_operating": null, "pretax_income": -19112000, "tax_provision": 1066000, "effective_tax_rate": null, "net_income": -22313000, "net_income_continuing_ops": -20178000, "net_income_to_common": -22313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115357000, "short_term_investments": null, "net_receivables": 369173000, "inventory": 195417000, "other_current_assets": null, "total_current_assets": 769240000, "net_ppe": null, "goodwill": 757504000, "intangible_assets": 279728000, "goodwill_and_intangibles": 1037232000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2024362000, "total_assets": 2793602000, "short_term_debt": 70414000, "accounts_payable": 250638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639422000, "long_term_debt": 1500042000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1750375000, "total_liabilities": 2389797000, "total_debt": 1570456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1317031000, "total_equity": 361085000, "shares_outstanding": 80665000, "operating_cash_flow": 34435000, "stock_based_compensation": 5747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29792000, "dividends_paid": 77000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12402000, "free_cash_flow": 66255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9241000", "ebitda": "55389000", "netIncome": "-22313000", "grossProfit": "120469000", "depreciation": "None", "totalRevenue": "574815000", "costOfRevenue": "454346000", "interestIncome": "552000", "incomeBeforeTax": "-19112000", "interestExpense": "28353000", "operatingIncome": "16480000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1066000", "reportedCurrency": "USD", "netInterestIncome": "-30309000", "nonInterestIncome": "None", "operatingExpenses": "103989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "878000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46148000", "sellingGeneralAndAdministrative": "93294000", "netIncomeFromContinuingOperations": "-20178000" }, "balance": { "goodwill": "757504000", "inventory": "195417000", "commonStock": "147719000", "currentDebt": "None", "investments": "None", "totalAssets": "2793602000", "longTermDebt": "1500042000", "shortTermDebt": "70414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "279728000", "reportedCurrency": "USD", "retainedEarnings": "1317031000", "totalLiabilities": "2389797000", "otherCurrentAssets": "89293000", "totalCurrentAssets": "769240000", "currentLongTermDebt": "40207000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "369173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2024362000", "currentAccountsPayable": "250638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1667217000", "totalShareholderEquity": "361085000", "capitalLeaseObligations": "126968000", "otherCurrentLiabilities": "306328000", "totalCurrentLiabilities": "639422000", "otherNonCurrentLiabilities": "59368000", "totalNonCurrentLiabilities": "1750375000", "cashAndShortTermInvestments": "115357000", "commonStockSharesOutstanding": "80665000", "intangibleAssetsExcludingGoodwill": "279728000", "cashAndCashEquivalentsAtCarryingValue": "115357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21358000", "profitLoss": "None", "dividendPayout": "77000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-319000", "operatingCashflow": "34435000", "capitalExpenditures": "31820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12402000", "cashflowFromInvestment": "-29792000", "stockBasedCompensation": "5747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47115000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 562254000, "cost_of_revenue": 463150000, "gross_profit": 99104000, "ebit": -2781000, "ebitda": 41723000, "pretax_income": -42283000, "tax_provision": 3609000, "net_income": -47607000, "net_income_to_common": -47607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97796000, "total_current_assets": 747881000, "total_assets": 2770311000, "short_term_debt": 65555000, "long_term_debt": 1482138000, "total_debt": 1547693000, "total_liabilities": 2352480000, "total_equity": 376266000, "shares_outstanding": 80629000, "goodwill_and_intangibles": 1046594000 }, "cash_flow": { "operating_cash_flow": 21973000, "capital_expenditure": 39079000, "free_cash_flow": 61052000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306943, "ticker_id": 2937, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2781000", "ebitda": "41723000", "netIncome": "-47607000", "grossProfit": "99104000", "depreciation": "None", "totalRevenue": "562254000", "costOfRevenue": "463150000", "interestIncome": "470000", "incomeBeforeTax": "-42283000", "interestExpense": "27600000", "operatingIncome": "-7191000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3609000", "reportedCurrency": "USD", "netInterestIncome": "-29749000", "nonInterestIncome": "None", "operatingExpenses": "106295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "995000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44504000", "sellingGeneralAndAdministrative": "95503000", "netIncomeFromContinuingOperations": "-45892000" }, "balance": { "goodwill": "760082000", "inventory": "195777000", "commonStock": "147706000", "currentDebt": "None", "investments": "None", "totalAssets": "2770311000", "longTermDebt": "1482138000", "shortTermDebt": "65555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "286512000", "reportedCurrency": "USD", "retainedEarnings": "1339344000", "totalLiabilities": "2352480000", "otherCurrentAssets": "75829000", "totalCurrentAssets": "747881000", "currentLongTermDebt": "35802000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "378479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022430000", "currentAccountsPayable": "240747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1644891000", "totalShareholderEquity": "376266000", "capitalLeaseObligations": "126951000", "otherCurrentLiabilities": "308703000", "totalCurrentLiabilities": "626064000", "otherNonCurrentLiabilities": "51182000", "totalNonCurrentLiabilities": "1726416000", "cashAndShortTermInvestments": "97796000", "commonStockSharesOutstanding": "80629000", "intangibleAssetsExcludingGoodwill": "286512000", "cashAndCashEquivalentsAtCarryingValue": "97796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "695000", "operatingCashflow": "21973000", "capitalExpenditures": "39079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28001000", "cashflowFromInvestment": "-42795000", "stockBasedCompensation": "5716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562254000, "cost_of_revenue": 463150000, "gross_profit": 99104000, "research_and_development": 995000, "selling_general_admin": 95503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2781000, "depreciation_amortisation": 44504000, "ebitda": 41723000, "interest_expense": 27600000, "interest_income": null, "other_non_operating": null, "pretax_income": -42283000, "tax_provision": 3609000, "effective_tax_rate": null, "net_income": -47607000, "net_income_continuing_ops": -45892000, "net_income_to_common": -47607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97796000, "short_term_investments": null, "net_receivables": 378479000, "inventory": 195777000, "other_current_assets": null, "total_current_assets": 747881000, "net_ppe": null, "goodwill": 760082000, "intangible_assets": 286512000, "goodwill_and_intangibles": 1046594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2022430000, "total_assets": 2770311000, "short_term_debt": 65555000, "accounts_payable": 240747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 626064000, "long_term_debt": 1482138000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1726416000, "total_liabilities": 2352480000, "total_debt": 1547693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1339344000, "total_equity": 376266000, "shares_outstanding": 80629000, "operating_cash_flow": 21973000, "stock_based_compensation": 5716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28001000, "free_cash_flow": 61052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2781000", "ebitda": "41723000", "netIncome": "-47607000", "grossProfit": "99104000", "depreciation": "None", "totalRevenue": "562254000", "costOfRevenue": "463150000", "interestIncome": "470000", "incomeBeforeTax": "-42283000", "interestExpense": "27600000", "operatingIncome": "-7191000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3609000", "reportedCurrency": "USD", "netInterestIncome": "-29749000", "nonInterestIncome": "None", "operatingExpenses": "106295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "995000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44504000", "sellingGeneralAndAdministrative": "95503000", "netIncomeFromContinuingOperations": "-45892000" }, "balance": { "goodwill": "760082000", "inventory": "195777000", "commonStock": "147706000", "currentDebt": "None", "investments": "None", "totalAssets": "2770311000", "longTermDebt": "1482138000", "shortTermDebt": "65555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "286512000", "reportedCurrency": "USD", "retainedEarnings": "1339344000", "totalLiabilities": "2352480000", "otherCurrentAssets": "75829000", "totalCurrentAssets": "747881000", "currentLongTermDebt": "35802000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "378479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022430000", "currentAccountsPayable": "240747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1644891000", "totalShareholderEquity": "376266000", "capitalLeaseObligations": "126951000", "otherCurrentLiabilities": "308703000", "totalCurrentLiabilities": "626064000", "otherNonCurrentLiabilities": "51182000", "totalNonCurrentLiabilities": "1726416000", "cashAndShortTermInvestments": "97796000", "commonStockSharesOutstanding": "80629000", "intangibleAssetsExcludingGoodwill": "286512000", "cashAndCashEquivalentsAtCarryingValue": "97796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "695000", "operatingCashflow": "21973000", "capitalExpenditures": "39079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28001000", "cashflowFromInvestment": "-42795000", "stockBasedCompensation": "5716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45462000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 548284000, "cost_of_revenue": 423763000, "gross_profit": 124521000, "ebit": 23464000, "ebitda": 67309000, "pretax_income": -3082000, "tax_provision": 7946000, "net_income": -13396000, "net_income_to_common": -13396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102471000, "total_current_assets": 727240000, "total_assets": 2689008000, "short_term_debt": 56807000, "long_term_debt": 1442196000, "total_debt": 1499003000, "total_liabilities": 2240321000, "total_equity": 408968000, "shares_outstanding": 80331000, "goodwill_and_intangibles": 1039615000 }, "cash_flow": { "operating_cash_flow": 6600000, "capital_expenditure": 21631000, "free_cash_flow": 28231000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306944, "ticker_id": 2937, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23464000", "ebitda": "67309000", "netIncome": "-13396000", "grossProfit": "124521000", "depreciation": "None", "totalRevenue": "548284000", "costOfRevenue": "423763000", "interestIncome": "454000", "incomeBeforeTax": "-3082000", "interestExpense": "29186000", "operatingIncome": "30655000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7946000", "reportedCurrency": "USD", "netInterestIncome": "-28732000", "nonInterestIncome": "None", "operatingExpenses": "93866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "467000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43845000", "sellingGeneralAndAdministrative": "89108000", "netIncomeFromContinuingOperations": "-11028000" }, "balance": { "goodwill": "747338000", "inventory": "193207000", "commonStock": "147515000", "currentDebt": "None", "investments": "None", "totalAssets": "2689008000", "longTermDebt": "1442196000", "shortTermDebt": "56807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "292277000", "reportedCurrency": "USD", "retainedEarnings": "1386951000", "totalLiabilities": "2240321000", "otherCurrentAssets": "61386000", "totalCurrentAssets": "727240000", "currentLongTermDebt": "30625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "370176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1961768000", "currentAccountsPayable": "232259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1577892000", "totalShareholderEquity": "408968000", "capitalLeaseObligations": "105071000", "otherCurrentLiabilities": "270213000", "totalCurrentLiabilities": "568754000", "otherNonCurrentLiabilities": "46768000", "totalNonCurrentLiabilities": "1671567000", "cashAndShortTermInvestments": "102471000", "commonStockSharesOutstanding": "80331000", "intangibleAssetsExcludingGoodwill": "292277000", "cashAndCashEquivalentsAtCarryingValue": "102471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8995000", "operatingCashflow": "6600000", "capitalExpenditures": "21631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26127000", "cashflowFromInvestment": "-18447000", "stockBasedCompensation": "4044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1277000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548284000, "cost_of_revenue": 423763000, "gross_profit": 124521000, "research_and_development": 467000, "selling_general_admin": 89108000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23464000, "depreciation_amortisation": 43845000, "ebitda": 67309000, "interest_expense": 29186000, "interest_income": null, "other_non_operating": null, "pretax_income": -3082000, "tax_provision": 7946000, "effective_tax_rate": null, "net_income": -13396000, "net_income_continuing_ops": -11028000, "net_income_to_common": -13396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102471000, "short_term_investments": null, "net_receivables": 370176000, "inventory": 193207000, "other_current_assets": null, "total_current_assets": 727240000, "net_ppe": null, "goodwill": 747338000, "intangible_assets": 292277000, "goodwill_and_intangibles": 1039615000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1961768000, "total_assets": 2689008000, "short_term_debt": 56807000, "accounts_payable": 232259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 568754000, "long_term_debt": 1442196000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1671567000, "total_liabilities": 2240321000, "total_debt": 1499003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1386951000, "total_equity": 408968000, "shares_outstanding": 80331000, "operating_cash_flow": 6600000, "stock_based_compensation": 4044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26127000, "free_cash_flow": 28231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23464000", "ebitda": "67309000", "netIncome": "-13396000", "grossProfit": "124521000", "depreciation": "None", "totalRevenue": "548284000", "costOfRevenue": "423763000", "interestIncome": "454000", "incomeBeforeTax": "-3082000", "interestExpense": "29186000", "operatingIncome": "30655000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7946000", "reportedCurrency": "USD", "netInterestIncome": "-28732000", "nonInterestIncome": "None", "operatingExpenses": "93866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "467000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43845000", "sellingGeneralAndAdministrative": "89108000", "netIncomeFromContinuingOperations": "-11028000" }, "balance": { "goodwill": "747338000", "inventory": "193207000", "commonStock": "147515000", "currentDebt": "None", "investments": "None", "totalAssets": "2689008000", "longTermDebt": "1442196000", "shortTermDebt": "56807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "292277000", "reportedCurrency": "USD", "retainedEarnings": "1386951000", "totalLiabilities": "2240321000", "otherCurrentAssets": "61386000", "totalCurrentAssets": "727240000", "currentLongTermDebt": "30625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "370176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1961768000", "currentAccountsPayable": "232259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1577892000", "totalShareholderEquity": "408968000", "capitalLeaseObligations": "105071000", "otherCurrentLiabilities": "270213000", "totalCurrentLiabilities": "568754000", "otherNonCurrentLiabilities": "46768000", "totalNonCurrentLiabilities": "1671567000", "cashAndShortTermInvestments": "102471000", "commonStockSharesOutstanding": "80331000", "intangibleAssetsExcludingGoodwill": "292277000", "cashAndCashEquivalentsAtCarryingValue": "102471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8995000", "operatingCashflow": "6600000", "capitalExpenditures": "21631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26127000", "cashflowFromInvestment": "-18447000", "stockBasedCompensation": "4044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1277000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43845000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 558708000, "cost_of_revenue": 489362000, "gross_profit": 69346000, "ebit": -68720000, "ebitda": -24534000, "pretax_income": -95994000, "tax_provision": -14306000, "net_income": -83242000, "net_income_to_common": -83242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88359000, "total_current_assets": 710525000, "total_assets": 2650233000, "short_term_debt": 97250000, "long_term_debt": 1410718000, "total_debt": 1507968000, "total_liabilities": 2200634000, "total_equity": 411448000, "shares_outstanding": 80216000, "goodwill_and_intangibles": 1038196000 }, "cash_flow": { "operating_cash_flow": 36292000, "capital_expenditure": 34625000, "free_cash_flow": 70917000, "dividends_paid": 117000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306945, "ticker_id": 2937, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-68720000", "ebitda": "-24534000", "netIncome": "-83242000", "grossProfit": "69346000", "depreciation": "None", "totalRevenue": "558708000", "costOfRevenue": "489362000", "interestIncome": "682000", "incomeBeforeTax": "-95994000", "interestExpense": "30325000", "operatingIncome": "-62695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14306000", "reportedCurrency": "USD", "netInterestIncome": "-29244000", "nonInterestIncome": "None", "operatingExpenses": "132041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1269000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44186000", "sellingGeneralAndAdministrative": "84283000", "netIncomeFromContinuingOperations": "-81688000" }, "balance": { "goodwill": "739758000", "inventory": "182042000", "commonStock": "146844000", "currentDebt": "None", "investments": "None", "totalAssets": "2650233000", "longTermDebt": "1410718000", "shortTermDebt": "97250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "298438000", "reportedCurrency": "USD", "retainedEarnings": "1400347000", "totalLiabilities": "2200634000", "otherCurrentAssets": "79114000", "totalCurrentAssets": "710525000", "currentLongTermDebt": "29148000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1939708000", "currentAccountsPayable": "214689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1575966000", "totalShareholderEquity": "411448000", "capitalLeaseObligations": "94047000", "otherCurrentLiabilities": "235431000", "totalCurrentLiabilities": "566382000", "otherNonCurrentLiabilities": "55136000", "totalNonCurrentLiabilities": "1634252000", "cashAndShortTermInvestments": "88359000", "commonStockSharesOutstanding": "80216000", "intangibleAssetsExcludingGoodwill": "298438000", "cashAndCashEquivalentsAtCarryingValue": "88359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82428000", "profitLoss": "None", "dividendPayout": "117000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9550000", "operatingCashflow": "36292000", "capitalExpenditures": "34625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40995000", "cashflowFromInvestment": "-11834000", "stockBasedCompensation": "3610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 558708000, "cost_of_revenue": 489362000, "gross_profit": 69346000, "research_and_development": 1269000, "selling_general_admin": 84283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -68720000, "depreciation_amortisation": 44186000, "ebitda": -24534000, "interest_expense": 30325000, "interest_income": null, "other_non_operating": null, "pretax_income": -95994000, "tax_provision": -14306000, "effective_tax_rate": null, "net_income": -83242000, "net_income_continuing_ops": -81688000, "net_income_to_common": -83242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88359000, "short_term_investments": null, "net_receivables": 361010000, "inventory": 182042000, "other_current_assets": null, "total_current_assets": 710525000, "net_ppe": null, "goodwill": 739758000, "intangible_assets": 298438000, "goodwill_and_intangibles": 1038196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1939708000, "total_assets": 2650233000, "short_term_debt": 97250000, "accounts_payable": 214689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 566382000, "long_term_debt": 1410718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1634252000, "total_liabilities": 2200634000, "total_debt": 1507968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1400347000, "total_equity": 411448000, "shares_outstanding": 80216000, "operating_cash_flow": 36292000, "stock_based_compensation": 3610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11834000, "dividends_paid": 117000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40995000, "free_cash_flow": 70917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-68720000", "ebitda": "-24534000", "netIncome": "-83242000", "grossProfit": "69346000", "depreciation": "None", "totalRevenue": "558708000", "costOfRevenue": "489362000", "interestIncome": "682000", "incomeBeforeTax": "-95994000", "interestExpense": "30325000", "operatingIncome": "-62695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14306000", "reportedCurrency": "USD", "netInterestIncome": "-29244000", "nonInterestIncome": "None", "operatingExpenses": "132041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1269000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44186000", "sellingGeneralAndAdministrative": "84283000", "netIncomeFromContinuingOperations": "-81688000" }, "balance": { "goodwill": "739758000", "inventory": "182042000", "commonStock": "146844000", "currentDebt": "None", "investments": "None", "totalAssets": "2650233000", "longTermDebt": "1410718000", "shortTermDebt": "97250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "298438000", "reportedCurrency": "USD", "retainedEarnings": "1400347000", "totalLiabilities": "2200634000", "otherCurrentAssets": "79114000", "totalCurrentAssets": "710525000", "currentLongTermDebt": "29148000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1939708000", "currentAccountsPayable": "214689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1575966000", "totalShareholderEquity": "411448000", "capitalLeaseObligations": "94047000", "otherCurrentLiabilities": "235431000", "totalCurrentLiabilities": "566382000", "otherNonCurrentLiabilities": "55136000", "totalNonCurrentLiabilities": "1634252000", "cashAndShortTermInvestments": "88359000", "commonStockSharesOutstanding": "80216000", "intangibleAssetsExcludingGoodwill": "298438000", "cashAndCashEquivalentsAtCarryingValue": "88359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82428000", "profitLoss": "None", "dividendPayout": "117000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9550000", "operatingCashflow": "36292000", "capitalExpenditures": "34625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40995000", "cashflowFromInvestment": "-11834000", "stockBasedCompensation": "3610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44186000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 573627000, "cost_of_revenue": 454745000, "gross_profit": 118882000, "ebit": 31118000, "ebitda": 76606000, "pretax_income": 2343000, "tax_provision": 13437000, "net_income": -13168000, "net_income_to_common": -13168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110243000, "total_current_assets": 806164000, "total_assets": 2802075000, "short_term_debt": 59690000, "long_term_debt": 1431868000, "total_debt": 1491558000, "total_liabilities": 2276196000, "total_equity": 483989000, "shares_outstanding": 80165000, "goodwill_and_intangibles": 1072709000 }, "cash_flow": { "operating_cash_flow": 1387000, "capital_expenditure": 41574000, "free_cash_flow": 42961000, "dividends_paid": 4104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306947, "ticker_id": 2937, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31118000", "ebitda": "76606000", "netIncome": "-13168000", "grossProfit": "118882000", "depreciation": "None", "totalRevenue": "573627000", "costOfRevenue": "454745000", "interestIncome": "981000", "incomeBeforeTax": "2343000", "interestExpense": "29679000", "operatingIncome": "37372000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13437000", "reportedCurrency": "USD", "netInterestIncome": "-30810000", "nonInterestIncome": "None", "operatingExpenses": "81510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "888000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45488000", "sellingGeneralAndAdministrative": "89183000", "netIncomeFromContinuingOperations": "-11094000" }, "balance": { "goodwill": "767076000", "inventory": "196189000", "commonStock": "146706000", "currentDebt": "None", "investments": "None", "totalAssets": "2802075000", "longTermDebt": "1431868000", "shortTermDebt": "59690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "305633000", "reportedCurrency": "USD", "retainedEarnings": "1483589000", "totalLiabilities": "2276196000", "otherCurrentAssets": "73676000", "totalCurrentAssets": "806164000", "currentLongTermDebt": "32309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "426056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1995911000", "currentAccountsPayable": "245996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1561535000", "totalShareholderEquity": "483989000", "capitalLeaseObligations": "97358000", "otherCurrentLiabilities": "287603000", "totalCurrentLiabilities": "619079000", "otherNonCurrentLiabilities": "60664000", "totalNonCurrentLiabilities": "1657117000", "cashAndShortTermInvestments": "110243000", "commonStockSharesOutstanding": "80165000", "intangibleAssetsExcludingGoodwill": "305633000", "cashAndCashEquivalentsAtCarryingValue": "110243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11995000", "profitLoss": "None", "dividendPayout": "4104000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-13099000", "operatingCashflow": "1387000", "capitalExpenditures": "41574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6045000", "cashflowFromInvestment": "-3014000", "stockBasedCompensation": "-16399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573627000, "cost_of_revenue": 454745000, "gross_profit": 118882000, "research_and_development": 888000, "selling_general_admin": 89183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31118000, "depreciation_amortisation": 45488000, "ebitda": 76606000, "interest_expense": 29679000, "interest_income": null, "other_non_operating": null, "pretax_income": 2343000, "tax_provision": 13437000, "effective_tax_rate": null, "net_income": -13168000, "net_income_continuing_ops": -11094000, "net_income_to_common": -13168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110243000, "short_term_investments": null, "net_receivables": 426056000, "inventory": 196189000, "other_current_assets": null, "total_current_assets": 806164000, "net_ppe": null, "goodwill": 767076000, "intangible_assets": 305633000, "goodwill_and_intangibles": 1072709000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1995911000, "total_assets": 2802075000, "short_term_debt": 59690000, "accounts_payable": 245996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 619079000, "long_term_debt": 1431868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1657117000, "total_liabilities": 2276196000, "total_debt": 1491558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1483589000, "total_equity": 483989000, "shares_outstanding": 80165000, "operating_cash_flow": 1387000, "stock_based_compensation": -16399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3014000, "dividends_paid": 4104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6045000, "free_cash_flow": 42961000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31118000", "ebitda": "76606000", "netIncome": "-13168000", "grossProfit": "118882000", "depreciation": "None", "totalRevenue": "573627000", "costOfRevenue": "454745000", "interestIncome": "981000", "incomeBeforeTax": "2343000", "interestExpense": "29679000", "operatingIncome": "37372000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13437000", "reportedCurrency": "USD", "netInterestIncome": "-30810000", "nonInterestIncome": "None", "operatingExpenses": "81510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "888000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45488000", "sellingGeneralAndAdministrative": "89183000", "netIncomeFromContinuingOperations": "-11094000" }, "balance": { "goodwill": "767076000", "inventory": "196189000", "commonStock": "146706000", "currentDebt": "None", "investments": "None", "totalAssets": "2802075000", "longTermDebt": "1431868000", "shortTermDebt": "59690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "305633000", "reportedCurrency": "USD", "retainedEarnings": "1483589000", "totalLiabilities": "2276196000", "otherCurrentAssets": "73676000", "totalCurrentAssets": "806164000", "currentLongTermDebt": "32309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "426056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1995911000", "currentAccountsPayable": "245996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1561535000", "totalShareholderEquity": "483989000", "capitalLeaseObligations": "97358000", "otherCurrentLiabilities": "287603000", "totalCurrentLiabilities": "619079000", "otherNonCurrentLiabilities": "60664000", "totalNonCurrentLiabilities": "1657117000", "cashAndShortTermInvestments": "110243000", "commonStockSharesOutstanding": "80165000", "intangibleAssetsExcludingGoodwill": "305633000", "cashAndCashEquivalentsAtCarryingValue": "110243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11995000", "profitLoss": "None", "dividendPayout": "4104000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-13099000", "operatingCashflow": "1387000", "capitalExpenditures": "41574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6045000", "cashflowFromInvestment": "-3014000", "stockBasedCompensation": "-16399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23363000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 609993000, "cost_of_revenue": 480218000, "gross_profit": 129775000, "ebit": 27604000, "ebitda": 72636000, "pretax_income": -203000, "tax_provision": 10020000, "net_income": -13601000, "net_income_to_common": -13601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107506000, "total_current_assets": 783239000, "total_assets": 2768667000, "short_term_debt": 53704000, "long_term_debt": 1417776000, "total_debt": 1471480000, "total_liabilities": 2239869000, "total_equity": 485666000, "shares_outstanding": 80146000, "goodwill_and_intangibles": 1080944000 }, "cash_flow": { "operating_cash_flow": 39036000, "capital_expenditure": 33639000, "free_cash_flow": 72675000, "dividends_paid": 4308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306948, "ticker_id": 2937, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27604000", "ebitda": "72636000", "netIncome": "-13601000", "grossProfit": "129775000", "depreciation": "None", "totalRevenue": "609993000", "costOfRevenue": "480218000", "interestIncome": "3435000", "incomeBeforeTax": "-203000", "interestExpense": "28805000", "operatingIncome": "31255000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10020000", "reportedCurrency": "USD", "netInterestIncome": "-27419000", "nonInterestIncome": "None", "operatingExpenses": "98520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "943000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45032000", "sellingGeneralAndAdministrative": "90454000", "netIncomeFromContinuingOperations": "-10223000" }, "balance": { "goodwill": "770858000", "inventory": "188503000", "commonStock": "146651000", "currentDebt": "None", "investments": "None", "totalAssets": "2768667000", "longTermDebt": "1417776000", "shortTermDebt": "53704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "310086000", "reportedCurrency": "USD", "retainedEarnings": "1496757000", "totalLiabilities": "2239869000", "otherCurrentAssets": "66869000", "totalCurrentAssets": "783239000", "currentLongTermDebt": "25174000", "longTermInvestments": "None", "shortTermInvestments": "2191000", "currentNetReceivables": "420361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1985428000", "currentAccountsPayable": "231384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1545883000", "totalShareholderEquity": "485666000", "capitalLeaseObligations": "102933000", "otherCurrentLiabilities": "276343000", "totalCurrentLiabilities": "593887000", "otherNonCurrentLiabilities": "48823000", "totalNonCurrentLiabilities": "1645982000", "cashAndShortTermInvestments": "107506000", "commonStockSharesOutstanding": "80146000", "intangibleAssetsExcludingGoodwill": "310086000", "cashAndCashEquivalentsAtCarryingValue": "107506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12704000", "profitLoss": "None", "dividendPayout": "4308000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1312000", "operatingCashflow": "39036000", "capitalExpenditures": "33639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41393000", "cashflowFromInvestment": "4021000", "stockBasedCompensation": "2987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4308000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 609993000, "cost_of_revenue": 480218000, "gross_profit": 129775000, "research_and_development": 943000, "selling_general_admin": 90454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27604000, "depreciation_amortisation": 45032000, "ebitda": 72636000, "interest_expense": 28805000, "interest_income": null, "other_non_operating": null, "pretax_income": -203000, "tax_provision": 10020000, "effective_tax_rate": null, "net_income": -13601000, "net_income_continuing_ops": -10223000, "net_income_to_common": -13601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107506000, "short_term_investments": 2191000, "net_receivables": 420361000, "inventory": 188503000, "other_current_assets": null, "total_current_assets": 783239000, "net_ppe": null, "goodwill": 770858000, "intangible_assets": 310086000, "goodwill_and_intangibles": 1080944000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1985428000, "total_assets": 2768667000, "short_term_debt": 53704000, "accounts_payable": 231384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 593887000, "long_term_debt": 1417776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1645982000, "total_liabilities": 2239869000, "total_debt": 1471480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1496757000, "total_equity": 485666000, "shares_outstanding": 80146000, "operating_cash_flow": 39036000, "stock_based_compensation": 2987000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4021000, "dividends_paid": 4308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41393000, "free_cash_flow": 72675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27604000", "ebitda": "72636000", "netIncome": "-13601000", "grossProfit": "129775000", "depreciation": "None", "totalRevenue": "609993000", "costOfRevenue": "480218000", "interestIncome": "3435000", "incomeBeforeTax": "-203000", "interestExpense": "28805000", "operatingIncome": "31255000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10020000", "reportedCurrency": "USD", "netInterestIncome": "-27419000", "nonInterestIncome": "None", "operatingExpenses": "98520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "943000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45032000", "sellingGeneralAndAdministrative": "90454000", "netIncomeFromContinuingOperations": "-10223000" }, "balance": { "goodwill": "770858000", "inventory": "188503000", "commonStock": "146651000", "currentDebt": "None", "investments": "None", "totalAssets": "2768667000", "longTermDebt": "1417776000", "shortTermDebt": "53704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "310086000", "reportedCurrency": "USD", "retainedEarnings": "1496757000", "totalLiabilities": "2239869000", "otherCurrentAssets": "66869000", "totalCurrentAssets": "783239000", "currentLongTermDebt": "25174000", "longTermInvestments": "None", "shortTermInvestments": "2191000", "currentNetReceivables": "420361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1985428000", "currentAccountsPayable": "231384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1545883000", "totalShareholderEquity": "485666000", "capitalLeaseObligations": "102933000", "otherCurrentLiabilities": "276343000", "totalCurrentLiabilities": "593887000", "otherNonCurrentLiabilities": "48823000", "totalNonCurrentLiabilities": "1645982000", "cashAndShortTermInvestments": "107506000", "commonStockSharesOutstanding": "80146000", "intangibleAssetsExcludingGoodwill": "310086000", "cashAndCashEquivalentsAtCarryingValue": "107506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12704000", "profitLoss": "None", "dividendPayout": "4308000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1312000", "operatingCashflow": "39036000", "capitalExpenditures": "33639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41393000", "cashflowFromInvestment": "4021000", "stockBasedCompensation": "2987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4308000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44057000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 600317000, "cost_of_revenue": 478262000, "gross_profit": 122055000, "ebit": 20545000, "ebitda": 65639000, "pretax_income": -7826000, "tax_provision": 7915000, "net_income": -17962000, "net_income_to_common": -17962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103876000, "total_current_assets": 783649000, "total_assets": 2790278000, "short_term_debt": 47841000, "long_term_debt": 1444883000, "total_debt": 1492724000, "total_liabilities": 2244154000, "total_equity": 500941000, "shares_outstanding": 79945000, "goodwill_and_intangibles": 1090926000 }, "cash_flow": { "operating_cash_flow": 1348000, "capital_expenditure": 26881000, "free_cash_flow": 28229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306949, "ticker_id": 2937, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20545000", "ebitda": "65639000", "netIncome": "-17962000", "grossProfit": "122055000", "depreciation": "None", "totalRevenue": "600317000", "costOfRevenue": "478262000", "interestIncome": "1697000", "incomeBeforeTax": "-7826000", "interestExpense": "29004000", "operatingIncome": "25813000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7915000", "reportedCurrency": "USD", "netInterestIncome": "-26425000", "nonInterestIncome": "None", "operatingExpenses": "96242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "861000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45094000", "sellingGeneralAndAdministrative": "91302000", "netIncomeFromContinuingOperations": "-15741000" }, "balance": { "goodwill": "771404000", "inventory": "190288000", "commonStock": "146548000", "currentDebt": "None", "investments": "None", "totalAssets": "2790278000", "longTermDebt": "1444883000", "shortTermDebt": "47841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "319522000", "reportedCurrency": "USD", "retainedEarnings": "1510358000", "totalLiabilities": "2244154000", "otherCurrentAssets": "78522000", "totalCurrentAssets": "783649000", "currentLongTermDebt": "19272000", "longTermInvestments": "None", "shortTermInvestments": "2202000", "currentNetReceivables": "410963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2006629000", "currentAccountsPayable": "224509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1567875000", "totalShareholderEquity": "500941000", "capitalLeaseObligations": "103720000", "otherCurrentLiabilities": "264296000", "totalCurrentLiabilities": "577783000", "otherNonCurrentLiabilities": "42567000", "totalNonCurrentLiabilities": "1666371000", "cashAndShortTermInvestments": "103876000", "commonStockSharesOutstanding": "79945000", "intangibleAssetsExcludingGoodwill": "319522000", "cashAndCashEquivalentsAtCarryingValue": "103876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16857000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5297000", "operatingCashflow": "1348000", "capitalExpenditures": "26881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12069000", "cashflowFromInvestment": "-22372000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600317000, "cost_of_revenue": 478262000, "gross_profit": 122055000, "research_and_development": 861000, "selling_general_admin": 91302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20545000, "depreciation_amortisation": 45094000, "ebitda": 65639000, "interest_expense": 29004000, "interest_income": null, "other_non_operating": null, "pretax_income": -7826000, "tax_provision": 7915000, "effective_tax_rate": null, "net_income": -17962000, "net_income_continuing_ops": -15741000, "net_income_to_common": -17962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103876000, "short_term_investments": 2202000, "net_receivables": 410963000, "inventory": 190288000, "other_current_assets": null, "total_current_assets": 783649000, "net_ppe": null, "goodwill": 771404000, "intangible_assets": 319522000, "goodwill_and_intangibles": 1090926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2006629000, "total_assets": 2790278000, "short_term_debt": 47841000, "accounts_payable": 224509000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577783000, "long_term_debt": 1444883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1666371000, "total_liabilities": 2244154000, "total_debt": 1492724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1510358000, "total_equity": 500941000, "shares_outstanding": 79945000, "operating_cash_flow": 1348000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22372000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12069000, "free_cash_flow": 28229000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20545000", "ebitda": "65639000", "netIncome": "-17962000", "grossProfit": "122055000", "depreciation": "None", "totalRevenue": "600317000", "costOfRevenue": "478262000", "interestIncome": "1697000", "incomeBeforeTax": "-7826000", "interestExpense": "29004000", "operatingIncome": "25813000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7915000", "reportedCurrency": "USD", "netInterestIncome": "-26425000", "nonInterestIncome": "None", "operatingExpenses": "96242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "861000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45094000", "sellingGeneralAndAdministrative": "91302000", "netIncomeFromContinuingOperations": "-15741000" }, "balance": { "goodwill": "771404000", "inventory": "190288000", "commonStock": "146548000", "currentDebt": "None", "investments": "None", "totalAssets": "2790278000", "longTermDebt": "1444883000", "shortTermDebt": "47841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "319522000", "reportedCurrency": "USD", "retainedEarnings": "1510358000", "totalLiabilities": "2244154000", "otherCurrentAssets": "78522000", "totalCurrentAssets": "783649000", "currentLongTermDebt": "19272000", "longTermInvestments": "None", "shortTermInvestments": "2202000", "currentNetReceivables": "410963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2006629000", "currentAccountsPayable": "224509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1567875000", "totalShareholderEquity": "500941000", "capitalLeaseObligations": "103720000", "otherCurrentLiabilities": "264296000", "totalCurrentLiabilities": "577783000", "otherNonCurrentLiabilities": "42567000", "totalNonCurrentLiabilities": "1666371000", "cashAndShortTermInvestments": "103876000", "commonStockSharesOutstanding": "79945000", "intangibleAssetsExcludingGoodwill": "319522000", "cashAndCashEquivalentsAtCarryingValue": "103876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16857000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5297000", "operatingCashflow": "1348000", "capitalExpenditures": "26881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12069000", "cashflowFromInvestment": "-22372000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44105000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 599331000, "cost_of_revenue": 518467000, "gross_profit": 80864000, "ebit": -16628000, "ebitda": 26556000, "pretax_income": -48982000, "tax_provision": 4019999, "net_income": -54355000, "net_income_to_common": -54355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124614000, "total_current_assets": 827356000, "total_assets": 2854698000, "short_term_debt": 59204000, "long_term_debt": 1401437000, "total_debt": 1460641000, "total_liabilities": 2279290000, "total_equity": 523150999, "shares_outstanding": 79881000, "goodwill_and_intangibles": 1108961000 }, "cash_flow": { "operating_cash_flow": 68276000, "capital_expenditure": 45420000, "free_cash_flow": 113696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306950, "ticker_id": 2937, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16628000", "ebitda": "26556000", "netIncome": "-54355000", "grossProfit": "80864000", "depreciation": "None", "totalRevenue": "599331000", "costOfRevenue": "518467000", "interestIncome": "1969000", "incomeBeforeTax": "-48982000", "interestExpense": "31874000", "operatingIncome": "-94362000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4019999", "reportedCurrency": "USD", "netInterestIncome": "-25112000", "nonInterestIncome": "None", "operatingExpenses": "175226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1016999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43184000", "sellingGeneralAndAdministrative": "84631000", "netIncomeFromContinuingOperations": "-12480000" }, "balance": { "goodwill": "780978000", "inventory": "189369000", "commonStock": "146105000", "currentDebt": "None", "investments": "None", "totalAssets": "2854698000", "longTermDebt": "1401437000", "shortTermDebt": "59204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "327983000", "reportedCurrency": "USD", "retainedEarnings": "1528320000", "totalLiabilities": "2279290000", "otherCurrentAssets": "69746000", "totalCurrentAssets": "827356000", "currentLongTermDebt": "30429000", "longTermInvestments": "None", "shortTermInvestments": "1443000", "currentNetReceivables": "443627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2027341999", "currentAccountsPayable": "243279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1536117000", "totalShareholderEquity": "523150999", "capitalLeaseObligations": "97264000", "otherCurrentLiabilities": "308304000", "totalCurrentLiabilities": "655233000", "otherNonCurrentLiabilities": "46721000", "totalNonCurrentLiabilities": "1624057000", "cashAndShortTermInvestments": "124614000", "commonStockSharesOutstanding": "79881000", "intangibleAssetsExcludingGoodwill": "327983000", "cashAndCashEquivalentsAtCarryingValue": "124614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53576000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7138000", "operatingCashflow": "68276000", "capitalExpenditures": "45420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5174000", "cashflowFromInvestment": "-38291000", "stockBasedCompensation": "12552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 599331000, "cost_of_revenue": 518467000, "gross_profit": 80864000, "research_and_development": 1016999, "selling_general_admin": 84631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16628000, "depreciation_amortisation": 43184000, "ebitda": 26556000, "interest_expense": 31874000, "interest_income": null, "other_non_operating": null, "pretax_income": -48982000, "tax_provision": 4019999, "effective_tax_rate": null, "net_income": -54355000, "net_income_continuing_ops": -12480000, "net_income_to_common": -54355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124614000, "short_term_investments": 1443000, "net_receivables": 443627000, "inventory": 189369000, "other_current_assets": null, "total_current_assets": 827356000, "net_ppe": null, "goodwill": 780978000, "intangible_assets": 327983000, "goodwill_and_intangibles": 1108961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2027341999, "total_assets": 2854698000, "short_term_debt": 59204000, "accounts_payable": 243279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655233000, "long_term_debt": 1401437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1624057000, "total_liabilities": 2279290000, "total_debt": 1460641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1528320000, "total_equity": 523150999, "shares_outstanding": 79881000, "operating_cash_flow": 68276000, "stock_based_compensation": 12552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5174000, "free_cash_flow": 113696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16628000", "ebitda": "26556000", "netIncome": "-54355000", "grossProfit": "80864000", "depreciation": "None", "totalRevenue": "599331000", "costOfRevenue": "518467000", "interestIncome": "1969000", "incomeBeforeTax": "-48982000", "interestExpense": "31874000", "operatingIncome": "-94362000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4019999", "reportedCurrency": "USD", "netInterestIncome": "-25112000", "nonInterestIncome": "None", "operatingExpenses": "175226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1016999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43184000", "sellingGeneralAndAdministrative": "84631000", "netIncomeFromContinuingOperations": "-12480000" }, "balance": { "goodwill": "780978000", "inventory": "189369000", "commonStock": "146105000", "currentDebt": "None", "investments": "None", "totalAssets": "2854698000", "longTermDebt": "1401437000", "shortTermDebt": "59204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "327983000", "reportedCurrency": "USD", "retainedEarnings": "1528320000", "totalLiabilities": "2279290000", "otherCurrentAssets": "69746000", "totalCurrentAssets": "827356000", "currentLongTermDebt": "30429000", "longTermInvestments": "None", "shortTermInvestments": "1443000", "currentNetReceivables": "443627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2027341999", "currentAccountsPayable": "243279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1536117000", "totalShareholderEquity": "523150999", "capitalLeaseObligations": "97264000", "otherCurrentLiabilities": "308304000", "totalCurrentLiabilities": "655233000", "otherNonCurrentLiabilities": "46721000", "totalNonCurrentLiabilities": "1624057000", "cashAndShortTermInvestments": "124614000", "commonStockSharesOutstanding": "79881000", "intangibleAssetsExcludingGoodwill": "327983000", "cashAndCashEquivalentsAtCarryingValue": "124614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53576000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7138000", "operatingCashflow": "68276000", "capitalExpenditures": "45420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5174000", "cashflowFromInvestment": "-38291000", "stockBasedCompensation": "12552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44144000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 596968000, "cost_of_revenue": 470928000, "gross_profit": 126040000, "ebit": 22246000, "ebitda": 65938000, "pretax_income": -5457000, "tax_provision": 3498000, "net_income": -10802000, "net_income_to_common": -10802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95592000, "total_current_assets": 831397000, "total_assets": 2837435000, "short_term_debt": 54430000, "long_term_debt": 1400428000, "total_debt": 1454858000, "total_liabilities": 2223670000, "total_equity": 563721000, "shares_outstanding": 79850000, "goodwill_and_intangibles": 1090273000 }, "cash_flow": { "operating_cash_flow": 17982000, "capital_expenditure": 27340000, "free_cash_flow": 45322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306952, "ticker_id": 2937, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22246000", "ebitda": "65938000", "netIncome": "-10802000", "grossProfit": "126040000", "depreciation": "None", "totalRevenue": "596968000", "costOfRevenue": "470928000", "interestIncome": "1679000", "incomeBeforeTax": "-5457000", "interestExpense": "28377000", "operatingIncome": "28760000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3498000", "reportedCurrency": "USD", "netInterestIncome": "-25060000", "nonInterestIncome": "None", "operatingExpenses": "97280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "902000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43692000", "sellingGeneralAndAdministrative": "89825000", "netIncomeFromContinuingOperations": "-7787000" }, "balance": { "goodwill": "759027000", "inventory": "84569000", "commonStock": "146079000", "currentDebt": "None", "investments": "None", "totalAssets": "2837435000", "longTermDebt": "1400428000", "shortTermDebt": "54430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "331246000", "reportedCurrency": "USD", "retainedEarnings": "1582675000", "totalLiabilities": "2223670000", "otherCurrentAssets": "359880000", "totalCurrentAssets": "831397000", "currentLongTermDebt": "28996000", "longTermInvestments": "None", "shortTermInvestments": "3326000", "currentNetReceivables": "288030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2006038000", "currentAccountsPayable": "202067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "740058000", "shortLongTermDebtTotal": "1529163000", "totalShareholderEquity": "563721000", "capitalLeaseObligations": "99739000", "otherCurrentLiabilities": "261860000", "totalCurrentLiabilities": "592889000", "otherNonCurrentLiabilities": "46397000", "totalNonCurrentLiabilities": "1630781000", "cashAndShortTermInvestments": "95592000", "commonStockSharesOutstanding": "79850000", "intangibleAssetsExcludingGoodwill": "331246000", "cashAndCashEquivalentsAtCarryingValue": "95592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2596000", "operatingCashflow": "17982000", "capitalExpenditures": "27340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15660000", "cashflowFromInvestment": "-21879000", "stockBasedCompensation": "151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 596968000, "cost_of_revenue": 470928000, "gross_profit": 126040000, "research_and_development": 902000, "selling_general_admin": 89825000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22246000, "depreciation_amortisation": 43692000, "ebitda": 65938000, "interest_expense": 28377000, "interest_income": null, "other_non_operating": null, "pretax_income": -5457000, "tax_provision": 3498000, "effective_tax_rate": null, "net_income": -10802000, "net_income_continuing_ops": -7787000, "net_income_to_common": -10802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95592000, "short_term_investments": 3326000, "net_receivables": 288030000, "inventory": 84569000, "other_current_assets": null, "total_current_assets": 831397000, "net_ppe": null, "goodwill": 759027000, "intangible_assets": 331246000, "goodwill_and_intangibles": 1090273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2006038000, "total_assets": 2837435000, "short_term_debt": 54430000, "accounts_payable": 202067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 592889000, "long_term_debt": 1400428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1630781000, "total_liabilities": 2223670000, "total_debt": 1454858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1582675000, "total_equity": 563721000, "shares_outstanding": 79850000, "operating_cash_flow": 17982000, "stock_based_compensation": 151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21879000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15660000, "free_cash_flow": 45322000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22246000", "ebitda": "65938000", "netIncome": "-10802000", "grossProfit": "126040000", "depreciation": "None", "totalRevenue": "596968000", "costOfRevenue": "470928000", "interestIncome": "1679000", "incomeBeforeTax": "-5457000", "interestExpense": "28377000", "operatingIncome": "28760000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3498000", "reportedCurrency": "USD", "netInterestIncome": "-25060000", "nonInterestIncome": "None", "operatingExpenses": "97280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "902000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43692000", "sellingGeneralAndAdministrative": "89825000", "netIncomeFromContinuingOperations": "-7787000" }, "balance": { "goodwill": "759027000", "inventory": "84569000", "commonStock": "146079000", "currentDebt": "None", "investments": "None", "totalAssets": "2837435000", "longTermDebt": "1400428000", "shortTermDebt": "54430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "331246000", "reportedCurrency": "USD", "retainedEarnings": "1582675000", "totalLiabilities": "2223670000", "otherCurrentAssets": "359880000", "totalCurrentAssets": "831397000", "currentLongTermDebt": "28996000", "longTermInvestments": "None", "shortTermInvestments": "3326000", "currentNetReceivables": "288030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2006038000", "currentAccountsPayable": "202067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "740058000", "shortLongTermDebtTotal": "1529163000", "totalShareholderEquity": "563721000", "capitalLeaseObligations": "99739000", "otherCurrentLiabilities": "261860000", "totalCurrentLiabilities": "592889000", "otherNonCurrentLiabilities": "46397000", "totalNonCurrentLiabilities": "1630781000", "cashAndShortTermInvestments": "95592000", "commonStockSharesOutstanding": "79850000", "intangibleAssetsExcludingGoodwill": "331246000", "cashAndCashEquivalentsAtCarryingValue": "95592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2596000", "operatingCashflow": "17982000", "capitalExpenditures": "27340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15660000", "cashflowFromInvestment": "-21879000", "stockBasedCompensation": "151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43692000", "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": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "income_statement": { "revenue": 609016000, "cost_of_revenue": 474679000, "gross_profit": 134337000, "ebit": 27151000, "ebitda": 69675000, "pretax_income": 433000, "tax_provision": 15331000, "net_income": -11439000, "net_income_to_common": -11439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89366000, "total_current_assets": 824924000, "total_assets": 2852637000, "short_term_debt": 44588000, "long_term_debt": 1382140000, "total_debt": 1426728000, "total_liabilities": 2225230000, "total_equity": 577492000, "shares_outstanding": 79816000, "goodwill_and_intangibles": 1104025000 }, "cash_flow": { "operating_cash_flow": -8722000, "capital_expenditure": 44586000, "free_cash_flow": 35864000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306953, "ticker_id": 2937, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:32.801311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27151000", "ebitda": "69675000", "netIncome": "-11439000", "grossProfit": "134337000", "depreciation": "None", "totalRevenue": "609016000", "costOfRevenue": "474679000", "interestIncome": "1567000", "incomeBeforeTax": "433000", "interestExpense": "27026000", "operatingIncome": "33687000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15331000", "reportedCurrency": "USD", "netInterestIncome": "-24157000", "nonInterestIncome": "None", "operatingExpenses": "100650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1019000", "otherNonOperatingIncome": "1258000", "costofGoodsAndServicesSold": "474679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42524000", "sellingGeneralAndAdministrative": "92201000", "netIncomeFromContinuingOperations": "-18607000" }, "balance": { "goodwill": "764949000", "inventory": "84644000", "commonStock": "145966000", "currentDebt": "None", "investments": "None", "totalAssets": "2852637000", "longTermDebt": "1382140000", "shortTermDebt": "44588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "339076000", "reportedCurrency": "USD", "retainedEarnings": "1593477000", "totalLiabilities": "2225230000", "otherCurrentAssets": "307152000", "totalCurrentAssets": "824924000", "currentLongTermDebt": "18448000", "longTermInvestments": "None", "shortTermInvestments": "3110000", "currentNetReceivables": "343762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2027713000", "currentAccountsPayable": "212570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "649662000", "shortLongTermDebtTotal": "1500265000", "totalShareholderEquity": "577492000", "capitalLeaseObligations": "99677000", "otherCurrentLiabilities": "344472000", "totalCurrentLiabilities": "606967000", "otherNonCurrentLiabilities": "47804000", "totalNonCurrentLiabilities": "1618263000", "cashAndShortTermInvestments": "89366000", "commonStockSharesOutstanding": "79816000", "intangibleAssetsExcludingGoodwill": "339076000", "cashAndCashEquivalentsAtCarryingValue": "89366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15838000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "582000", "operatingCashflow": "-8722000", "capitalExpenditures": "44586000", "changeInReceivables": "-41850000", "changeInExchangeRate": "None", "cashflowFromFinancing": "36445000", "cashflowFromInvestment": "-33876000", "stockBasedCompensation": "14408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6153000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 609016000, "cost_of_revenue": 474679000, "gross_profit": 134337000, "research_and_development": 1019000, "selling_general_admin": 92201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27151000, "depreciation_amortisation": 42524000, "ebitda": 69675000, "interest_expense": 27026000, "interest_income": null, "other_non_operating": null, "pretax_income": 433000, "tax_provision": 15331000, "effective_tax_rate": null, "net_income": -11439000, "net_income_continuing_ops": -18607000, "net_income_to_common": -11439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89366000, "short_term_investments": 3110000, "net_receivables": 343762000, "inventory": 84644000, "other_current_assets": null, "total_current_assets": 824924000, "net_ppe": null, "goodwill": 764949000, "intangible_assets": 339076000, "goodwill_and_intangibles": 1104025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2027713000, "total_assets": 2852637000, "short_term_debt": 44588000, "accounts_payable": 212570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 606967000, "long_term_debt": 1382140000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1618263000, "total_liabilities": 2225230000, "total_debt": 1426728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1593477000, "total_equity": 577492000, "shares_outstanding": 79816000, "operating_cash_flow": -8722000, "stock_based_compensation": 14408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44586000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36445000, "free_cash_flow": 35864000, "net_change_in_cash": -6153000 }, "raw_data": { "income": { "ebit": "27151000", "ebitda": "69675000", "netIncome": "-11439000", "grossProfit": "134337000", "depreciation": "None", "totalRevenue": "609016000", "costOfRevenue": "474679000", "interestIncome": "1567000", "incomeBeforeTax": "433000", "interestExpense": "27026000", "operatingIncome": "33687000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15331000", "reportedCurrency": "USD", "netInterestIncome": "-24157000", "nonInterestIncome": "None", "operatingExpenses": "100650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1019000", "otherNonOperatingIncome": "1258000", "costofGoodsAndServicesSold": "474679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42524000", "sellingGeneralAndAdministrative": "92201000", "netIncomeFromContinuingOperations": "-18607000" }, "balance": { "goodwill": "764949000", "inventory": "84644000", "commonStock": "145966000", "currentDebt": "None", "investments": "None", "totalAssets": "2852637000", "longTermDebt": "1382140000", "shortTermDebt": "44588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "339076000", "reportedCurrency": "USD", "retainedEarnings": "1593477000", "totalLiabilities": "2225230000", "otherCurrentAssets": "307152000", "totalCurrentAssets": "824924000", "currentLongTermDebt": "18448000", "longTermInvestments": "None", "shortTermInvestments": "3110000", "currentNetReceivables": "343762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2027713000", "currentAccountsPayable": "212570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "649662000", "shortLongTermDebtTotal": "1500265000", "totalShareholderEquity": "577492000", "capitalLeaseObligations": "99677000", "otherCurrentLiabilities": "344472000", "totalCurrentLiabilities": "606967000", "otherNonCurrentLiabilities": "47804000", "totalNonCurrentLiabilities": "1618263000", "cashAndShortTermInvestments": "89366000", "commonStockSharesOutstanding": "79816000", "intangibleAssetsExcludingGoodwill": "339076000", "cashAndCashEquivalentsAtCarryingValue": "89366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15838000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "582000", "operatingCashflow": "-8722000", "capitalExpenditures": "44586000", "changeInReceivables": "-41850000", "changeInExchangeRate": "None", "cashflowFromFinancing": "36445000", "cashflowFromInvestment": "-33876000", "stockBasedCompensation": "14408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6153000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }