{ "ticker": { "uuid": "10bbe8b8-919e-441e-be8c-030ef4875f24", "symbol": "FRPT", "name": "Freshpet Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/10bbe8b8-919e-441e-be8c-030ef4875f24/", "api_url": "https://sharemaestro.com/factors/api/tickers/10bbe8b8-919e-441e-be8c-030ef4875f24/" }, "ticker_metadata": { "id": 6130, "uuid": "10bbe8b8-919e-441e-be8c-030ef4875f24", "symbol": "FRPT", "name": "Freshpet Inc", "asset_type": "equity", "market_cap": 2571642000, "stock_exchange_id": 2, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Freshpet, Inc. manufactures and markets fresh natural cat and dog food and treats in the United States, Canada and the United Kingdom. The company is headquartered in Secaucus, New Jersey.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "10bbe8b8-919e-441e-be8c-030ef4875f24", "symbol": "FRPT", "name": "Freshpet Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/10bbe8b8-919e-441e-be8c-030ef4875f24/", "api_url": "https://sharemaestro.com/factors/api/tickers/10bbe8b8-919e-441e-be8c-030ef4875f24/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.18, "value": 0.3, "quality": 0.7, "momentum": 0.06, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 49.74, "market_cap": 2788424400, "pe_ratio": 13.9183, "earnings_yield": 0.0718, "ebitda_to_ev": 0.0581, "shareholder_yield": 0, "roe": 0.1587, "piotroski_f_score": 7, "momentum_12_1": -0.3399, "volatility_252d": 0.5155 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:48.944342+00:00", "batch_id": "" }, "size": { "price_close": 49.74, "market_cap": 2788424400, "market_cap_usd": 2788424400, "enterprise_value": 2809609400, "shares_outstanding": 56060000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.9183, "pb_ratio": 2.2094, "ptbv_ratio": 2.2094, "ps_ratio": 2.4537, "pcf_ratio": 14.2206, "pfcf_ratio": 8.6981, "ev_ebitda": 17.1975, "ev_ebit": 28.5738, "ev_sales": 2.4724, "ev_fcf": 8.7642, "earnings_yield": 0.0718, "fcf_yield": 0.1141, "price_to_sales": 2.4537, "price_to_book": 2.2094, "price_to_cashflow": 14.2206, "ebitda_to_ev": 0.0581, "sales_yield": 0.4045 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.389, "operating_margin": 0.0865, "net_margin": 0.1763, "ebitda_margin": 0.1438, "fcf_margin": 0.2821, "roe": 0.1587, "roa": 0.1089, "roic": 0.0575, "roc_greenblatt": null, "asset_turnover": 0.6179, "cash_conversion": 1.6001, "accruals_ratio": 0.0023, "sbc_to_revenue": 0.0171, "piotroski_f_score": 7, "altman_z_score": 3.9179, "earnings_stability_5y": 1.3211, "revenue_stability_5y": 0.5194, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2404, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4573, "net_debt_to_ebitda": 0.1297, "debt_to_assets": 0.2189, "interest_coverage": 6.9017, "current_ratio": 6.1814, "quick_ratio": 5.2619, "net_debt": 21185000, "local_beta": 0.001, "volatility_252d": 0.5155, "volatility_60d": 1.2375, "max_drawdown_12m": -0.4156, "risk_adjusted_momentum": -0.6594 }, "growth": { "revenue_growth_1y": 0.1201, "revenue_growth_3y_cagr": 0.2278, "revenue_growth_5y_cagr": 0.2816, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0007, "book_value_growth_1y": 0.0271, "revenue_growth": 0.1201, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0629, "price_return_3m": -0.3981, "price_return_6m": -0.1984, "price_return_9m": -0.1001, "price_return_12m": -0.3814, "price_return_12m_ex1m": -0.3399, "momentum_6m": -0.1984, "momentum_12m": -0.3814, "momentum_12_1": -0.3399, "distance_from_52w_high": -0.411, "distance_from_52w_low": 0.0287, "relative_strength": -0.5394 }, "raw_ttm": { "revenue_ttm": 1136410000, "gross_profit_ttm": 442086000, "ebit_ttm": 98328000, "ebitda_ttm": 163373000, "net_income_ttm": 200342000, "eps_diluted_ttm": 3.5737, "operating_cash_flow_ttm": 196083000, "capital_expenditure_ttm": 124494000, "fcf_ttm": 320577000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14247000, "cash_and_equivalents": 381381000, "total_current_assets": 541792000, "total_current_liabilities": 87649000, "net_ppe": null, "total_assets": 1839179000, "total_debt": 402566000, "total_equity": 1262063000, "net_working_capital": 77444000, "book_value_per_share": 22.5127, "retained_earnings": -94161000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.5127 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 35, "rank_pb": 53, "rank_ptbv": 45, "rank_ps": 55, "rank_pcf": 62, "rank_ev_ebitda": 70, "rank_ev_ebit": 82, "rank_earnings_yield": 35, "rank_fcf_yield": 35, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 26, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 58, "rank_fcf_margin": 32, "rank_piotroski": 22, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 91 }, "composites": { "value_composite": 70, "quality_composite": 30, "momentum_composite": 94, "growth_composite": 27, "yield_composite": 96, "svqf_composite": 18, "vc1_composite": 72, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.4583, "os_score": 0.18, "value_percentile": 0.3, "quality_percentile": 0.7, "momentum_percentile": 0.06, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1214, "ticker_id": 6130, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:48.944342+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.74, "market_cap": 2788424400, "market_cap_usd": 2788424400, "enterprise_value": 2809609400, "shares_outstanding": 56060000, "fx_rate_to_usd": null, "pe_ratio": 13.91832167, "pb_ratio": 2.20941775, "ptbv_ratio": 2.20941775, "ps_ratio": 2.45371336, "pcf_ratio": 14.2206331, "pfcf_ratio": 8.69814241, "ev_ebitda": 17.19751367, "ev_ebit": 28.57384875, "ev_sales": 2.4723554, "ev_fcf": 8.76422638, "earnings_yield": 0.07184774, "fcf_yield": 0.1141002, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38901981, "operating_margin": 0.08652511, "net_margin": 0.17629377, "ebitda_margin": 0.14376237, "fcf_margin": 0.28209625, "roe": 0.15874168, "roa": 0.10893013, "roic": 0.05746824, "roc_greenblatt": null, "asset_turnover": 0.61788983, "cash_conversion": 1.60014875, "accruals_ratio": 0.00231571, "sbc_to_revenue": 0.01709154, "debt_to_equity": 0.45727987, "net_debt_to_ebitda": 0.12967259, "debt_to_assets": 0.21888353, "interest_coverage": 6.90166351, "current_ratio": 6.18138256, "quick_ratio": 5.26194252, "net_debt": 21185000, "revenue_growth_1y": 0.12008256, "revenue_growth_3y_cagr": 0.22783453, "revenue_growth_5y_cagr": 0.28155298, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00069202, "book_value_growth_1y": 0.02708778, "piotroski_f_score": 7, "altman_z_score": 3.91794585, "earnings_stability_5y": 1.321057, "revenue_stability_5y": 0.519364, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06292389, "price_return_3m": -0.39811229, "price_return_6m": -0.1983884, "price_return_9m": -0.10005428, "price_return_12m": -0.38142022, "price_return_12m_ex1m": -0.3398831, "distance_from_52w_high": -0.41101243, "distance_from_52w_low": 0.02874871, "relative_strength": -0.53936127, "local_beta": 0.001, "volatility_252d": 0.515467, "volatility_60d": 1.23747, "max_drawdown_12m": -0.41563055, "revenue_ttm": 1136410000, "gross_profit_ttm": 442086000, "ebit_ttm": 98328000, "ebitda_ttm": 163373000, "net_income_ttm": 200342000, "eps_diluted_ttm": 3.57370674, "operating_cash_flow_ttm": 196083000, "capital_expenditure_ttm": 124494000, "fcf_ttm": 320577000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14247000, "cash_and_equivalents": 381381000, "total_current_assets": 541792000, "total_current_liabilities": 87649000, "net_ppe": null, "total_assets": 1839179000, "total_debt": 402566000, "total_equity": 1262063000, "net_working_capital": 77444000, "book_value_per_share": 22.51271852, "retained_earnings": -94161000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.51271852, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 35, "rank_pb": 53, "rank_ptbv": 45, "rank_ps": 55, "rank_pcf": 62, "rank_ev_ebitda": 70, "rank_ev_ebit": 82, "rank_earnings_yield": 35, "rank_fcf_yield": 35, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 26, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 58, "rank_fcf_margin": 32, "rank_piotroski": 22, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 91, "value_composite": 70, "quality_composite": 30, "momentum_composite": 94, "growth_composite": 27, "yield_composite": 96, "svqf_composite": 18, "vc1_composite": 72, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 79, "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": 49.74, "os": 0.18, "value": 0.3, "quality": 0.7, "momentum": 0.06, "confidence": 1, "coverage": 1, "pe_ratio": 13.9183, "earnings_yield": 0.0718, "shareholder_yield": 0, "roe": 0.1587, "momentum_12_1": -0.3399, "complete_fields": { "id": 1214, "ticker_id": 6130, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:48.944342+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.74, "market_cap": 2788424400, "market_cap_usd": 2788424400, "enterprise_value": 2809609400, "shares_outstanding": 56060000, "fx_rate_to_usd": null, "pe_ratio": 13.91832167, "pb_ratio": 2.20941775, "ptbv_ratio": 2.20941775, "ps_ratio": 2.45371336, "pcf_ratio": 14.2206331, "pfcf_ratio": 8.69814241, "ev_ebitda": 17.19751367, "ev_ebit": 28.57384875, "ev_sales": 2.4723554, "ev_fcf": 8.76422638, "earnings_yield": 0.07184774, "fcf_yield": 0.1141002, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38901981, "operating_margin": 0.08652511, "net_margin": 0.17629377, "ebitda_margin": 0.14376237, "fcf_margin": 0.28209625, "roe": 0.15874168, "roa": 0.10893013, "roic": 0.05746824, "roc_greenblatt": null, "asset_turnover": 0.61788983, "cash_conversion": 1.60014875, "accruals_ratio": 0.00231571, "sbc_to_revenue": 0.01709154, "debt_to_equity": 0.45727987, "net_debt_to_ebitda": 0.12967259, "debt_to_assets": 0.21888353, "interest_coverage": 6.90166351, "current_ratio": 6.18138256, "quick_ratio": 5.26194252, "net_debt": 21185000, "revenue_growth_1y": 0.12008256, "revenue_growth_3y_cagr": 0.22783453, "revenue_growth_5y_cagr": 0.28155298, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00069202, "book_value_growth_1y": 0.02708778, "piotroski_f_score": 7, "altman_z_score": 3.91794585, "earnings_stability_5y": 1.321057, "revenue_stability_5y": 0.519364, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06292389, "price_return_3m": -0.39811229, "price_return_6m": -0.1983884, "price_return_9m": -0.10005428, "price_return_12m": -0.38142022, "price_return_12m_ex1m": -0.3398831, "distance_from_52w_high": -0.41101243, "distance_from_52w_low": 0.02874871, "relative_strength": -0.53936127, "local_beta": 0.001, "volatility_252d": 0.515467, "volatility_60d": 1.23747, "max_drawdown_12m": -0.41563055, "revenue_ttm": 1136410000, "gross_profit_ttm": 442086000, "ebit_ttm": 98328000, "ebitda_ttm": 163373000, "net_income_ttm": 200342000, "eps_diluted_ttm": 3.57370674, "operating_cash_flow_ttm": 196083000, "capital_expenditure_ttm": 124494000, "fcf_ttm": 320577000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14247000, "cash_and_equivalents": 381381000, "total_current_assets": 541792000, "total_current_liabilities": 87649000, "net_ppe": null, "total_assets": 1839179000, "total_debt": 402566000, "total_equity": 1262063000, "net_working_capital": 77444000, "book_value_per_share": 22.51271852, "retained_earnings": -94161000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.51271852, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 35, "rank_pb": 53, "rank_ptbv": 45, "rank_ps": 55, "rank_pcf": 62, "rank_ev_ebitda": 70, "rank_ev_ebit": 82, "rank_earnings_yield": 35, "rank_fcf_yield": 35, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 26, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 58, "rank_fcf_margin": 32, "rank_piotroski": 22, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 91, "value_composite": 70, "quality_composite": 30, "momentum_composite": 94, "growth_composite": 27, "yield_composite": 96, "svqf_composite": 18, "vc1_composite": 72, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 1102015000, "cost_of_revenue": 676815000, "gross_profit": 425200000, "ebit": 84893000, "ebitda": 171765000, "pretax_income": 70773000, "tax_provision": -68364000, "net_income": 139137000, "net_income_to_common": 139137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277975000, "total_current_assets": 435714000, "total_assets": 1777775000, "short_term_debt": 4556000, "long_term_debt": 397330000, "total_debt": 401886000, "total_liabilities": 569116000, "total_equity": 1208659000, "shares_outstanding": 56037000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160561000, "capital_expenditure": 148184000, "free_cash_flow": 308745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75526, "ticker_id": 6130, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84893000", "ebitda": "171765000", "netIncome": "139137000", "grossProfit": "425200000", "depreciation": "None", "totalRevenue": "1102015000", "costOfRevenue": "676815000", "interestIncome": "9221000", "incomeBeforeTax": "70773000", "interestExpense": "14120000", "operatingIncome": "94958000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-68364000", "reportedCurrency": "USD", "netInterestIncome": "-4899000", "nonInterestIncome": "None", "operatingExpenses": "330242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86872000", "sellingGeneralAndAdministrative": "373954000", "netIncomeFromContinuingOperations": "139137000" }, "balance": { "goodwill": "None", "inventory": "76766000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1777775000", "longTermDebt": "397330000", "shortTermDebt": "4556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142669000", "totalLiabilities": "569116000", "otherCurrentAssets": "17211000", "totalCurrentAssets": "435714000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "63762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342061000", "currentAccountsPayable": "42429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "560007000", "totalShareholderEquity": "1208659000", "capitalLeaseObligations": "97654000", "otherCurrentLiabilities": "31610000", "totalCurrentLiabilities": "78595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490521000", "cashAndShortTermInvestments": "277975000", "commonStockSharesOutstanding": "56037000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3822000", "operatingCashflow": "160561000", "capitalExpenditures": "148184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3035000", "cashflowFromInvestment": "-148184000", "stockBasedCompensation": "13883000", "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": "89721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1102015000, "cost_of_revenue": 676815000, "gross_profit": 425200000, "research_and_development": null, "selling_general_admin": 373954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84893000, "depreciation_amortisation": 86872000, "ebitda": 171765000, "interest_expense": 14120000, "interest_income": null, "other_non_operating": null, "pretax_income": 70773000, "tax_provision": -68364000, "effective_tax_rate": null, "net_income": 139137000, "net_income_continuing_ops": 139137000, "net_income_to_common": 139137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277975000, "short_term_investments": null, "net_receivables": 63762000, "inventory": 76766000, "other_current_assets": null, "total_current_assets": 435714000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1342061000, "total_assets": 1777775000, "short_term_debt": 4556000, "accounts_payable": 42429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78595000, "long_term_debt": 397330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490521000, "total_liabilities": 569116000, "total_debt": 401886000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142669000, "total_equity": 1208659000, "shares_outstanding": 56037000, "operating_cash_flow": 160561000, "stock_based_compensation": 13883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148184000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3035000, "free_cash_flow": 308745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84893000", "ebitda": "171765000", "netIncome": "139137000", "grossProfit": "425200000", "depreciation": "None", "totalRevenue": "1102015000", "costOfRevenue": "676815000", "interestIncome": "9221000", "incomeBeforeTax": "70773000", "interestExpense": "14120000", "operatingIncome": "94958000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-68364000", "reportedCurrency": "USD", "netInterestIncome": "-4899000", "nonInterestIncome": "None", "operatingExpenses": "330242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86872000", "sellingGeneralAndAdministrative": "373954000", "netIncomeFromContinuingOperations": "139137000" }, "balance": { "goodwill": "None", "inventory": "76766000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1777775000", "longTermDebt": "397330000", "shortTermDebt": "4556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142669000", "totalLiabilities": "569116000", "otherCurrentAssets": "17211000", "totalCurrentAssets": "435714000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "63762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342061000", "currentAccountsPayable": "42429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "560007000", "totalShareholderEquity": "1208659000", "capitalLeaseObligations": "97654000", "otherCurrentLiabilities": "31610000", "totalCurrentLiabilities": "78595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490521000", "cashAndShortTermInvestments": "277975000", "commonStockSharesOutstanding": "56037000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3822000", "operatingCashflow": "160561000", "capitalExpenditures": "148184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3035000", "cashflowFromInvestment": "-148184000", "stockBasedCompensation": "13883000", "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": "89721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 975177000, "cost_of_revenue": 579221000, "gross_profit": 395956000, "ebit": 59785000, "ebitda": 133400000, "pretax_income": 47523000, "tax_provision": 598000, "net_income": 46925000, "net_income_to_common": 46925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268633000, "total_current_assets": 436998000, "total_assets": 1574878000, "short_term_debt": 3442000, "long_term_debt": 395163000, "total_debt": 398605000, "total_liabilities": 519518000, "total_equity": 1055360000, "shares_outstanding": 50255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 154288000, "capital_expenditure": 187092000, "free_cash_flow": 341380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75531, "ticker_id": 6130, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59785000", "ebitda": "133400000", "netIncome": "46925000", "grossProfit": "395956000", "depreciation": "None", "totalRevenue": "975177000", "costOfRevenue": "579221000", "interestIncome": "11868000", "incomeBeforeTax": "47523000", "interestExpense": "12262000", "operatingIncome": "37999000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "598000", "reportedCurrency": "USD", "netInterestIncome": "-394000", "nonInterestIncome": "None", "operatingExpenses": "357957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73615000", "sellingGeneralAndAdministrative": "277198000", "netIncomeFromContinuingOperations": "46925000" }, "balance": { "goodwill": "None", "inventory": "80794000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1574878000", "longTermDebt": "395163000", "shortTermDebt": "3442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-281806000", "totalLiabilities": "519518000", "otherCurrentAssets": "19152000", "totalCurrentAssets": "436998000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "68419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137880000", "currentAccountsPayable": "39164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424091000", "totalShareholderEquity": "1055360000", "capitalLeaseObligations": "28928000", "otherCurrentLiabilities": "56263000", "totalCurrentLiabilities": "98869000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420649000", "cashAndShortTermInvestments": "268633000", "commonStockSharesOutstanding": "50255000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "268633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15484000", "operatingCashflow": "154288000", "capitalExpenditures": "187092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4566000", "cashflowFromInvestment": "-187092000", "stockBasedCompensation": "51807000", "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": "73615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 975177000, "cost_of_revenue": 579221000, "gross_profit": 395956000, "research_and_development": null, "selling_general_admin": 277198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59785000, "depreciation_amortisation": 73615000, "ebitda": 133400000, "interest_expense": 12262000, "interest_income": null, "other_non_operating": null, "pretax_income": 47523000, "tax_provision": 598000, "effective_tax_rate": null, "net_income": 46925000, "net_income_continuing_ops": 46925000, "net_income_to_common": 46925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268633000, "short_term_investments": null, "net_receivables": 68419000, "inventory": 80794000, "other_current_assets": null, "total_current_assets": 436998000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1137880000, "total_assets": 1574878000, "short_term_debt": 3442000, "accounts_payable": 39164000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98869000, "long_term_debt": 395163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 420649000, "total_liabilities": 519518000, "total_debt": 398605000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -281806000, "total_equity": 1055360000, "shares_outstanding": 50255000, "operating_cash_flow": 154288000, "stock_based_compensation": 51807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4566000, "free_cash_flow": 341380000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59785000", "ebitda": "133400000", "netIncome": "46925000", "grossProfit": "395956000", "depreciation": "None", "totalRevenue": "975177000", "costOfRevenue": "579221000", "interestIncome": "11868000", "incomeBeforeTax": "47523000", "interestExpense": "12262000", "operatingIncome": "37999000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "598000", "reportedCurrency": "USD", "netInterestIncome": "-394000", "nonInterestIncome": "None", "operatingExpenses": "357957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73615000", "sellingGeneralAndAdministrative": "277198000", "netIncomeFromContinuingOperations": "46925000" }, "balance": { "goodwill": "None", "inventory": "80794000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1574878000", "longTermDebt": "395163000", "shortTermDebt": "3442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-281806000", "totalLiabilities": "519518000", "otherCurrentAssets": "19152000", "totalCurrentAssets": "436998000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "68419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137880000", "currentAccountsPayable": "39164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424091000", "totalShareholderEquity": "1055360000", "capitalLeaseObligations": "28928000", "otherCurrentLiabilities": "56263000", "totalCurrentLiabilities": "98869000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420649000", "cashAndShortTermInvestments": "268633000", "commonStockSharesOutstanding": "50255000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "268633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15484000", "operatingCashflow": "154288000", "capitalExpenditures": "187092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4566000", "cashflowFromInvestment": "-187092000", "stockBasedCompensation": "51807000", "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": "73615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 766895000, "cost_of_revenue": 516023000, "gross_profit": 250872000, "ebit": -17417000, "ebitda": 41100000, "pretax_income": -33404000, "tax_provision": 210000, "net_income": -33614000, "net_income_to_common": -33614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296871000, "total_current_assets": 427319000, "total_assets": 1464421000, "short_term_debt": 3310000, "long_term_debt": 393074000, "total_debt": 396384000, "total_liabilities": 510967000, "total_equity": 953454000, "shares_outstanding": 48163000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75940000, "capital_expenditure": 239093000, "free_cash_flow": 315033000, "dividends_paid": 780766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75536, "ticker_id": 6130, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17417000", "ebitda": "41100000", "netIncome": "-33614000", "grossProfit": "250872000", "depreciation": "None", "totalRevenue": "766895000", "costOfRevenue": "516023000", "interestIncome": "13029000", "incomeBeforeTax": "-33404000", "interestExpense": "14097000", "operatingIncome": "-30446000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-1068000", "nonInterestIncome": "None", "operatingExpenses": "281318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58517000", "sellingGeneralAndAdministrative": "8110000", "netIncomeFromContinuingOperations": "-33614000" }, "balance": { "goodwill": "None", "inventory": "63238000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1464421000", "longTermDebt": "393074000", "shortTermDebt": "3310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-328731000", "totalLiabilities": "510967000", "otherCurrentAssets": "10456000", "totalCurrentAssets": "427319000", "currentLongTermDebt": "None", "longTermInvestments": "23528000", "shortTermInvestments": "None", "currentNetReceivables": "56754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1037102000", "currentAccountsPayable": "36096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425055000", "totalShareholderEquity": "953454000", "capitalLeaseObligations": "31981000", "otherCurrentLiabilities": "49816000", "totalCurrentLiabilities": "89222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421745000", "cashAndShortTermInvestments": "296871000", "commonStockSharesOutstanding": "48163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33614000", "profitLoss": "None", "dividendPayout": "780766000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1207000", "operatingCashflow": "75940000", "capitalExpenditures": "239093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327289000", "cashflowFromInvestment": "-239093000", "stockBasedCompensation": "24935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "780766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 766895000, "cost_of_revenue": 516023000, "gross_profit": 250872000, "research_and_development": null, "selling_general_admin": 8110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17417000, "depreciation_amortisation": 58517000, "ebitda": 41100000, "interest_expense": 14097000, "interest_income": null, "other_non_operating": null, "pretax_income": -33404000, "tax_provision": 210000, "effective_tax_rate": null, "net_income": -33614000, "net_income_continuing_ops": -33614000, "net_income_to_common": -33614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296871000, "short_term_investments": null, "net_receivables": 56754000, "inventory": 63238000, "other_current_assets": null, "total_current_assets": 427319000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1037102000, "total_assets": 1464421000, "short_term_debt": 3310000, "accounts_payable": 36096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89222000, "long_term_debt": 393074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 421745000, "total_liabilities": 510967000, "total_debt": 396384000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328731000, "total_equity": 953454000, "shares_outstanding": 48163000, "operating_cash_flow": 75940000, "stock_based_compensation": 24935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -239093000, "dividends_paid": 780766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 327289000, "free_cash_flow": 315033000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17417000", "ebitda": "41100000", "netIncome": "-33614000", "grossProfit": "250872000", "depreciation": "None", "totalRevenue": "766895000", "costOfRevenue": "516023000", "interestIncome": "13029000", "incomeBeforeTax": "-33404000", "interestExpense": "14097000", "operatingIncome": "-30446000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-1068000", "nonInterestIncome": "None", "operatingExpenses": "281318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58517000", "sellingGeneralAndAdministrative": "8110000", "netIncomeFromContinuingOperations": "-33614000" }, "balance": { "goodwill": "None", "inventory": "63238000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1464421000", "longTermDebt": "393074000", "shortTermDebt": "3310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-328731000", "totalLiabilities": "510967000", "otherCurrentAssets": "10456000", "totalCurrentAssets": "427319000", "currentLongTermDebt": "None", "longTermInvestments": "23528000", "shortTermInvestments": "None", "currentNetReceivables": "56754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1037102000", "currentAccountsPayable": "36096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425055000", "totalShareholderEquity": "953454000", "capitalLeaseObligations": "31981000", "otherCurrentLiabilities": "49816000", "totalCurrentLiabilities": "89222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421745000", "cashAndShortTermInvestments": "296871000", "commonStockSharesOutstanding": "48163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33614000", "profitLoss": "None", "dividendPayout": "780766000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1207000", "operatingCashflow": "75940000", "capitalExpenditures": "239093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327289000", "cashflowFromInvestment": "-239093000", "stockBasedCompensation": "24935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "780766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 595344000, "cost_of_revenue": 409311000, "gross_profit": 186033000, "ebit": -50273000, "ebitda": -15718000, "pretax_income": -59212000, "tax_provision": 282000, "net_income": -59494000, "net_income_to_common": -59494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132735000, "total_current_assets": 261965000, "total_assets": 1125383000, "short_term_debt": 1510000, "long_term_debt": null, "total_debt": 1510000, "total_liabilities": 93814000, "total_equity": 1031569000, "shares_outstanding": 46191000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -43227000, "capital_expenditure": 230071000, "free_cash_flow": 186844000, "dividends_paid": 1441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75541, "ticker_id": 6130, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50273000", "ebitda": "-15718000", "netIncome": "-59494000", "grossProfit": "186033000", "depreciation": "None", "totalRevenue": "595344000", "costOfRevenue": "409311000", "interestIncome": "1710000", "incomeBeforeTax": "-59212000", "interestExpense": "5208000", "operatingIncome": "-51983000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "282000", "reportedCurrency": "USD", "netInterestIncome": "-5208000", "nonInterestIncome": "None", "operatingExpenses": "238016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34555000", "sellingGeneralAndAdministrative": "159214000", "netIncomeFromContinuingOperations": "-59494000" }, "balance": { "goodwill": "None", "inventory": "58290000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1125383000", "longTermDebt": "None", "shortTermDebt": "1510000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-295117000", "totalLiabilities": "93814000", "otherCurrentAssets": "13368000", "totalCurrentAssets": "261965000", "currentLongTermDebt": "None", "longTermInvestments": "25418000", "shortTermInvestments": "None", "currentNetReceivables": "57572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "863417000", "currentAccountsPayable": "55088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805751000", "shortLongTermDebtTotal": "5710000", "totalShareholderEquity": "1031569000", "capitalLeaseObligations": "5710000", "otherCurrentLiabilities": "33016000", "totalCurrentLiabilities": "89614000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4200000", "cashAndShortTermInvestments": "132735000", "commonStockSharesOutstanding": "46191000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59494000", "profitLoss": "None", "dividendPayout": "1441000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26171000", "operatingCashflow": "-43227000", "capitalExpenditures": "230071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "336538000", "cashflowFromInvestment": "-233364000", "stockBasedCompensation": "26092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 595344000, "cost_of_revenue": 409311000, "gross_profit": 186033000, "research_and_development": null, "selling_general_admin": 159214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50273000, "depreciation_amortisation": 34555000, "ebitda": -15718000, "interest_expense": 5208000, "interest_income": null, "other_non_operating": null, "pretax_income": -59212000, "tax_provision": 282000, "effective_tax_rate": null, "net_income": -59494000, "net_income_continuing_ops": -59494000, "net_income_to_common": -59494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132735000, "short_term_investments": null, "net_receivables": 57572000, "inventory": 58290000, "other_current_assets": null, "total_current_assets": 261965000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 863417000, "total_assets": 1125383000, "short_term_debt": 1510000, "accounts_payable": 55088000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89614000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4200000, "total_liabilities": 93814000, "total_debt": 1510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -295117000, "total_equity": 1031569000, "shares_outstanding": 46191000, "operating_cash_flow": -43227000, "stock_based_compensation": 26092000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233364000, "dividends_paid": 1441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 336538000, "free_cash_flow": 186844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50273000", "ebitda": "-15718000", "netIncome": "-59494000", "grossProfit": "186033000", "depreciation": "None", "totalRevenue": "595344000", "costOfRevenue": "409311000", "interestIncome": "1710000", "incomeBeforeTax": "-59212000", "interestExpense": "5208000", "operatingIncome": "-51983000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "282000", "reportedCurrency": "USD", "netInterestIncome": "-5208000", "nonInterestIncome": "None", "operatingExpenses": "238016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34555000", "sellingGeneralAndAdministrative": "159214000", "netIncomeFromContinuingOperations": "-59494000" }, "balance": { "goodwill": "None", "inventory": "58290000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1125383000", "longTermDebt": "None", "shortTermDebt": "1510000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-295117000", "totalLiabilities": "93814000", "otherCurrentAssets": "13368000", "totalCurrentAssets": "261965000", "currentLongTermDebt": "None", "longTermInvestments": "25418000", "shortTermInvestments": "None", "currentNetReceivables": "57572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "863417000", "currentAccountsPayable": "55088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805751000", "shortLongTermDebtTotal": "5710000", "totalShareholderEquity": "1031569000", "capitalLeaseObligations": "5710000", "otherCurrentLiabilities": "33016000", "totalCurrentLiabilities": "89614000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4200000", "cashAndShortTermInvestments": "132735000", "commonStockSharesOutstanding": "46191000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59494000", "profitLoss": "None", "dividendPayout": "1441000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26171000", "operatingCashflow": "-43227000", "capitalExpenditures": "230071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "336538000", "cashflowFromInvestment": "-233364000", "stockBasedCompensation": "26092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 425489000, "cost_of_revenue": 263343000, "gross_profit": 162146000, "ebit": -24650000, "ebitda": 5818000, "pretax_income": -29537000, "tax_provision": 162000, "net_income": -29699000, "net_income_to_common": -29699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72788000, "total_current_assets": 150325000, "total_assets": 784410000, "short_term_debt": 1384000, "long_term_debt": null, "total_debt": 1384000, "total_liabilities": 64656000, "total_equity": 719754000, "shares_outstanding": 42931000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 647000, "capital_expenditure": 322099000, "free_cash_flow": 322746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75546, "ticker_id": 6130, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24650000", "ebitda": "5818000", "netIncome": "-29699000", "grossProfit": "162146000", "depreciation": "None", "totalRevenue": "425489000", "costOfRevenue": "263343000", "interestIncome": "13000", "incomeBeforeTax": "-29537000", "interestExpense": "2882000", "operatingIncome": "-24663000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-2882000", "nonInterestIncome": "None", "operatingExpenses": "186809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1992000", "costofGoodsAndServicesSold": "263343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30468000", "sellingGeneralAndAdministrative": "135966000", "netIncomeFromContinuingOperations": "-29699000" }, "balance": { "goodwill": "None", "inventory": "35574000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "784410000", "longTermDebt": "None", "shortTermDebt": "1384000", "treasuryStock": "-256000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-235623000", "totalLiabilities": "64656000", "otherCurrentAssets": "7183000", "totalCurrentAssets": "150325000", "currentLongTermDebt": "None", "longTermInvestments": "25856000", "shortTermInvestments": "None", "currentNetReceivables": "34780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "634085000", "currentAccountsPayable": "42612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "590459000", "shortLongTermDebtTotal": "7094000", "totalShareholderEquity": "719754000", "capitalLeaseObligations": "7094000", "otherCurrentLiabilities": "14950000", "totalCurrentLiabilities": "58946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5710000", "cashAndShortTermInvestments": "72788000", "commonStockSharesOutstanding": "42931000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16804000", "operatingCashflow": "647000", "capitalExpenditures": "322099000", "changeInReceivables": "-16371000", "changeInExchangeRate": "None", "cashflowFromFinancing": "326993000", "cashflowFromInvestment": "-322099000", "stockBasedCompensation": "24998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5541000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425489000, "cost_of_revenue": 263343000, "gross_profit": 162146000, "research_and_development": null, "selling_general_admin": 135966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24650000, "depreciation_amortisation": 30468000, "ebitda": 5818000, "interest_expense": 2882000, "interest_income": null, "other_non_operating": null, "pretax_income": -29537000, "tax_provision": 162000, "effective_tax_rate": null, "net_income": -29699000, "net_income_continuing_ops": -29699000, "net_income_to_common": -29699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72788000, "short_term_investments": null, "net_receivables": 34780000, "inventory": 35574000, "other_current_assets": null, "total_current_assets": 150325000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 634085000, "total_assets": 784410000, "short_term_debt": 1384000, "accounts_payable": 42612000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58946000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5710000, "total_liabilities": 64656000, "total_debt": 1384000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235623000, "total_equity": 719754000, "shares_outstanding": 42931000, "operating_cash_flow": 647000, "stock_based_compensation": 24998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 322099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 326993000, "free_cash_flow": 322746000, "net_change_in_cash": 5541000 }, "raw_data": { "income": { "ebit": "-24650000", "ebitda": "5818000", "netIncome": "-29699000", "grossProfit": "162146000", "depreciation": "None", "totalRevenue": "425489000", "costOfRevenue": "263343000", "interestIncome": "13000", "incomeBeforeTax": "-29537000", "interestExpense": "2882000", "operatingIncome": "-24663000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-2882000", "nonInterestIncome": "None", "operatingExpenses": "186809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1992000", "costofGoodsAndServicesSold": "263343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30468000", "sellingGeneralAndAdministrative": "135966000", "netIncomeFromContinuingOperations": "-29699000" }, "balance": { "goodwill": "None", "inventory": "35574000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "784410000", "longTermDebt": "None", "shortTermDebt": "1384000", "treasuryStock": "-256000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-235623000", "totalLiabilities": "64656000", "otherCurrentAssets": "7183000", "totalCurrentAssets": "150325000", "currentLongTermDebt": "None", "longTermInvestments": "25856000", "shortTermInvestments": "None", "currentNetReceivables": "34780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "634085000", "currentAccountsPayable": "42612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "590459000", "shortLongTermDebtTotal": "7094000", "totalShareholderEquity": "719754000", "capitalLeaseObligations": "7094000", "otherCurrentLiabilities": "14950000", "totalCurrentLiabilities": "58946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5710000", "cashAndShortTermInvestments": "72788000", "commonStockSharesOutstanding": "42931000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16804000", "operatingCashflow": "647000", "capitalExpenditures": "322099000", "changeInReceivables": "-16371000", "changeInExchangeRate": "None", "cashflowFromFinancing": "326993000", "cashflowFromInvestment": "-322099000", "stockBasedCompensation": "24998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5541000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 318790000, "cost_of_revenue": 185880000, "gross_profit": 132910000, "ebit": -1911000, "ebitda": 19214000, "pretax_income": -3123000, "tax_provision": 65000, "net_income": -3188000, "net_income_to_common": -3188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67247000, "total_current_assets": 109096000, "total_assets": 434388000, "short_term_debt": 1298000, "long_term_debt": null, "total_debt": 1298000, "total_liabilities": 40219000, "total_equity": 394169000, "shares_outstanding": 39757660, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21193000, "capital_expenditure": 134568000, "free_cash_flow": 155761000, "dividends_paid": 2568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75551, "ticker_id": 6130, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1911000", "ebitda": "19214000", "netIncome": "-3188000", "grossProfit": "132910000", "depreciation": "None", "totalRevenue": "318790000", "costOfRevenue": "185880000", "interestIncome": "None", "incomeBeforeTax": "-3123000", "interestExpense": "1212000", "operatingIncome": "-1998000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65000", "reportedCurrency": "USD", "netInterestIncome": "-1212000", "nonInterestIncome": "None", "operatingExpenses": "134908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "800000", "otherNonOperatingIncome": "87000", "costofGoodsAndServicesSold": "185880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21125000", "sellingGeneralAndAdministrative": "104320000", "netIncomeFromContinuingOperations": "-3188000" }, "balance": { "goodwill": "None", "inventory": "19119000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "434388000", "longTermDebt": "None", "shortTermDebt": "1298000", "treasuryStock": "-256000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-205924000", "totalLiabilities": "40219000", "otherCurrentAssets": "4292000", "totalCurrentAssets": "109096000", "currentLongTermDebt": "None", "longTermInvestments": "27894000", "shortTermInvestments": "27894000", "currentNetReceivables": "18438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325292000", "currentAccountsPayable": "16452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "281073000", "shortLongTermDebtTotal": "8396000", "totalShareholderEquity": "394169000", "capitalLeaseObligations": "8396000", "otherCurrentLiabilities": "15371000", "totalCurrentLiabilities": "33121000", "otherNonCurrentLiabilities": "7098000", "totalNonCurrentLiabilities": "7098000", "cashAndShortTermInvestments": "67247000", "commonStockSharesOutstanding": "39757660", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3188000", "profitLoss": "None", "dividendPayout": "2568000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6808000", "operatingCashflow": "21193000", "capitalExpenditures": "134568000", "changeInReceivables": "166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "199044000", "cashflowFromInvestment": "-162462000", "stockBasedCompensation": "10925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57775000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 318790000, "cost_of_revenue": 185880000, "gross_profit": 132910000, "research_and_development": 800000, "selling_general_admin": 104320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1911000, "depreciation_amortisation": 21125000, "ebitda": 19214000, "interest_expense": 1212000, "interest_income": null, "other_non_operating": null, "pretax_income": -3123000, "tax_provision": 65000, "effective_tax_rate": null, "net_income": -3188000, "net_income_continuing_ops": -3188000, "net_income_to_common": -3188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67247000, "short_term_investments": 27894000, "net_receivables": 18438000, "inventory": 19119000, "other_current_assets": null, "total_current_assets": 109096000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325292000, "total_assets": 434388000, "short_term_debt": 1298000, "accounts_payable": 16452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33121000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7098000, "total_liabilities": 40219000, "total_debt": 1298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205924000, "total_equity": 394169000, "shares_outstanding": 39757660, "operating_cash_flow": 21193000, "stock_based_compensation": 10925000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162462000, "dividends_paid": 2568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 199044000, "free_cash_flow": 155761000, "net_change_in_cash": 57775000 }, "raw_data": { "income": { "ebit": "-1911000", "ebitda": "19214000", "netIncome": "-3188000", "grossProfit": "132910000", "depreciation": "None", "totalRevenue": "318790000", "costOfRevenue": "185880000", "interestIncome": "None", "incomeBeforeTax": "-3123000", "interestExpense": "1212000", "operatingIncome": "-1998000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65000", "reportedCurrency": "USD", "netInterestIncome": "-1212000", "nonInterestIncome": "None", "operatingExpenses": "134908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "800000", "otherNonOperatingIncome": "87000", "costofGoodsAndServicesSold": "185880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21125000", "sellingGeneralAndAdministrative": "104320000", "netIncomeFromContinuingOperations": "-3188000" }, "balance": { "goodwill": "None", "inventory": "19119000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "434388000", "longTermDebt": "None", "shortTermDebt": "1298000", "treasuryStock": "-256000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-205924000", "totalLiabilities": "40219000", "otherCurrentAssets": "4292000", "totalCurrentAssets": "109096000", "currentLongTermDebt": "None", "longTermInvestments": "27894000", "shortTermInvestments": "27894000", "currentNetReceivables": "18438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325292000", "currentAccountsPayable": "16452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "281073000", "shortLongTermDebtTotal": "8396000", "totalShareholderEquity": "394169000", "capitalLeaseObligations": "8396000", "otherCurrentLiabilities": "15371000", "totalCurrentLiabilities": "33121000", "otherNonCurrentLiabilities": "7098000", "totalNonCurrentLiabilities": "7098000", "cashAndShortTermInvestments": "67247000", "commonStockSharesOutstanding": "39757660", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3188000", "profitLoss": "None", "dividendPayout": "2568000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6808000", "operatingCashflow": "21193000", "capitalExpenditures": "134568000", "changeInReceivables": "166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "199044000", "cashflowFromInvestment": "-162462000", "stockBasedCompensation": "10925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57775000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 245862000, "cost_of_revenue": 131665000, "gross_profit": 114197000, "ebit": -248000, "ebitda": 15674000, "pretax_income": -1239000, "tax_provision": 144000, "net_income": -1383000, "net_income_to_common": -1383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9472000, "total_current_assets": 54324000, "total_assets": 236126000, "short_term_debt": 1185000, "long_term_debt": 54466099, "total_debt": 55651099, "total_liabilities": 104861000, "total_equity": 131265000, "shares_outstanding": 35950117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16317000, "capital_expenditure": 70633000, "free_cash_flow": 86950000, "dividends_paid": 1295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75556, "ticker_id": 6130, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-248000", "ebitda": "15674000", "netIncome": "-1383000", "grossProfit": "114197000", "depreciation": "None", "totalRevenue": "245862000", "costOfRevenue": "131665000", "interestIncome": "990740", "incomeBeforeTax": "-1239000", "interestExpense": "991000", "operatingIncome": "-253000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "144000", "reportedCurrency": "USD", "netInterestIncome": "-990741", "nonInterestIncome": "None", "operatingExpenses": "114450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1157058", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15922000", "sellingGeneralAndAdministrative": "90067263", "netIncomeFromContinuingOperations": "-1382735" }, "balance": { "goodwill": "None", "inventory": "12542000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "236126000", "longTermDebt": "54466099", "shortTermDebt": "1185000", "treasuryStock": "-256230", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202735000", "totalLiabilities": "104861000", "otherCurrentAssets": "13729000", "totalCurrentAssets": "54324000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181800000", "currentAccountsPayable": "18668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "174442000", "shortLongTermDebtTotal": "64060000", "totalShareholderEquity": "131265000", "capitalLeaseObligations": "9594310", "otherCurrentLiabilities": "22133000", "totalCurrentLiabilities": "41986000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62875000", "cashAndShortTermInvestments": "9472000", "commonStockSharesOutstanding": "35950117", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1383000", "profitLoss": "None", "dividendPayout": "1295000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3338000", "operatingCashflow": "16317000", "capitalExpenditures": "70633000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56234000", "cashflowFromInvestment": "-70633000", "stockBasedCompensation": "7834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245862000, "cost_of_revenue": 131665000, "gross_profit": 114197000, "research_and_development": 1157058, "selling_general_admin": 90067263, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -248000, "depreciation_amortisation": 15922000, "ebitda": 15674000, "interest_expense": 991000, "interest_income": null, "other_non_operating": null, "pretax_income": -1239000, "tax_provision": 144000, "effective_tax_rate": null, "net_income": -1383000, "net_income_continuing_ops": -1382735, "net_income_to_common": -1383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9472000, "short_term_investments": null, "net_receivables": 18581000, "inventory": 12542000, "other_current_assets": null, "total_current_assets": 54324000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181800000, "total_assets": 236126000, "short_term_debt": 1185000, "accounts_payable": 18668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41986000, "long_term_debt": 54466099, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62875000, "total_liabilities": 104861000, "total_debt": 55651099, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202735000, "total_equity": 131265000, "shares_outstanding": 35950117, "operating_cash_flow": 16317000, "stock_based_compensation": 7834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70633000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70633000, "dividends_paid": 1295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56234000, "free_cash_flow": 86950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-248000", "ebitda": "15674000", "netIncome": "-1383000", "grossProfit": "114197000", "depreciation": "None", "totalRevenue": "245862000", "costOfRevenue": "131665000", "interestIncome": "990740", "incomeBeforeTax": "-1239000", "interestExpense": "991000", "operatingIncome": "-253000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "144000", "reportedCurrency": "USD", "netInterestIncome": "-990741", "nonInterestIncome": "None", "operatingExpenses": "114450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1157058", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15922000", "sellingGeneralAndAdministrative": "90067263", "netIncomeFromContinuingOperations": "-1382735" }, "balance": { "goodwill": "None", "inventory": "12542000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "236126000", "longTermDebt": "54466099", "shortTermDebt": "1185000", "treasuryStock": "-256230", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202735000", "totalLiabilities": "104861000", "otherCurrentAssets": "13729000", "totalCurrentAssets": "54324000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181800000", "currentAccountsPayable": "18668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "174442000", "shortLongTermDebtTotal": "64060000", "totalShareholderEquity": "131265000", "capitalLeaseObligations": "9594310", "otherCurrentLiabilities": "22133000", "totalCurrentLiabilities": "41986000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62875000", "cashAndShortTermInvestments": "9472000", "commonStockSharesOutstanding": "35950117", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1383000", "profitLoss": "None", "dividendPayout": "1295000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3338000", "operatingCashflow": "16317000", "capitalExpenditures": "70633000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56234000", "cashflowFromInvestment": "-70633000", "stockBasedCompensation": "7834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 193237462, "cost_of_revenue": 103247223, "gross_profit": 89990239, "ebit": -4988037, "ebitda": 9080000, "pretax_income": -5284108, "tax_provision": 77096, "net_income": -5361204, "net_income_to_common": -5361204, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7554388, "total_current_assets": 30958105, "total_assets": 139964858, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 18490383, "total_equity": 121474475, "shares_outstanding": 35329170, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18575195, "capital_expenditure": 16274036, "free_cash_flow": 34849231, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75561, "ticker_id": 6130, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4988037", "ebitda": "9080000", "netIncome": "-5361204", "grossProfit": "89990239", "depreciation": "None", "totalRevenue": "193237462", "costOfRevenue": "103247223", "interestIncome": "296230", "incomeBeforeTax": "-5284108", "interestExpense": "296234", "operatingIncome": "-4885537", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "77096", "reportedCurrency": "USD", "netInterestIncome": "-296234", "nonInterestIncome": "None", "operatingExpenses": "94875776", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "486797", "otherNonOperatingIncome": "-102337", "costofGoodsAndServicesSold": "103247223", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14068037", "sellingGeneralAndAdministrative": "66749000", "netIncomeFromContinuingOperations": "-5361204" }, "balance": { "goodwill": "None", "inventory": "9317232", "commonStock": "35556", "currentDebt": "None", "investments": "None", "totalAssets": "139964858", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "-256230", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-201352682", "totalLiabilities": "18490383", "otherCurrentAssets": "1759782", "totalCurrentAssets": "30958105", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12326703", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109006753", "currentAccountsPayable": "9166412", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102094248", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "121474475", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9050551", "totalCurrentLiabilities": "18216963", "otherNonCurrentLiabilities": "273420", "totalNonCurrentLiabilities": "273420", "cashAndShortTermInvestments": "7554388", "commonStockSharesOutstanding": "35329170", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7554388", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5361204", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "701867", "operatingCashflow": "18575195", "capitalExpenditures": "16274036", "changeInReceivables": "410040", "changeInExchangeRate": "None", "cashflowFromFinancing": "3068970", "cashflowFromInvestment": "-16274036", "stockBasedCompensation": "6807620", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5370129", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-256226", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14068037", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193237462, "cost_of_revenue": 103247223, "gross_profit": 89990239, "research_and_development": 486797, "selling_general_admin": 66749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4988037, "depreciation_amortisation": 14068037, "ebitda": 9080000, "interest_expense": 296234, "interest_income": null, "other_non_operating": null, "pretax_income": -5284108, "tax_provision": 77096, "effective_tax_rate": null, "net_income": -5361204, "net_income_continuing_ops": -5361204, "net_income_to_common": -5361204, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7554388, "short_term_investments": null, "net_receivables": 12326703, "inventory": 9317232, "other_current_assets": null, "total_current_assets": 30958105, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 109006753, "total_assets": 139964858, "short_term_debt": null, "accounts_payable": 9166412, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18216963, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273420, "total_liabilities": 18490383, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -201352682, "total_equity": 121474475, "shares_outstanding": 35329170, "operating_cash_flow": 18575195, "stock_based_compensation": 6807620, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16274036, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16274036, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3068970, "free_cash_flow": 34849231, "net_change_in_cash": 5370129 }, "raw_data": { "income": { "ebit": "-4988037", "ebitda": "9080000", "netIncome": "-5361204", "grossProfit": "89990239", "depreciation": "None", "totalRevenue": "193237462", "costOfRevenue": "103247223", "interestIncome": "296230", "incomeBeforeTax": "-5284108", "interestExpense": "296234", "operatingIncome": "-4885537", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "77096", "reportedCurrency": "USD", "netInterestIncome": "-296234", "nonInterestIncome": "None", "operatingExpenses": "94875776", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "486797", "otherNonOperatingIncome": "-102337", "costofGoodsAndServicesSold": "103247223", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14068037", "sellingGeneralAndAdministrative": "66749000", "netIncomeFromContinuingOperations": "-5361204" }, "balance": { "goodwill": "None", "inventory": "9317232", "commonStock": "35556", "currentDebt": "None", "investments": "None", "totalAssets": "139964858", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "-256230", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-201352682", "totalLiabilities": "18490383", "otherCurrentAssets": "1759782", "totalCurrentAssets": "30958105", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12326703", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109006753", "currentAccountsPayable": "9166412", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102094248", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "121474475", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9050551", "totalCurrentLiabilities": "18216963", "otherNonCurrentLiabilities": "273420", "totalNonCurrentLiabilities": "273420", "cashAndShortTermInvestments": "7554388", "commonStockSharesOutstanding": "35329170", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7554388", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5361204", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "701867", "operatingCashflow": "18575195", "capitalExpenditures": "16274036", "changeInReceivables": "410040", "changeInExchangeRate": "None", "cashflowFromFinancing": "3068970", "cashflowFromInvestment": "-16274036", "stockBasedCompensation": "6807620", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5370129", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-256226", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14068037", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 297644000, "cost_of_revenue": 176970000, "gross_profit": 120674000, "ebit": 4331000, "ebitda": 4331000, "pretax_income": 65641000, "tax_provision": 17133000, "net_income": 48508000, "net_income_to_common": 48508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 381381000, "total_current_assets": 541792000, "total_assets": 1839179000, "short_term_debt": 4682000, "long_term_debt": 397884000, "total_debt": 402566000, "total_liabilities": 577116000, "total_equity": 1262063000, "shares_outstanding": 56060000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40329000, "capital_expenditure": 27599000, "free_cash_flow": 67928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75524, "ticker_id": 6130, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "4331000", "netIncome": "48508000", "grossProfit": "120674000", "depreciation": "None", "totalRevenue": "297644000", "costOfRevenue": "176970000", "interestIncome": "2883000", "incomeBeforeTax": "65641000", "interestExpense": "3586000", "operatingIncome": "4331000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17133000", "reportedCurrency": "USD", "netInterestIncome": "-703000", "nonInterestIncome": "None", "operatingExpenses": "116343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "116343000", "netIncomeFromContinuingOperations": "48508000" }, "balance": { "goodwill": "None", "inventory": "80588000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1839179000", "longTermDebt": "397884000", "shortTermDebt": "4682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-94161000", "totalLiabilities": "577116000", "otherCurrentAssets": "14453000", "totalCurrentAssets": "541792000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1297387000", "currentAccountsPayable": "35463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "494038000", "totalShareholderEquity": "1262063000", "capitalLeaseObligations": "96154000", "otherCurrentLiabilities": "47503999", "totalCurrentLiabilities": "87649000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "489467000", "cashAndShortTermInvestments": "381381000", "commonStockSharesOutstanding": "56060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "381381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3149000", "operatingCashflow": "40329000", "capitalExpenditures": "27599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4783000", "cashflowFromInvestment": "67860000", "stockBasedCompensation": "9137000", "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": "23940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297644000, "cost_of_revenue": 176970000, "gross_profit": 120674000, "research_and_development": null, "selling_general_admin": 116343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4331000, "depreciation_amortisation": null, "ebitda": 4331000, "interest_expense": 3586000, "interest_income": null, "other_non_operating": null, "pretax_income": 65641000, "tax_provision": 17133000, "effective_tax_rate": null, "net_income": 48508000, "net_income_continuing_ops": 48508000, "net_income_to_common": 48508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 381381000, "short_term_investments": null, "net_receivables": 65370000, "inventory": 80588000, "other_current_assets": null, "total_current_assets": 541792000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1297387000, "total_assets": 1839179000, "short_term_debt": 4682000, "accounts_payable": 35463000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87649000, "long_term_debt": 397884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 489467000, "total_liabilities": 577116000, "total_debt": 402566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94161000, "total_equity": 1262063000, "shares_outstanding": 56060000, "operating_cash_flow": 40329000, "stock_based_compensation": 9137000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 67860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4783000, "free_cash_flow": 67928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "4331000", "netIncome": "48508000", "grossProfit": "120674000", "depreciation": "None", "totalRevenue": "297644000", "costOfRevenue": "176970000", "interestIncome": "2883000", "incomeBeforeTax": "65641000", "interestExpense": "3586000", "operatingIncome": "4331000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17133000", "reportedCurrency": "USD", "netInterestIncome": "-703000", "nonInterestIncome": "None", "operatingExpenses": "116343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "116343000", "netIncomeFromContinuingOperations": "48508000" }, "balance": { "goodwill": "None", "inventory": "80588000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1839179000", "longTermDebt": "397884000", "shortTermDebt": "4682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-94161000", "totalLiabilities": "577116000", "otherCurrentAssets": "14453000", "totalCurrentAssets": "541792000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1297387000", "currentAccountsPayable": "35463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "494038000", "totalShareholderEquity": "1262063000", "capitalLeaseObligations": "96154000", "otherCurrentLiabilities": "47503999", "totalCurrentLiabilities": "87649000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "489467000", "cashAndShortTermInvestments": "381381000", "commonStockSharesOutstanding": "56060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "381381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3149000", "operatingCashflow": "40329000", "capitalExpenditures": "27599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4783000", "cashflowFromInvestment": "67860000", "stockBasedCompensation": "9137000", "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": "23940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 285229000, "cost_of_revenue": 180398000, "gross_profit": 104831000, "ebit": 46737000, "ebitda": 67535000, "pretax_income": 43377000, "tax_provision": 9562000, "net_income": 33815000, "net_income_to_common": 33815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277975000, "total_current_assets": 435714000, "total_assets": 1777775000, "short_term_debt": 4556000, "long_term_debt": 397330000, "total_debt": 401886000, "total_liabilities": 569116000, "total_equity": 1208659000, "shares_outstanding": 56037000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55106000, "capital_expenditure": 54457000, "free_cash_flow": 109563000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75525, "ticker_id": 6130, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46737000", "ebitda": "67535000", "netIncome": "33815000", "grossProfit": "104831000", "depreciation": "None", "totalRevenue": "285229000", "costOfRevenue": "180398000", "interestIncome": "2273000", "incomeBeforeTax": "43377000", "interestExpense": "3360000", "operatingIncome": "52228000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9562000", "reportedCurrency": "USD", "netInterestIncome": "-1086000", "nonInterestIncome": "None", "operatingExpenses": "52603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20798000", "sellingGeneralAndAdministrative": "78993000", "netIncomeFromContinuingOperations": "33815000" }, "balance": { "goodwill": "None", "inventory": "76766000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1777775000", "longTermDebt": "397330000", "shortTermDebt": "4556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142669000", "totalLiabilities": "569116000", "otherCurrentAssets": "17211000", "totalCurrentAssets": "435714000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "63762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342061000", "currentAccountsPayable": "42429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "560007000", "totalShareholderEquity": "1208659000", "capitalLeaseObligations": "97654000", "otherCurrentLiabilities": "31610000", "totalCurrentLiabilities": "78595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490521000", "cashAndShortTermInvestments": "277975000", "commonStockSharesOutstanding": "56037000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6003000", "operatingCashflow": "55106000", "capitalExpenditures": "54457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1328000", "cashflowFromInvestment": "-53050000", "stockBasedCompensation": "-1154000", "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": "23647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285229000, "cost_of_revenue": 180398000, "gross_profit": 104831000, "research_and_development": null, "selling_general_admin": 78993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46737000, "depreciation_amortisation": 20798000, "ebitda": 67535000, "interest_expense": 3360000, "interest_income": null, "other_non_operating": null, "pretax_income": 43377000, "tax_provision": 9562000, "effective_tax_rate": null, "net_income": 33815000, "net_income_continuing_ops": 33815000, "net_income_to_common": 33815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277975000, "short_term_investments": null, "net_receivables": 63762000, "inventory": 76766000, "other_current_assets": null, "total_current_assets": 435714000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1342061000, "total_assets": 1777775000, "short_term_debt": 4556000, "accounts_payable": 42429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78595000, "long_term_debt": 397330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490521000, "total_liabilities": 569116000, "total_debt": 401886000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142669000, "total_equity": 1208659000, "shares_outstanding": 56037000, "operating_cash_flow": 55106000, "stock_based_compensation": -1154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53050000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1328000, "free_cash_flow": 109563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46737000", "ebitda": "67535000", "netIncome": "33815000", "grossProfit": "104831000", "depreciation": "None", "totalRevenue": "285229000", "costOfRevenue": "180398000", "interestIncome": "2273000", "incomeBeforeTax": "43377000", "interestExpense": "3360000", "operatingIncome": "52228000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9562000", "reportedCurrency": "USD", "netInterestIncome": "-1086000", "nonInterestIncome": "None", "operatingExpenses": "52603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20798000", "sellingGeneralAndAdministrative": "78993000", "netIncomeFromContinuingOperations": "33815000" }, "balance": { "goodwill": "None", "inventory": "76766000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1777775000", "longTermDebt": "397330000", "shortTermDebt": "4556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142669000", "totalLiabilities": "569116000", "otherCurrentAssets": "17211000", "totalCurrentAssets": "435714000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "63762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342061000", "currentAccountsPayable": "42429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "560007000", "totalShareholderEquity": "1208659000", "capitalLeaseObligations": "97654000", "otherCurrentLiabilities": "31610000", "totalCurrentLiabilities": "78595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490521000", "cashAndShortTermInvestments": "277975000", "commonStockSharesOutstanding": "56037000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6003000", "operatingCashflow": "55106000", "capitalExpenditures": "54457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1328000", "cashflowFromInvestment": "-53050000", "stockBasedCompensation": "-1154000", "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": "23647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 288848000, "cost_of_revenue": 180457000, "gross_profit": 108391000, "ebit": 27257000, "ebitda": 50895000, "pretax_income": 23705000, "tax_provision": -77958000, "net_income": 101663000, "net_income_to_common": 101663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274591000, "total_current_assets": 423551000, "total_assets": 1745542000, "short_term_debt": 4421000, "long_term_debt": 396781000, "total_debt": 401202000, "total_liabilities": 567137000, "total_equity": 1178405000, "shares_outstanding": 55875000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66762000, "capital_expenditure": 35202000, "free_cash_flow": 101964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75527, "ticker_id": 6130, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27257000", "ebitda": "50895000", "netIncome": "101663000", "grossProfit": "108391000", "depreciation": "None", "totalRevenue": "288848000", "costOfRevenue": "180457000", "interestIncome": "2356000", "incomeBeforeTax": "23705000", "interestExpense": "3552000", "operatingIncome": "25743000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-77958000", "reportedCurrency": "USD", "netInterestIncome": "-1196000", "nonInterestIncome": "None", "operatingExpenses": "82648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23638000", "sellingGeneralAndAdministrative": "89291000", "netIncomeFromContinuingOperations": "101663000" }, "balance": { "goodwill": "None", "inventory": "69845000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1745542000", "longTermDebt": "396781000", "shortTermDebt": "4421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-176484000", "totalLiabilities": "567137000", "otherCurrentAssets": "14788000", "totalCurrentAssets": "423551000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "64327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1321991000", "currentAccountsPayable": "30839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "494810000", "totalShareholderEquity": "1178405000", "capitalLeaseObligations": "98029000", "otherCurrentLiabilities": "41488000", "totalCurrentLiabilities": "76748000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490389000", "cashAndShortTermInvestments": "274591000", "commonStockSharesOutstanding": "55875000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "19225000", "operatingCashflow": "66762000", "capitalExpenditures": "35202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-653000", "cashflowFromInvestment": "-35202000", "stockBasedCompensation": "5219000", "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": "23638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 288848000, "cost_of_revenue": 180457000, "gross_profit": 108391000, "research_and_development": null, "selling_general_admin": 89291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27257000, "depreciation_amortisation": 23638000, "ebitda": 50895000, "interest_expense": 3552000, "interest_income": null, "other_non_operating": null, "pretax_income": 23705000, "tax_provision": -77958000, "effective_tax_rate": null, "net_income": 101663000, "net_income_continuing_ops": 101663000, "net_income_to_common": 101663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274591000, "short_term_investments": null, "net_receivables": 64327000, "inventory": 69845000, "other_current_assets": null, "total_current_assets": 423551000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1321991000, "total_assets": 1745542000, "short_term_debt": 4421000, "accounts_payable": 30839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76748000, "long_term_debt": 396781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490389000, "total_liabilities": 567137000, "total_debt": 401202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176484000, "total_equity": 1178405000, "shares_outstanding": 55875000, "operating_cash_flow": 66762000, "stock_based_compensation": 5219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -653000, "free_cash_flow": 101964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27257000", "ebitda": "50895000", "netIncome": "101663000", "grossProfit": "108391000", "depreciation": "None", "totalRevenue": "288848000", "costOfRevenue": "180457000", "interestIncome": "2356000", "incomeBeforeTax": "23705000", "interestExpense": "3552000", "operatingIncome": "25743000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-77958000", "reportedCurrency": "USD", "netInterestIncome": "-1196000", "nonInterestIncome": "None", "operatingExpenses": "82648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23638000", "sellingGeneralAndAdministrative": "89291000", "netIncomeFromContinuingOperations": "101663000" }, "balance": { "goodwill": "None", "inventory": "69845000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1745542000", "longTermDebt": "396781000", "shortTermDebt": "4421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-176484000", "totalLiabilities": "567137000", "otherCurrentAssets": "14788000", "totalCurrentAssets": "423551000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "64327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1321991000", "currentAccountsPayable": "30839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "494810000", "totalShareholderEquity": "1178405000", "capitalLeaseObligations": "98029000", "otherCurrentLiabilities": "41488000", "totalCurrentLiabilities": "76748000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490389000", "cashAndShortTermInvestments": "274591000", "commonStockSharesOutstanding": "55875000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "19225000", "operatingCashflow": "66762000", "capitalExpenditures": "35202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-653000", "cashflowFromInvestment": "-35202000", "stockBasedCompensation": "5219000", "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": "23638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 264689000, "cost_of_revenue": 156499000, "gross_profit": 108190000, "ebit": 20003000, "ebitda": 40612000, "pretax_income": 16254000, "tax_provision": -102000, "net_income": 16356000, "net_income_to_common": 16356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243684000, "total_current_assets": 409177000, "total_assets": 1647494000, "short_term_debt": 4292000, "long_term_debt": 396237000, "total_debt": 400529000, "total_liabilities": 575840000, "total_equity": 1071654000, "shares_outstanding": 50198000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33886000, "capital_expenditure": 7236000, "free_cash_flow": 41122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75528, "ticker_id": 6130, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20003000", "ebitda": "40612000", "netIncome": "16356000", "grossProfit": "108190000", "depreciation": "None", "totalRevenue": "264689000", "costOfRevenue": "156499000", "interestIncome": "2199000", "incomeBeforeTax": "16254000", "interestExpense": "3749000", "operatingIncome": "17804000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-102000", "reportedCurrency": "USD", "netInterestIncome": "-1550000", "nonInterestIncome": "None", "operatingExpenses": "90386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20609000", "sellingGeneralAndAdministrative": "90386000", "netIncomeFromContinuingOperations": "16356000" }, "balance": { "goodwill": "None", "inventory": "90583000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1647494000", "longTermDebt": "396237000", "shortTermDebt": "4292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-278147000", "totalLiabilities": "575840000", "otherCurrentAssets": "14535000", "totalCurrentAssets": "409177000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "60375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1238317000", "currentAccountsPayable": "42817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495151000", "totalShareholderEquity": "1071654000", "capitalLeaseObligations": "98914000", "otherCurrentLiabilities": "37872000", "totalCurrentLiabilities": "84981000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490859000", "cashAndShortTermInvestments": "243684000", "commonStockSharesOutstanding": "50198000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "243684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16356000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6448000", "operatingCashflow": "33886000", "capitalExpenditures": "7236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493000", "cashflowFromInvestment": "-33441000", "stockBasedCompensation": "6221000", "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": "20609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 264689000, "cost_of_revenue": 156499000, "gross_profit": 108190000, "research_and_development": null, "selling_general_admin": 90386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20003000, "depreciation_amortisation": 20609000, "ebitda": 40612000, "interest_expense": 3749000, "interest_income": null, "other_non_operating": null, "pretax_income": 16254000, "tax_provision": -102000, "effective_tax_rate": null, "net_income": 16356000, "net_income_continuing_ops": 16356000, "net_income_to_common": 16356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243684000, "short_term_investments": null, "net_receivables": 60375000, "inventory": 90583000, "other_current_assets": null, "total_current_assets": 409177000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1238317000, "total_assets": 1647494000, "short_term_debt": 4292000, "accounts_payable": 42817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84981000, "long_term_debt": 396237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490859000, "total_liabilities": 575840000, "total_debt": 400529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -278147000, "total_equity": 1071654000, "shares_outstanding": 50198000, "operating_cash_flow": 33886000, "stock_based_compensation": 6221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33441000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -493000, "free_cash_flow": 41122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20003000", "ebitda": "40612000", "netIncome": "16356000", "grossProfit": "108190000", "depreciation": "None", "totalRevenue": "264689000", "costOfRevenue": "156499000", "interestIncome": "2199000", "incomeBeforeTax": "16254000", "interestExpense": "3749000", "operatingIncome": "17804000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-102000", "reportedCurrency": "USD", "netInterestIncome": "-1550000", "nonInterestIncome": "None", "operatingExpenses": "90386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20609000", "sellingGeneralAndAdministrative": "90386000", "netIncomeFromContinuingOperations": "16356000" }, "balance": { "goodwill": "None", "inventory": "90583000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1647494000", "longTermDebt": "396237000", "shortTermDebt": "4292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-278147000", "totalLiabilities": "575840000", "otherCurrentAssets": "14535000", "totalCurrentAssets": "409177000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "60375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1238317000", "currentAccountsPayable": "42817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495151000", "totalShareholderEquity": "1071654000", "capitalLeaseObligations": "98914000", "otherCurrentLiabilities": "37872000", "totalCurrentLiabilities": "84981000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "490859000", "cashAndShortTermInvestments": "243684000", "commonStockSharesOutstanding": "50198000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "243684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16356000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6448000", "operatingCashflow": "33886000", "capitalExpenditures": "7236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493000", "cashflowFromInvestment": "-33441000", "stockBasedCompensation": "6221000", "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": "20609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 263249000, "cost_of_revenue": 159461000, "gross_profit": 103788000, "ebit": -9104000, "ebitda": 12723000, "pretax_income": -12563000, "tax_provision": 134000, "net_income": -12697000, "net_income_to_common": -12697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243732000, "total_current_assets": 405392000, "total_assets": 1559024000, "short_term_debt": 3521000, "long_term_debt": 395698000, "total_debt": 399219000, "total_liabilities": 509535000, "total_equity": 1049489000, "shares_outstanding": 48733000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4807000, "capital_expenditure": 26491000, "free_cash_flow": 31298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75529, "ticker_id": 6130, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9104000", "ebitda": "12723000", "netIncome": "-12697000", "grossProfit": "103788000", "depreciation": "None", "totalRevenue": "263249000", "costOfRevenue": "159461000", "interestIncome": "2393000", "incomeBeforeTax": "-12563000", "interestExpense": "3459000", "operatingIncome": "-11497000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "134000", "reportedCurrency": "USD", "netInterestIncome": "-1066000", "nonInterestIncome": "None", "operatingExpenses": "115285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21827000", "sellingGeneralAndAdministrative": "115285000", "netIncomeFromContinuingOperations": "-12697000" }, "balance": { "goodwill": "None", "inventory": "82017000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1559024000", "longTermDebt": "395698000", "shortTermDebt": "3521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-294503000", "totalLiabilities": "509535000", "otherCurrentAssets": "16989000", "totalCurrentAssets": "405392000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "62654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153632000", "currentAccountsPayable": "42763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430482000", "totalShareholderEquity": "1049489000", "capitalLeaseObligations": "34784000", "otherCurrentLiabilities": "36290000", "totalCurrentLiabilities": "82574000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "426961000", "cashAndShortTermInvestments": "243732000", "commonStockSharesOutstanding": "48733000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "243732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2952000", "operatingCashflow": "4807000", "capitalExpenditures": "26491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3217000", "cashflowFromInvestment": "-26491000", "stockBasedCompensation": "8816000", "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": "21827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263249000, "cost_of_revenue": 159461000, "gross_profit": 103788000, "research_and_development": null, "selling_general_admin": 115285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9104000, "depreciation_amortisation": 21827000, "ebitda": 12723000, "interest_expense": 3459000, "interest_income": null, "other_non_operating": null, "pretax_income": -12563000, "tax_provision": 134000, "effective_tax_rate": null, "net_income": -12697000, "net_income_continuing_ops": -12697000, "net_income_to_common": -12697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243732000, "short_term_investments": null, "net_receivables": 62654000, "inventory": 82017000, "other_current_assets": null, "total_current_assets": 405392000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1153632000, "total_assets": 1559024000, "short_term_debt": 3521000, "accounts_payable": 42763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82574000, "long_term_debt": 395698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 426961000, "total_liabilities": 509535000, "total_debt": 399219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -294503000, "total_equity": 1049489000, "shares_outstanding": 48733000, "operating_cash_flow": 4807000, "stock_based_compensation": 8816000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26491000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26491000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3217000, "free_cash_flow": 31298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9104000", "ebitda": "12723000", "netIncome": "-12697000", "grossProfit": "103788000", "depreciation": "None", "totalRevenue": "263249000", "costOfRevenue": "159461000", "interestIncome": "2393000", "incomeBeforeTax": "-12563000", "interestExpense": "3459000", "operatingIncome": "-11497000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "134000", "reportedCurrency": "USD", "netInterestIncome": "-1066000", "nonInterestIncome": "None", "operatingExpenses": "115285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21827000", "sellingGeneralAndAdministrative": "115285000", "netIncomeFromContinuingOperations": "-12697000" }, "balance": { "goodwill": "None", "inventory": "82017000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1559024000", "longTermDebt": "395698000", "shortTermDebt": "3521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-294503000", "totalLiabilities": "509535000", "otherCurrentAssets": "16989000", "totalCurrentAssets": "405392000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "62654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153632000", "currentAccountsPayable": "42763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430482000", "totalShareholderEquity": "1049489000", "capitalLeaseObligations": "34784000", "otherCurrentLiabilities": "36290000", "totalCurrentLiabilities": "82574000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "426961000", "cashAndShortTermInvestments": "243732000", "commonStockSharesOutstanding": "48733000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "243732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2952000", "operatingCashflow": "4807000", "capitalExpenditures": "26491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3217000", "cashflowFromInvestment": "-26491000", "stockBasedCompensation": "8816000", "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": "21827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 262708000, "cost_of_revenue": 151109000, "gross_profit": 111599000, "ebit": 22086000, "ebitda": 43452000, "pretax_income": 18558000, "tax_provision": 436000, "net_income": 18122000, "net_income_to_common": 18122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268633000, "total_current_assets": 436998000, "total_assets": 1574878000, "short_term_debt": 3442000, "long_term_debt": 395163000, "total_debt": 398605000, "total_liabilities": 519518000, "total_equity": 1055360000, "shares_outstanding": 50407000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 50369000, "capital_expenditure": 58264000, "free_cash_flow": 108633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75530, "ticker_id": 6130, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22086000", "ebitda": "43452000", "netIncome": "18122000", "grossProfit": "111599000", "depreciation": "None", "totalRevenue": "262708000", "costOfRevenue": "151109000", "interestIncome": "2710000", "incomeBeforeTax": "18558000", "interestExpense": "3528000", "operatingIncome": "19376000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "-818000", "nonInterestIncome": "None", "operatingExpenses": "92223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21366000", "sellingGeneralAndAdministrative": "92223000", "netIncomeFromContinuingOperations": "18122000" }, "balance": { "goodwill": "None", "inventory": "80794000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1574878000", "longTermDebt": "395163000", "shortTermDebt": "3442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-281806000", "totalLiabilities": "519518000", "otherCurrentAssets": "19152000", "totalCurrentAssets": "436998000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "68419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137880000", "currentAccountsPayable": "39164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424091000", "totalShareholderEquity": "1055360000", "capitalLeaseObligations": "28928000", "otherCurrentLiabilities": "56263000", "totalCurrentLiabilities": "98869000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420649000", "cashAndShortTermInvestments": "268633000", "commonStockSharesOutstanding": "50407000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "268633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6632000", "operatingCashflow": "50369000", "capitalExpenditures": "58264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1934000", "cashflowFromInvestment": "-58264000", "stockBasedCompensation": "13945000", "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": "21366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262708000, "cost_of_revenue": 151109000, "gross_profit": 111599000, "research_and_development": null, "selling_general_admin": 92223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22086000, "depreciation_amortisation": 21366000, "ebitda": 43452000, "interest_expense": 3528000, "interest_income": null, "other_non_operating": null, "pretax_income": 18558000, "tax_provision": 436000, "effective_tax_rate": null, "net_income": 18122000, "net_income_continuing_ops": 18122000, "net_income_to_common": 18122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268633000, "short_term_investments": null, "net_receivables": 68419000, "inventory": 80794000, "other_current_assets": null, "total_current_assets": 436998000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1137880000, "total_assets": 1574878000, "short_term_debt": 3442000, "accounts_payable": 39164000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98869000, "long_term_debt": 395163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 420649000, "total_liabilities": 519518000, "total_debt": 398605000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -281806000, "total_equity": 1055360000, "shares_outstanding": 50407000, "operating_cash_flow": 50369000, "stock_based_compensation": 13945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1934000, "free_cash_flow": 108633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22086000", "ebitda": "43452000", "netIncome": "18122000", "grossProfit": "111599000", "depreciation": "None", "totalRevenue": "262708000", "costOfRevenue": "151109000", "interestIncome": "2710000", "incomeBeforeTax": "18558000", "interestExpense": "3528000", "operatingIncome": "19376000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "-818000", "nonInterestIncome": "None", "operatingExpenses": "92223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21366000", "sellingGeneralAndAdministrative": "92223000", "netIncomeFromContinuingOperations": "18122000" }, "balance": { "goodwill": "None", "inventory": "80794000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1574878000", "longTermDebt": "395163000", "shortTermDebt": "3442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-281806000", "totalLiabilities": "519518000", "otherCurrentAssets": "19152000", "totalCurrentAssets": "436998000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "68419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137880000", "currentAccountsPayable": "39164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424091000", "totalShareholderEquity": "1055360000", "capitalLeaseObligations": "28928000", "otherCurrentLiabilities": "56263000", "totalCurrentLiabilities": "98869000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420649000", "cashAndShortTermInvestments": "268633000", "commonStockSharesOutstanding": "50407000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "268633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6632000", "operatingCashflow": "50369000", "capitalExpenditures": "58264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1934000", "cashflowFromInvestment": "-58264000", "stockBasedCompensation": "13945000", "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": "21366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 253367000, "cost_of_revenue": 151120000, "gross_profit": 102247000, "ebit": 14872000, "ebitda": 33797000, "pretax_income": 11949000, "tax_provision": 54000, "net_income": 11895000, "net_income_to_common": 11895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274594000, "total_current_assets": 421294000, "total_assets": 1531698000, "short_term_debt": 3365000, "long_term_debt": 394633000, "total_debt": 397998000, "total_liabilities": 510251000, "total_equity": 1021447000, "shares_outstanding": 50282000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56100000, "capital_expenditure": 34033000, "free_cash_flow": 90133000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75532, "ticker_id": 6130, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14872000", "ebitda": "33797000", "netIncome": "11895000", "grossProfit": "102247000", "depreciation": "None", "totalRevenue": "253367000", "costOfRevenue": "151120000", "interestIncome": "2963000", "incomeBeforeTax": "11949000", "interestExpense": "2923000", "operatingIncome": "11909000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "40000", "nonInterestIncome": "None", "operatingExpenses": "90338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18925000", "sellingGeneralAndAdministrative": "90338000", "netIncomeFromContinuingOperations": "11895000" }, "balance": { "goodwill": "None", "inventory": "72791000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1531698000", "longTermDebt": "394633000", "shortTermDebt": "3365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-299928000", "totalLiabilities": "510251000", "otherCurrentAssets": "8894000", "totalCurrentAssets": "421294000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "-1", "currentNetReceivables": "65015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110404000", "currentAccountsPayable": "35481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424374000", "totalShareholderEquity": "1021447000", "capitalLeaseObligations": "29741000", "otherCurrentLiabilities": "50396000", "totalCurrentLiabilities": "89242000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421009000", "cashAndShortTermInvestments": "274594000", "commonStockSharesOutstanding": "50282000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11895000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-167000", "operatingCashflow": "56100000", "capitalExpenditures": "34033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "828000", "cashflowFromInvestment": "-34033000", "stockBasedCompensation": "12107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253367000, "cost_of_revenue": 151120000, "gross_profit": 102247000, "research_and_development": null, "selling_general_admin": 90338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14872000, "depreciation_amortisation": 18925000, "ebitda": 33797000, "interest_expense": 2923000, "interest_income": null, "other_non_operating": null, "pretax_income": 11949000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": 11895000, "net_income_continuing_ops": 11895000, "net_income_to_common": 11895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274594000, "short_term_investments": -1, "net_receivables": 65015000, "inventory": 72791000, "other_current_assets": null, "total_current_assets": 421294000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1110404000, "total_assets": 1531698000, "short_term_debt": 3365000, "accounts_payable": 35481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89242000, "long_term_debt": 394633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 421009000, "total_liabilities": 510251000, "total_debt": 397998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -299928000, "total_equity": 1021447000, "shares_outstanding": 50282000, "operating_cash_flow": 56100000, "stock_based_compensation": 12107000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34033000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 828000, "free_cash_flow": 90133000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14872000", "ebitda": "33797000", "netIncome": "11895000", "grossProfit": "102247000", "depreciation": "None", "totalRevenue": "253367000", "costOfRevenue": "151120000", "interestIncome": "2963000", "incomeBeforeTax": "11949000", "interestExpense": "2923000", "operatingIncome": "11909000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "40000", "nonInterestIncome": "None", "operatingExpenses": "90338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18925000", "sellingGeneralAndAdministrative": "90338000", "netIncomeFromContinuingOperations": "11895000" }, "balance": { "goodwill": "None", "inventory": "72791000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1531698000", "longTermDebt": "394633000", "shortTermDebt": "3365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-299928000", "totalLiabilities": "510251000", "otherCurrentAssets": "8894000", "totalCurrentAssets": "421294000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "-1", "currentNetReceivables": "65015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110404000", "currentAccountsPayable": "35481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424374000", "totalShareholderEquity": "1021447000", "capitalLeaseObligations": "29741000", "otherCurrentLiabilities": "50396000", "totalCurrentLiabilities": "89242000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421009000", "cashAndShortTermInvestments": "274594000", "commonStockSharesOutstanding": "50282000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11895000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-167000", "operatingCashflow": "56100000", "capitalExpenditures": "34033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "828000", "cashflowFromInvestment": "-34033000", "stockBasedCompensation": "12107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 235253000, "cost_of_revenue": 141301000, "gross_profit": 93952000, "ebit": 1111000, "ebitda": 18533000, "pretax_income": -1640000, "tax_provision": 54000, "net_income": -1694000, "net_income_to_common": -1694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251699000, "total_current_assets": 405220000, "total_assets": 1506331000, "short_term_debt": 3065000, "long_term_debt": 394108000, "total_debt": 397173000, "total_liabilities": 510527000, "total_equity": 995804000, "shares_outstanding": 48461000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42413000, "capital_expenditure": 48322000, "free_cash_flow": 90735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75533, "ticker_id": 6130, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1111000", "ebitda": "18533000", "netIncome": "-1694000", "grossProfit": "93952000", "depreciation": "None", "totalRevenue": "235253000", "costOfRevenue": "141301000", "interestIncome": "2861000", "incomeBeforeTax": "-1640000", "interestExpense": "2751000", "operatingIncome": "-1750000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "110000", "nonInterestIncome": "None", "operatingExpenses": "95702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17422000", "sellingGeneralAndAdministrative": "95702000", "netIncomeFromContinuingOperations": "-1694000" }, "balance": { "goodwill": "None", "inventory": "73252000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1506331000", "longTermDebt": "394108000", "shortTermDebt": "3065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-311823000", "totalLiabilities": "510527000", "otherCurrentAssets": "12113000", "totalCurrentAssets": "405220000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "68156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1101111000", "currentAccountsPayable": "34051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "423592000", "totalShareholderEquity": "995804000", "capitalLeaseObligations": "29484000", "otherCurrentLiabilities": "52884000", "totalCurrentLiabilities": "90000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420527000", "cashAndShortTermInvestments": "251699000", "commonStockSharesOutstanding": "48461000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-868000", "operatingCashflow": "42413000", "capitalExpenditures": "48322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286000", "cashflowFromInvestment": "-48322000", "stockBasedCompensation": "19534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235253000, "cost_of_revenue": 141301000, "gross_profit": 93952000, "research_and_development": null, "selling_general_admin": 95702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1111000, "depreciation_amortisation": 17422000, "ebitda": 18533000, "interest_expense": 2751000, "interest_income": null, "other_non_operating": null, "pretax_income": -1640000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": -1694000, "net_income_continuing_ops": -1694000, "net_income_to_common": -1694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251699000, "short_term_investments": null, "net_receivables": 68156000, "inventory": 73252000, "other_current_assets": null, "total_current_assets": 405220000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1101111000, "total_assets": 1506331000, "short_term_debt": 3065000, "accounts_payable": 34051000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90000000, "long_term_debt": 394108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 420527000, "total_liabilities": 510527000, "total_debt": 397173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -311823000, "total_equity": 995804000, "shares_outstanding": 48461000, "operating_cash_flow": 42413000, "stock_based_compensation": 19534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -286000, "free_cash_flow": 90735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1111000", "ebitda": "18533000", "netIncome": "-1694000", "grossProfit": "93952000", "depreciation": "None", "totalRevenue": "235253000", "costOfRevenue": "141301000", "interestIncome": "2861000", "incomeBeforeTax": "-1640000", "interestExpense": "2751000", "operatingIncome": "-1750000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "110000", "nonInterestIncome": "None", "operatingExpenses": "95702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17422000", "sellingGeneralAndAdministrative": "95702000", "netIncomeFromContinuingOperations": "-1694000" }, "balance": { "goodwill": "None", "inventory": "73252000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1506331000", "longTermDebt": "394108000", "shortTermDebt": "3065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-311823000", "totalLiabilities": "510527000", "otherCurrentAssets": "12113000", "totalCurrentAssets": "405220000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "68156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1101111000", "currentAccountsPayable": "34051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "423592000", "totalShareholderEquity": "995804000", "capitalLeaseObligations": "29484000", "otherCurrentLiabilities": "52884000", "totalCurrentLiabilities": "90000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420527000", "cashAndShortTermInvestments": "251699000", "commonStockSharesOutstanding": "48461000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-868000", "operatingCashflow": "42413000", "capitalExpenditures": "48322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286000", "cashflowFromInvestment": "-48322000", "stockBasedCompensation": "19534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 223849000, "cost_of_revenue": 135691000, "gross_profit": 88158000, "ebit": 21716000, "ebitda": 37618000, "pretax_income": 18656000, "tax_provision": 54000, "net_income": 18602000, "net_income_to_common": 18602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257894000, "total_current_assets": 406958000, "total_assets": 1480590000, "short_term_debt": 3162000, "long_term_debt": 393588000, "total_debt": 396750000, "total_liabilities": 502746000, "total_equity": 977844000, "shares_outstanding": 50049000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5406000, "capital_expenditure": 46473000, "free_cash_flow": 51879000, "dividends_paid": 325835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75534, "ticker_id": 6130, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21716000", "ebitda": "37618000", "netIncome": "18602000", "grossProfit": "88158000", "depreciation": "None", "totalRevenue": "223849000", "costOfRevenue": "135691000", "interestIncome": "3335000", "incomeBeforeTax": "18656000", "interestExpense": "3060000", "operatingIncome": "8463000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "275000", "nonInterestIncome": "None", "operatingExpenses": "79695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15902000", "sellingGeneralAndAdministrative": "1639000", "netIncomeFromContinuingOperations": "18602000" }, "balance": { "goodwill": "None", "inventory": "71865000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1480590000", "longTermDebt": "393588000", "shortTermDebt": "3162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-310129000", "totalLiabilities": "502746000", "otherCurrentAssets": "8692000", "totalCurrentAssets": "406958000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "68507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073632000", "currentAccountsPayable": "46591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "423962000", "totalShareholderEquity": "977844000", "capitalLeaseObligations": "30374000", "otherCurrentLiabilities": "32193000", "totalCurrentLiabilities": "81946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420800000", "cashAndShortTermInvestments": "257894000", "commonStockSharesOutstanding": "50049000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "257894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18602000", "profitLoss": "None", "dividendPayout": "325835000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7817000", "operatingCashflow": "5406000", "capitalExpenditures": "46473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2090000", "cashflowFromInvestment": "-46473000", "stockBasedCompensation": "6221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223849000, "cost_of_revenue": 135691000, "gross_profit": 88158000, "research_and_development": null, "selling_general_admin": 1639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21716000, "depreciation_amortisation": 15902000, "ebitda": 37618000, "interest_expense": 3060000, "interest_income": null, "other_non_operating": null, "pretax_income": 18656000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": 18602000, "net_income_continuing_ops": 18602000, "net_income_to_common": 18602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257894000, "short_term_investments": null, "net_receivables": 68507000, "inventory": 71865000, "other_current_assets": null, "total_current_assets": 406958000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1073632000, "total_assets": 1480590000, "short_term_debt": 3162000, "accounts_payable": 46591000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81946000, "long_term_debt": 393588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 420800000, "total_liabilities": 502746000, "total_debt": 396750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -310129000, "total_equity": 977844000, "shares_outstanding": 50049000, "operating_cash_flow": 5406000, "stock_based_compensation": 6221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46473000, "dividends_paid": 325835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2090000, "free_cash_flow": 51879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21716000", "ebitda": "37618000", "netIncome": "18602000", "grossProfit": "88158000", "depreciation": "None", "totalRevenue": "223849000", "costOfRevenue": "135691000", "interestIncome": "3335000", "incomeBeforeTax": "18656000", "interestExpense": "3060000", "operatingIncome": "8463000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "275000", "nonInterestIncome": "None", "operatingExpenses": "79695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15902000", "sellingGeneralAndAdministrative": "1639000", "netIncomeFromContinuingOperations": "18602000" }, "balance": { "goodwill": "None", "inventory": "71865000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1480590000", "longTermDebt": "393588000", "shortTermDebt": "3162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-310129000", "totalLiabilities": "502746000", "otherCurrentAssets": "8692000", "totalCurrentAssets": "406958000", "currentLongTermDebt": "None", "longTermInvestments": "33446000", "shortTermInvestments": "None", "currentNetReceivables": "68507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073632000", "currentAccountsPayable": "46591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "423962000", "totalShareholderEquity": "977844000", "capitalLeaseObligations": "30374000", "otherCurrentLiabilities": "32193000", "totalCurrentLiabilities": "81946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420800000", "cashAndShortTermInvestments": "257894000", "commonStockSharesOutstanding": "50049000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "257894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18602000", "profitLoss": "None", "dividendPayout": "325835000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7817000", "operatingCashflow": "5406000", "capitalExpenditures": "46473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2090000", "cashflowFromInvestment": "-46473000", "stockBasedCompensation": "6221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 215420000, "cost_of_revenue": 145391000, "gross_profit": 70029000, "ebit": 28314188, "ebitda": 28358000, "pretax_income": 15289000, "tax_provision": -910000, "net_income": 15290000, "net_income_to_common": 15290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296871000, "total_current_assets": 427319000, "total_assets": 1464421000, "short_term_debt": 3310000, "long_term_debt": 393074000, "total_debt": 396384000, "total_liabilities": 510967000, "total_equity": 953454000, "shares_outstanding": 49889000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36972000, "capital_expenditure": 77451000, "free_cash_flow": 114423000, "dividends_paid": 325835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75535, "ticker_id": 6130, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28314188", "ebitda": "28358000", "netIncome": "15290000", "grossProfit": "70029000", "depreciation": "None", "totalRevenue": "215420000", "costOfRevenue": "145391000", "interestIncome": "3844000", "incomeBeforeTax": "15289000", "interestExpense": "3449000", "operatingIncome": "14980000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-910000", "reportedCurrency": "USD", "netInterestIncome": "395000", "nonInterestIncome": "None", "operatingExpenses": "55049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "8178000", "netIncomeFromContinuingOperations": "15290000" }, "balance": { "goodwill": "None", "inventory": "63238000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1464421000", "longTermDebt": "393074000", "shortTermDebt": "3310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-328731000", "totalLiabilities": "510967000", "otherCurrentAssets": "10456000", "totalCurrentAssets": "427319000", "currentLongTermDebt": "None", "longTermInvestments": "23528000", "shortTermInvestments": "None", "currentNetReceivables": "56754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1037102000", "currentAccountsPayable": "36096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425055000", "totalShareholderEquity": "953454000", "capitalLeaseObligations": "31981000", "otherCurrentLiabilities": "49816000", "totalCurrentLiabilities": "89222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421745000", "cashAndShortTermInvestments": "296871000", "commonStockSharesOutstanding": "49889000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15289000", "profitLoss": "None", "dividendPayout": "325835000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-434000", "operatingCashflow": "36972000", "capitalExpenditures": "77451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-757000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-17000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215420000, "cost_of_revenue": 145391000, "gross_profit": 70029000, "research_and_development": null, "selling_general_admin": 8178000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28314188, "depreciation_amortisation": 43812, "ebitda": 28358000, "interest_expense": 3449000, "interest_income": null, "other_non_operating": null, "pretax_income": 15289000, "tax_provision": -910000, "effective_tax_rate": null, "net_income": 15290000, "net_income_continuing_ops": 15290000, "net_income_to_common": 15290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296871000, "short_term_investments": null, "net_receivables": 56754000, "inventory": 63238000, "other_current_assets": null, "total_current_assets": 427319000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1037102000, "total_assets": 1464421000, "short_term_debt": 3310000, "accounts_payable": 36096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89222000, "long_term_debt": 393074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 421745000, "total_liabilities": 510967000, "total_debt": 396384000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328731000, "total_equity": 953454000, "shares_outstanding": 49889000, "operating_cash_flow": 36972000, "stock_based_compensation": -17000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77451000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 325835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -757000, "free_cash_flow": 114423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28314188", "ebitda": "28358000", "netIncome": "15290000", "grossProfit": "70029000", "depreciation": "None", "totalRevenue": "215420000", "costOfRevenue": "145391000", "interestIncome": "3844000", "incomeBeforeTax": "15289000", "interestExpense": "3449000", "operatingIncome": "14980000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-910000", "reportedCurrency": "USD", "netInterestIncome": "395000", "nonInterestIncome": "None", "operatingExpenses": "55049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "8178000", "netIncomeFromContinuingOperations": "15290000" }, "balance": { "goodwill": "None", "inventory": "63238000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1464421000", "longTermDebt": "393074000", "shortTermDebt": "3310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-328731000", "totalLiabilities": "510967000", "otherCurrentAssets": "10456000", "totalCurrentAssets": "427319000", "currentLongTermDebt": "None", "longTermInvestments": "23528000", "shortTermInvestments": "None", "currentNetReceivables": "56754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1037102000", "currentAccountsPayable": "36096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425055000", "totalShareholderEquity": "953454000", "capitalLeaseObligations": "31981000", "otherCurrentLiabilities": "49816000", "totalCurrentLiabilities": "89222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421745000", "cashAndShortTermInvestments": "296871000", "commonStockSharesOutstanding": "49889000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15289000", "profitLoss": "None", "dividendPayout": "325835000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-434000", "operatingCashflow": "36972000", "capitalExpenditures": "77451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-757000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-17000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 200621000, "cost_of_revenue": 134328000, "gross_profit": 66293000, "ebit": -2948000, "ebitda": 13451000, "pretax_income": -7096000, "tax_provision": 70000, "net_income": -7166000, "net_income_to_common": -7166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338107000, "total_current_assets": 462390000, "total_assets": 1444333000, "short_term_debt": 3488000, "long_term_debt": 392562000, "total_debt": 396050000, "total_liabilities": 505777000, "total_equity": 938556000, "shares_outstanding": 48194000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39199000, "capital_expenditure": 59135000, "free_cash_flow": 98334000, "dividends_paid": 554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75537, "ticker_id": 6130, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2948000", "ebitda": "13451000", "netIncome": "-7166000", "grossProfit": "66293000", "depreciation": "None", "totalRevenue": "200621000", "costOfRevenue": "134328000", "interestIncome": "4130000", "incomeBeforeTax": "-7096000", "interestExpense": "4148000", "operatingIncome": "-7078000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "-18000", "nonInterestIncome": "None", "operatingExpenses": "73371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16399000", "sellingGeneralAndAdministrative": "5548000", "netIncomeFromContinuingOperations": "-7166000" }, "balance": { "goodwill": "None", "inventory": "59063000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1444333000", "longTermDebt": "392562000", "shortTermDebt": "3488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-344021000", "totalLiabilities": "505777000", "otherCurrentAssets": "10805000", "totalCurrentAssets": "462390000", "currentLongTermDebt": "None", "longTermInvestments": "23528000", "shortTermInvestments": "None", "currentNetReceivables": "54415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "981943000", "currentAccountsPayable": "40908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425492000", "totalShareholderEquity": "938556000", "capitalLeaseObligations": "32930000", "otherCurrentLiabilities": "39377000", "totalCurrentLiabilities": "83773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "422004000", "cashAndShortTermInvestments": "338107000", "commonStockSharesOutstanding": "48194000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "338107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7166000", "profitLoss": "None", "dividendPayout": "554000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6206000", "operatingCashflow": "39199000", "capitalExpenditures": "59135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "554000", "cashflowFromInvestment": "54306000", "stockBasedCompensation": "8090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200621000, "cost_of_revenue": 134328000, "gross_profit": 66293000, "research_and_development": null, "selling_general_admin": 5548000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2948000, "depreciation_amortisation": 16399000, "ebitda": 13451000, "interest_expense": 4148000, "interest_income": null, "other_non_operating": null, "pretax_income": -7096000, "tax_provision": 70000, "effective_tax_rate": null, "net_income": -7166000, "net_income_continuing_ops": -7166000, "net_income_to_common": -7166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 338107000, "short_term_investments": null, "net_receivables": 54415000, "inventory": 59063000, "other_current_assets": null, "total_current_assets": 462390000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 981943000, "total_assets": 1444333000, "short_term_debt": 3488000, "accounts_payable": 40908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83773000, "long_term_debt": 392562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 422004000, "total_liabilities": 505777000, "total_debt": 396050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344021000, "total_equity": 938556000, "shares_outstanding": 48194000, "operating_cash_flow": 39199000, "stock_based_compensation": 8090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59135000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 54306000, "dividends_paid": 554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 554000, "free_cash_flow": 98334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2948000", "ebitda": "13451000", "netIncome": "-7166000", "grossProfit": "66293000", "depreciation": "None", "totalRevenue": "200621000", "costOfRevenue": "134328000", "interestIncome": "4130000", "incomeBeforeTax": "-7096000", "interestExpense": "4148000", "operatingIncome": "-7078000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "-18000", "nonInterestIncome": "None", "operatingExpenses": "73371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16399000", "sellingGeneralAndAdministrative": "5548000", "netIncomeFromContinuingOperations": "-7166000" }, "balance": { "goodwill": "None", "inventory": "59063000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1444333000", "longTermDebt": "392562000", "shortTermDebt": "3488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-344021000", "totalLiabilities": "505777000", "otherCurrentAssets": "10805000", "totalCurrentAssets": "462390000", "currentLongTermDebt": "None", "longTermInvestments": "23528000", "shortTermInvestments": "None", "currentNetReceivables": "54415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "981943000", "currentAccountsPayable": "40908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425492000", "totalShareholderEquity": "938556000", "capitalLeaseObligations": "32930000", "otherCurrentLiabilities": "39377000", "totalCurrentLiabilities": "83773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "422004000", "cashAndShortTermInvestments": "338107000", "commonStockSharesOutstanding": "48194000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "338107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7166000", "profitLoss": "None", "dividendPayout": "554000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6206000", "operatingCashflow": "39199000", "capitalExpenditures": "59135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "554000", "cashflowFromInvestment": "54306000", "stockBasedCompensation": "8090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "income_statement": { "revenue": 183331000, "cost_of_revenue": 124087000, "gross_profit": 59244000, "ebit": -12644000, "ebitda": 2244000, "pretax_income": -16882000, "tax_provision": 70000, "net_income": -16952000, "net_income_to_common": -16952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244048000, "total_current_assets": 487140000, "total_assets": 1410371000, "short_term_debt": 1576000, "long_term_debt": 392048000, "total_debt": 393624000, "total_liabilities": 472587000, "total_equity": 937784000, "shares_outstanding": 48132000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13509000, "capital_expenditure": 44468000, "free_cash_flow": 57977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75538, "ticker_id": 6130, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:27.107171+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12644000", "ebitda": "2244000", "netIncome": "-16952000", "grossProfit": "59244000", "depreciation": "None", "totalRevenue": "183331000", "costOfRevenue": "124087000", "interestIncome": "4108000", "incomeBeforeTax": "-16882000", "interestExpense": "3329000", "operatingIncome": "-16752000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "779000", "nonInterestIncome": "None", "operatingExpenses": "75996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3198000", "costofGoodsAndServicesSold": "124087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14888000", "sellingGeneralAndAdministrative": "2241000", "netIncomeFromContinuingOperations": "-16952000" }, "balance": { "goodwill": "None", "inventory": "65269000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1410371000", "longTermDebt": "392048000", "shortTermDebt": "1576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-336855000", "totalLiabilities": "472587000", "otherCurrentAssets": "11497000", "totalCurrentAssets": "487140000", "currentLongTermDebt": "None", "longTermInvestments": "23528000", "shortTermInvestments": "114437000", "currentNetReceivables": "51889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "923231000", "currentAccountsPayable": "32389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "865237000", "shortLongTermDebtTotal": "396721000", "totalShareholderEquity": "937784000", "capitalLeaseObligations": "4673000", "otherCurrentLiabilities": "43477000", "totalCurrentLiabilities": "77442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "395145000", "cashAndShortTermInvestments": "244048000", "commonStockSharesOutstanding": "48132000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "244048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1021000", "operatingCashflow": "13509000", "capitalExpenditures": "44468000", "changeInReceivables": "-3507000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1979000", "cashflowFromInvestment": "-108583000", "stockBasedCompensation": "8447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-93095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183331000, "cost_of_revenue": 124087000, "gross_profit": 59244000, "research_and_development": null, "selling_general_admin": 2241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12644000, "depreciation_amortisation": 14888000, "ebitda": 2244000, "interest_expense": 3329000, "interest_income": null, "other_non_operating": null, "pretax_income": -16882000, "tax_provision": 70000, "effective_tax_rate": null, "net_income": -16952000, "net_income_continuing_ops": -16952000, "net_income_to_common": -16952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244048000, "short_term_investments": 114437000, "net_receivables": 51889000, "inventory": 65269000, "other_current_assets": null, "total_current_assets": 487140000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 923231000, "total_assets": 1410371000, "short_term_debt": 1576000, "accounts_payable": 32389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77442000, "long_term_debt": 392048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 395145000, "total_liabilities": 472587000, "total_debt": 393624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -336855000, "total_equity": 937784000, "shares_outstanding": 48132000, "operating_cash_flow": 13509000, "stock_based_compensation": 8447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108583000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1979000, "free_cash_flow": 57977000, "net_change_in_cash": -93095000 }, "raw_data": { "income": { "ebit": "-12644000", "ebitda": "2244000", "netIncome": "-16952000", "grossProfit": "59244000", "depreciation": "None", "totalRevenue": "183331000", "costOfRevenue": "124087000", "interestIncome": "4108000", "incomeBeforeTax": "-16882000", "interestExpense": "3329000", "operatingIncome": "-16752000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "779000", "nonInterestIncome": "None", "operatingExpenses": "75996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3198000", "costofGoodsAndServicesSold": "124087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14888000", "sellingGeneralAndAdministrative": "2241000", "netIncomeFromContinuingOperations": "-16952000" }, "balance": { "goodwill": "None", "inventory": "65269000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1410371000", "longTermDebt": "392048000", "shortTermDebt": "1576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-336855000", "totalLiabilities": "472587000", "otherCurrentAssets": "11497000", "totalCurrentAssets": "487140000", "currentLongTermDebt": "None", "longTermInvestments": "23528000", "shortTermInvestments": "114437000", "currentNetReceivables": "51889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "923231000", "currentAccountsPayable": "32389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "865237000", "shortLongTermDebtTotal": "396721000", "totalShareholderEquity": "937784000", "capitalLeaseObligations": "4673000", "otherCurrentLiabilities": "43477000", "totalCurrentLiabilities": "77442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "395145000", "cashAndShortTermInvestments": "244048000", "commonStockSharesOutstanding": "48132000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "244048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1021000", "operatingCashflow": "13509000", "capitalExpenditures": "44468000", "changeInReceivables": "-3507000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1979000", "cashflowFromInvestment": "-108583000", "stockBasedCompensation": "8447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-93095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }