{ "ticker": { "uuid": "10ccefdb-5c5f-4754-8151-ba75b5b68ffc", "symbol": "CTOS", "name": "Custom Truck One Source Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/10ccefdb-5c5f-4754-8151-ba75b5b68ffc/", "api_url": "https://sharemaestro.com/factors/api/tickers/10ccefdb-5c5f-4754-8151-ba75b5b68ffc/" }, "ticker_metadata": { "id": 879, "uuid": "10ccefdb-5c5f-4754-8151-ba75b5b68ffc", "symbol": "CTOS", "name": "Custom Truck One Source Inc", "asset_type": "equity", "market_cap": 2178806000, "stock_exchange_id": 3, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "Custom Truck One Source, Inc. provides specialized equipment rental services to the electrical, telecommunications, and railroad transmission and distribution industries in North America. The company is headquartered in Kansas City, Missouri.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "10ccefdb-5c5f-4754-8151-ba75b5b68ffc", "symbol": "CTOS", "name": "Custom Truck One Source Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/10ccefdb-5c5f-4754-8151-ba75b5b68ffc/", "api_url": "https://sharemaestro.com/factors/api/tickers/10ccefdb-5c5f-4754-8151-ba75b5b68ffc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.69, "quality": 0.31, "momentum": 0.93, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 9.68, "market_cap": 2193759040, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0808, "shareholder_yield": 0, "roe": -0.0216, "piotroski_f_score": 6, "momentum_12_1": 1.0815, "volatility_252d": 0.451 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:42.673023+00:00", "batch_id": "" }, "size": { "price_close": 9.68, "market_cap": 2193759040, "market_cap_usd": 2193759040, "enterprise_value": 4567260040, "shares_outstanding": 226628000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.7244, "ptbv_ratio": null, "ps_ratio": 1.1061, "pcf_ratio": 6.813, "pfcf_ratio": 3.2395, "ev_ebitda": 12.3752, "ev_ebit": 30.3106, "ev_sales": 2.3028, "ev_fcf": 6.7444, "earnings_yield": null, "fcf_yield": 0.1483, "price_to_sales": 1.1061, "price_to_book": 2.7244, "price_to_cashflow": 6.813, "ebitda_to_ev": 0.0808, "sales_yield": 0.4343 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1991, "operating_margin": 0.076, "net_margin": -0.0088, "ebitda_margin": 0.1861, "fcf_margin": 0.3414, "roe": -0.0216, "roa": -0.0049, "roic": 0.0356, "roc_greenblatt": null, "asset_turnover": 0.5591, "cash_conversion": -39.0018, "accruals_ratio": -0.0957, "sbc_to_revenue": 0.0025, "piotroski_f_score": 6, "altman_z_score": 1.0319, "earnings_stability_5y": 3.3277, "revenue_stability_5y": 0.568, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1113, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.4053, "net_debt_to_ebitda": 6.4311, "debt_to_assets": 0.6718, "interest_coverage": 0.9801, "current_ratio": 1.2976, "quick_ratio": 0.2465, "net_debt": 2373501000, "local_beta": 0.0011, "volatility_252d": 0.451, "volatility_60d": 1.0772, "max_drawdown_12m": -0.2241, "risk_adjusted_momentum": 2.3982 }, "growth": { "revenue_growth_1y": 0.0938, "revenue_growth_3y_cagr": 0.0731, "revenue_growth_5y_cagr": 0.4505, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1297, "book_value_growth_1y": -0.0279, "revenue_growth": 0.0938, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0021, "price_return_3m": 0.5101, "price_return_6m": 0.5843, "price_return_9m": 0.5895, "price_return_12m": 1.0773, "price_return_12m_ex1m": 1.0815, "momentum_6m": 0.5843, "momentum_12m": 1.0773, "momentum_12_1": 1.0815, "distance_from_52w_high": -0.0416, "distance_from_52w_low": 1.0862, "relative_strength": 0.9773 }, "raw_ttm": { "revenue_ttm": 1983347000, "gross_profit_ttm": 394911000, "ebit_ttm": 150682000, "ebitda_ttm": 369065000, "net_income_ttm": -17363000, "eps_diluted_ttm": -0.0766, "operating_cash_flow_ttm": 321996000, "capital_expenditure_ttm": 355192000, "fcf_ttm": 677188000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 153743000, "cash_and_equivalents": 9608000, "total_current_assets": 1262233000, "total_current_liabilities": 972762000, "net_ppe": null, "total_assets": 3547306000, "total_debt": 2383109000, "total_equity": 805241000, "net_working_capital": 1034029000, "book_value_per_share": 3.5531, "retained_earnings": -621682000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -118783000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 27, "rank_ev_ebitda": 52, "rank_ev_ebit": 83, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 74, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 83, "rank_fcf_margin": 25, "rank_piotroski": 35, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 10 }, "composites": { "value_composite": 31, "quality_composite": 69, "momentum_composite": 7, "growth_composite": 30, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 28, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.4625, "os_score": 0.82, "value_percentile": 0.69, "quality_percentile": 0.31, "momentum_percentile": 0.93, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3917, "ticker_id": 879, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:42.673023+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.68, "market_cap": 2193759040, "market_cap_usd": 2193759040, "enterprise_value": 4567260040, "shares_outstanding": 226628000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.7243509, "ptbv_ratio": null, "ps_ratio": 1.10608937, "pcf_ratio": 6.81300091, "pfcf_ratio": 3.23951257, "ev_ebitda": 12.37521857, "ev_ebit": 30.31058813, "ev_sales": 2.30280432, "ev_fcf": 6.74444916, "earnings_yield": null, "fcf_yield": 0.14827008, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19911342, "operating_margin": 0.07597359, "net_margin": -0.00875439, "ebitda_margin": 0.18608191, "fcf_margin": 0.34143697, "roe": -0.02156249, "roa": -0.0048947, "roic": 0.03555227, "roc_greenblatt": null, "asset_turnover": 0.55911359, "cash_conversion": -39.00178541, "accruals_ratio": -0.09566668, "sbc_to_revenue": 0.00253925, "debt_to_equity": 3.40527246, "net_debt_to_ebitda": 6.43111918, "debt_to_assets": 0.67180813, "interest_coverage": 0.98009015, "current_ratio": 1.29757639, "quick_ratio": 0.2464755, "net_debt": 2373501000, "revenue_growth_1y": 0.09383495, "revenue_growth_3y_cagr": 0.0731112, "revenue_growth_5y_cagr": 0.45051978, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.12973686, "book_value_growth_1y": -0.02794778, "piotroski_f_score": 6, "altman_z_score": 1.03188109, "earnings_stability_5y": 3.327678, "revenue_stability_5y": 0.567951, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00206186, "price_return_3m": 0.51014041, "price_return_6m": 0.58428805, "price_return_9m": 0.58949097, "price_return_12m": 1.07725322, "price_return_12m_ex1m": 1.08154506, "distance_from_52w_high": -0.04158416, "distance_from_52w_low": 1.0862069, "relative_strength": 0.97728964, "local_beta": 0.0011, "volatility_252d": 0.450989, "volatility_60d": 1.077226, "max_drawdown_12m": -0.22413793, "revenue_ttm": 1983347000, "gross_profit_ttm": 394911000, "ebit_ttm": 150682000, "ebitda_ttm": 369065000, "net_income_ttm": -17363000, "eps_diluted_ttm": -0.07661454, "operating_cash_flow_ttm": 321996000, "capital_expenditure_ttm": 355192000, "fcf_ttm": 677188000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 153743000, "cash_and_equivalents": 9608000, "total_current_assets": 1262233000, "total_current_liabilities": 972762000, "net_ppe": null, "total_assets": 3547306000, "total_debt": 2383109000, "total_equity": 805241000, "net_working_capital": 1034029000, "book_value_per_share": 3.55313995, "retained_earnings": -621682000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -118783000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 27, "rank_ev_ebitda": 52, "rank_ev_ebit": 83, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 74, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 83, "rank_fcf_margin": 25, "rank_piotroski": 35, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 10, "value_composite": 31, "quality_composite": 69, "momentum_composite": 7, "growth_composite": 30, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 28, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.68, "os": 0.82, "value": 0.69, "quality": 0.31, "momentum": 0.93, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0216, "momentum_12_1": 1.0815, "complete_fields": { "id": 3917, "ticker_id": 879, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:42.673023+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.68, "market_cap": 2193759040, "market_cap_usd": 2193759040, "enterprise_value": 4567260040, "shares_outstanding": 226628000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.7243509, "ptbv_ratio": null, "ps_ratio": 1.10608937, "pcf_ratio": 6.81300091, "pfcf_ratio": 3.23951257, "ev_ebitda": 12.37521857, "ev_ebit": 30.31058813, "ev_sales": 2.30280432, "ev_fcf": 6.74444916, "earnings_yield": null, "fcf_yield": 0.14827008, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19911342, "operating_margin": 0.07597359, "net_margin": -0.00875439, "ebitda_margin": 0.18608191, "fcf_margin": 0.34143697, "roe": -0.02156249, "roa": -0.0048947, "roic": 0.03555227, "roc_greenblatt": null, "asset_turnover": 0.55911359, "cash_conversion": -39.00178541, "accruals_ratio": -0.09566668, "sbc_to_revenue": 0.00253925, "debt_to_equity": 3.40527246, "net_debt_to_ebitda": 6.43111918, "debt_to_assets": 0.67180813, "interest_coverage": 0.98009015, "current_ratio": 1.29757639, "quick_ratio": 0.2464755, "net_debt": 2373501000, "revenue_growth_1y": 0.09383495, "revenue_growth_3y_cagr": 0.0731112, "revenue_growth_5y_cagr": 0.45051978, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.12973686, "book_value_growth_1y": -0.02794778, "piotroski_f_score": 6, "altman_z_score": 1.03188109, "earnings_stability_5y": 3.327678, "revenue_stability_5y": 0.567951, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00206186, "price_return_3m": 0.51014041, "price_return_6m": 0.58428805, "price_return_9m": 0.58949097, "price_return_12m": 1.07725322, "price_return_12m_ex1m": 1.08154506, "distance_from_52w_high": -0.04158416, "distance_from_52w_low": 1.0862069, "relative_strength": 0.97728964, "local_beta": 0.0011, "volatility_252d": 0.450989, "volatility_60d": 1.077226, "max_drawdown_12m": -0.22413793, "revenue_ttm": 1983347000, "gross_profit_ttm": 394911000, "ebit_ttm": 150682000, "ebitda_ttm": 369065000, "net_income_ttm": -17363000, "eps_diluted_ttm": -0.07661454, "operating_cash_flow_ttm": 321996000, "capital_expenditure_ttm": 355192000, "fcf_ttm": 677188000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 153743000, "cash_and_equivalents": 9608000, "total_current_assets": 1262233000, "total_current_liabilities": 972762000, "net_ppe": null, "total_assets": 3547306000, "total_debt": 2383109000, "total_equity": 805241000, "net_working_capital": 1034029000, "book_value_per_share": 3.55313995, "retained_earnings": -621682000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -118783000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 27, "rank_ev_ebitda": 52, "rank_ev_ebit": 83, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 74, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 83, "rank_fcf_margin": 25, "rank_piotroski": 35, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 10, "value_composite": 31, "quality_composite": 69, "momentum_composite": 7, "growth_composite": 30, "yield_composite": 89, "svqf_composite": 27, "vc1_composite": 28, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 1943957000, "cost_of_revenue": 1576593000, "gross_profit": 367364000, "ebit": 141582000, "ebitda": 409762000, "pretax_income": -28130000, "tax_provision": 2922000, "net_income": -31052000, "net_income_to_common": -31052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6273000, "total_current_assets": 1158615000, "total_assets": 3736486000, "short_term_debt": 692236000, "long_term_debt": 1619352000, "total_debt": 2311588000, "total_liabilities": 2927383000, "total_equity": 809103000, "shares_outstanding": 226560000, "goodwill_and_intangibles": 930892000 }, "cash_flow": { "operating_cash_flow": 349395000, "capital_expenditure": 456984000, "free_cash_flow": 806379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244868, "ticker_id": 879, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141582000", "ebitda": "409762000", "netIncome": "-31052000", "grossProfit": "367364000", "depreciation": "None", "totalRevenue": "1943957000", "costOfRevenue": "1576593000", "interestIncome": "None", "incomeBeforeTax": "-28130000", "interestExpense": "157619000", "operatingIncome": "141582000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2922000", "reportedCurrency": "USD", "netInterestIncome": "-153073000", "nonInterestIncome": "None", "operatingExpenses": "225782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268180000", "sellingGeneralAndAdministrative": "230082000", "netIncomeFromContinuingOperations": "-31052000" }, "balance": { "goodwill": "705167000", "inventory": "930939000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3736486000", "longTermDebt": "1619352000", "shortTermDebt": "692236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "225725000", "reportedCurrency": "USD", "retainedEarnings": "-617580000", "totalLiabilities": "2927383000", "otherCurrentAssets": "17009000", "totalCurrentAssets": "1158615000", "currentLongTermDebt": "683281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2577871000", "currentAccountsPayable": "88366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417497000", "totalShareholderEquity": "809103000", "capitalLeaseObligations": "114864000", "otherCurrentLiabilities": "89128000", "totalCurrentLiabilities": "873330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2054053000", "cashAndShortTermInvestments": "6273000", "commonStockSharesOutstanding": "226560000", "intangibleAssetsExcludingGoodwill": "225725000", "cashAndCashEquivalentsAtCarryingValue": "6273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "121119000", "operatingCashflow": "349395000", "capitalExpenditures": "456984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64551000", "cashflowFromInvestment": "-282463000", "stockBasedCompensation": "8471", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1943957000, "cost_of_revenue": 1576593000, "gross_profit": 367364000, "research_and_development": null, "selling_general_admin": 230082000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141582000, "depreciation_amortisation": 268180000, "ebitda": 409762000, "interest_expense": 157619000, "interest_income": null, "other_non_operating": null, "pretax_income": -28130000, "tax_provision": 2922000, "effective_tax_rate": null, "net_income": -31052000, "net_income_continuing_ops": -31052000, "net_income_to_common": -31052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6273000, "short_term_investments": null, "net_receivables": 204394000, "inventory": 930939000, "other_current_assets": null, "total_current_assets": 1158615000, "net_ppe": null, "goodwill": 705167000, "intangible_assets": 225725000, "goodwill_and_intangibles": 930892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2577871000, "total_assets": 3736486000, "short_term_debt": 692236000, "accounts_payable": 88366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 873330000, "long_term_debt": 1619352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2054053000, "total_liabilities": 2927383000, "total_debt": 2311588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -617580000, "total_equity": 809103000, "shares_outstanding": 226560000, "operating_cash_flow": 349395000, "stock_based_compensation": 8471, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 456984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -282463000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64551000, "free_cash_flow": 806379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141582000", "ebitda": "409762000", "netIncome": "-31052000", "grossProfit": "367364000", "depreciation": "None", "totalRevenue": "1943957000", "costOfRevenue": "1576593000", "interestIncome": "None", "incomeBeforeTax": "-28130000", "interestExpense": "157619000", "operatingIncome": "141582000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2922000", "reportedCurrency": "USD", "netInterestIncome": "-153073000", "nonInterestIncome": "None", "operatingExpenses": "225782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268180000", "sellingGeneralAndAdministrative": "230082000", "netIncomeFromContinuingOperations": "-31052000" }, "balance": { "goodwill": "705167000", "inventory": "930939000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3736486000", "longTermDebt": "1619352000", "shortTermDebt": "692236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "225725000", "reportedCurrency": "USD", "retainedEarnings": "-617580000", "totalLiabilities": "2927383000", "otherCurrentAssets": "17009000", "totalCurrentAssets": "1158615000", "currentLongTermDebt": "683281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2577871000", "currentAccountsPayable": "88366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417497000", "totalShareholderEquity": "809103000", "capitalLeaseObligations": "114864000", "otherCurrentLiabilities": "89128000", "totalCurrentLiabilities": "873330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2054053000", "cashAndShortTermInvestments": "6273000", "commonStockSharesOutstanding": "226560000", "intangibleAssetsExcludingGoodwill": "225725000", "cashAndCashEquivalentsAtCarryingValue": "6273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "121119000", "operatingCashflow": "349395000", "capitalExpenditures": "456984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64551000", "cashflowFromInvestment": "-282463000", "stockBasedCompensation": "8471", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 1802280000, "cost_of_revenue": 1458855000, "gross_profit": 343425000, "ebit": 137918000, "ebitda": 380657000, "pretax_income": -29187000, "tax_provision": -532000, "net_income": -28655000, "net_income_to_common": -28655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3805000, "total_current_assets": 1301452000, "total_assets": 3501967000, "short_term_debt": 816615000, "long_term_debt": 1519882000, "total_debt": 2336497000, "total_liabilities": 2640658000, "total_equity": 861309000, "shares_outstanding": 234438000, "goodwill_and_intangibles": 957199000 }, "cash_flow": { "operating_cash_flow": 44684000, "capital_expenditure": 398317000, "free_cash_flow": 443001000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244873, "ticker_id": 879, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137918000", "ebitda": "380657000", "netIncome": "-28655000", "grossProfit": "343425000", "depreciation": "None", "totalRevenue": "1802280000", "costOfRevenue": "1458855000", "interestIncome": "None", "incomeBeforeTax": "-29187000", "interestExpense": "167105000", "operatingIncome": "120781000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-532000", "reportedCurrency": "USD", "netInterestIncome": "-155550000", "nonInterestIncome": "None", "operatingExpenses": "222644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1458855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242739000", "sellingGeneralAndAdministrative": "223344000", "netIncomeFromContinuingOperations": "-28655000" }, "balance": { "goodwill": "704806000", "inventory": "1049304000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3501967000", "longTermDebt": "1519882000", "shortTermDebt": "816615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "252393000", "reportedCurrency": "USD", "retainedEarnings": "-586528000", "totalLiabilities": "2640658000", "otherCurrentAssets": "23557000", "totalCurrentAssets": "1301452000", "currentLongTermDebt": "809170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200515000", "currentAccountsPayable": "88487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2425171000", "totalShareholderEquity": "861309000", "capitalLeaseObligations": "96119000", "otherCurrentLiabilities": "64078000", "totalCurrentLiabilities": "1000701000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1639957000", "cashAndShortTermInvestments": "3805000", "commonStockSharesOutstanding": "234438000", "intangibleAssetsExcludingGoodwill": "252393000", "cashAndCashEquivalentsAtCarryingValue": "3805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28655000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-64858000", "operatingCashflow": "44684000", "capitalExpenditures": "398317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135584000", "cashflowFromInvestment": "-187485000", "stockBasedCompensation": "11859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1802280000, "cost_of_revenue": 1458855000, "gross_profit": 343425000, "research_and_development": null, "selling_general_admin": 223344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137918000, "depreciation_amortisation": 242739000, "ebitda": 380657000, "interest_expense": 167105000, "interest_income": null, "other_non_operating": null, "pretax_income": -29187000, "tax_provision": -532000, "effective_tax_rate": null, "net_income": -28655000, "net_income_continuing_ops": -28655000, "net_income_to_common": -28655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3805000, "short_term_investments": null, "net_receivables": 224786000, "inventory": 1049304000, "other_current_assets": null, "total_current_assets": 1301452000, "net_ppe": null, "goodwill": 704806000, "intangible_assets": 252393000, "goodwill_and_intangibles": 957199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2200515000, "total_assets": 3501967000, "short_term_debt": 816615000, "accounts_payable": 88487000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1000701000, "long_term_debt": 1519882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1639957000, "total_liabilities": 2640658000, "total_debt": 2336497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -586528000, "total_equity": 861309000, "shares_outstanding": 234438000, "operating_cash_flow": 44684000, "stock_based_compensation": 11859000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 398317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135584000, "free_cash_flow": 443001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137918000", "ebitda": "380657000", "netIncome": "-28655000", "grossProfit": "343425000", "depreciation": "None", "totalRevenue": "1802280000", "costOfRevenue": "1458855000", "interestIncome": "None", "incomeBeforeTax": "-29187000", "interestExpense": "167105000", "operatingIncome": "120781000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-532000", "reportedCurrency": "USD", "netInterestIncome": "-155550000", "nonInterestIncome": "None", "operatingExpenses": "222644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1458855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242739000", "sellingGeneralAndAdministrative": "223344000", "netIncomeFromContinuingOperations": "-28655000" }, "balance": { "goodwill": "704806000", "inventory": "1049304000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3501967000", "longTermDebt": "1519882000", "shortTermDebt": "816615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "252393000", "reportedCurrency": "USD", "retainedEarnings": "-586528000", "totalLiabilities": "2640658000", "otherCurrentAssets": "23557000", "totalCurrentAssets": "1301452000", "currentLongTermDebt": "809170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200515000", "currentAccountsPayable": "88487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2425171000", "totalShareholderEquity": "861309000", "capitalLeaseObligations": "96119000", "otherCurrentLiabilities": "64078000", "totalCurrentLiabilities": "1000701000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1639957000", "cashAndShortTermInvestments": "3805000", "commonStockSharesOutstanding": "234438000", "intangibleAssetsExcludingGoodwill": "252393000", "cashAndCashEquivalentsAtCarryingValue": "3805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28655000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-64858000", "operatingCashflow": "44684000", "capitalExpenditures": "398317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135584000", "cashflowFromInvestment": "-187485000", "stockBasedCompensation": "11859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 1865100000, "cost_of_revenue": 1455006000, "gross_profit": 410094000, "ebit": 189391000, "ebitda": 414784000, "pretax_income": 58076000, "tax_provision": 7364000, "net_income": 50712000, "net_income_to_common": 50712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10309000, "total_current_assets": 1265899000, "total_assets": 3367797000, "short_term_debt": 677131000, "long_term_debt": 1487136000, "total_debt": 2164267000, "total_liabilities": 2450594000, "total_equity": 917203000, "shares_outstanding": 245726000, "goodwill_and_intangibles": 981223000 }, "cash_flow": { "operating_cash_flow": -147446000, "capital_expenditure": 364190000, "free_cash_flow": 216744000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244878, "ticker_id": 879, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189391000", "ebitda": "414784000", "netIncome": "50712000", "grossProfit": "410094000", "depreciation": "None", "totalRevenue": "1865100000", "costOfRevenue": "1455006000", "interestIncome": "None", "incomeBeforeTax": "58076000", "interestExpense": "131315000", "operatingIncome": "185091000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7364000", "reportedCurrency": "USD", "netInterestIncome": "-112872000", "nonInterestIncome": "None", "operatingExpenses": "225003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1455006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225393000", "sellingGeneralAndAdministrative": "228103000", "netIncomeFromContinuingOperations": "50712000" }, "balance": { "goodwill": "704011000", "inventory": "985794000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3367797000", "longTermDebt": "1487136000", "shortTermDebt": "677131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "277212000", "reportedCurrency": "USD", "retainedEarnings": "-557873000", "totalLiabilities": "2450594000", "otherCurrentAssets": "23862000", "totalCurrentAssets": "1265899000", "currentLongTermDebt": "670567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2101898000", "currentAccountsPayable": "117653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2196981000", "totalShareholderEquity": "917203000", "capitalLeaseObligations": "39278000", "otherCurrentLiabilities": "65013000", "totalCurrentLiabilities": "897389000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553205000", "cashAndShortTermInvestments": "10309000", "commonStockSharesOutstanding": "245726000", "intangibleAssetsExcludingGoodwill": "277212000", "cashAndCashEquivalentsAtCarryingValue": "10309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-388063000", "operatingCashflow": "-147446000", "capitalExpenditures": "364190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "319439000", "cashflowFromInvestment": "-176598000", "stockBasedCompensation": "13309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1865100000, "cost_of_revenue": 1455006000, "gross_profit": 410094000, "research_and_development": null, "selling_general_admin": 228103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189391000, "depreciation_amortisation": 225393000, "ebitda": 414784000, "interest_expense": 131315000, "interest_income": null, "other_non_operating": null, "pretax_income": 58076000, "tax_provision": 7364000, "effective_tax_rate": null, "net_income": 50712000, "net_income_continuing_ops": 50712000, "net_income_to_common": 50712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10309000, "short_term_investments": null, "net_receivables": 245934000, "inventory": 985794000, "other_current_assets": null, "total_current_assets": 1265899000, "net_ppe": null, "goodwill": 704011000, "intangible_assets": 277212000, "goodwill_and_intangibles": 981223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2101898000, "total_assets": 3367797000, "short_term_debt": 677131000, "accounts_payable": 117653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 897389000, "long_term_debt": 1487136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1553205000, "total_liabilities": 2450594000, "total_debt": 2164267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -557873000, "total_equity": 917203000, "shares_outstanding": 245726000, "operating_cash_flow": -147446000, "stock_based_compensation": 13309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 364190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176598000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 319439000, "free_cash_flow": 216744000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189391000", "ebitda": "414784000", "netIncome": "50712000", "grossProfit": "410094000", "depreciation": "None", "totalRevenue": "1865100000", "costOfRevenue": "1455006000", "interestIncome": "None", "incomeBeforeTax": "58076000", "interestExpense": "131315000", "operatingIncome": "185091000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7364000", "reportedCurrency": "USD", "netInterestIncome": "-112872000", "nonInterestIncome": "None", "operatingExpenses": "225003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1455006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225393000", "sellingGeneralAndAdministrative": "228103000", "netIncomeFromContinuingOperations": "50712000" }, "balance": { "goodwill": "704011000", "inventory": "985794000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3367797000", "longTermDebt": "1487136000", "shortTermDebt": "677131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "277212000", "reportedCurrency": "USD", "retainedEarnings": "-557873000", "totalLiabilities": "2450594000", "otherCurrentAssets": "23862000", "totalCurrentAssets": "1265899000", "currentLongTermDebt": "670567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2101898000", "currentAccountsPayable": "117653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2196981000", "totalShareholderEquity": "917203000", "capitalLeaseObligations": "39278000", "otherCurrentLiabilities": "65013000", "totalCurrentLiabilities": "897389000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553205000", "cashAndShortTermInvestments": "10309000", "commonStockSharesOutstanding": "245726000", "intangibleAssetsExcludingGoodwill": "277212000", "cashAndCashEquivalentsAtCarryingValue": "10309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-388063000", "operatingCashflow": "-147446000", "capitalExpenditures": "364190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "319439000", "cashflowFromInvestment": "-176598000", "stockBasedCompensation": "13309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 1573086000, "cost_of_revenue": 1232692000, "gross_profit": 340394000, "ebit": 135638000, "ebitda": 359121000, "pretax_income": 46732000, "tax_provision": 7827000, "net_income": 38905000, "net_income_to_common": 38905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14360000, "total_current_assets": 868245000, "total_assets": 2938212000, "short_term_debt": 444168000, "long_term_debt": 1354766000, "total_debt": 1798934000, "total_liabilities": 2049769000, "total_equity": 888443000, "shares_outstanding": 247705000, "goodwill_and_intangibles": 1007959000 }, "cash_flow": { "operating_cash_flow": -17952000, "capital_expenditure": 340791000, "free_cash_flow": 322839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244883, "ticker_id": 879, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135638000", "ebitda": "359121000", "netIncome": "38905000", "grossProfit": "340394000", "depreciation": "None", "totalRevenue": "1573086000", "costOfRevenue": "1232692000", "interestIncome": "None", "incomeBeforeTax": "46732000", "interestExpense": "88906000", "operatingIncome": "129526000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7827000", "reportedCurrency": "USD", "netInterestIncome": "-56576000", "nonInterestIncome": "None", "operatingExpenses": "210868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32330000", "costofGoodsAndServicesSold": "1232692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223483000", "sellingGeneralAndAdministrative": "207768000", "netIncomeFromContinuingOperations": "38905000" }, "balance": { "goodwill": "703827000", "inventory": "596724000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "2938212000", "longTermDebt": "1354766000", "shortTermDebt": "444168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "304132000", "reportedCurrency": "USD", "retainedEarnings": "-608585000", "totalLiabilities": "2049769000", "otherCurrentAssets": "25784000", "totalCurrentAssets": "868245000", "currentLongTermDebt": "437110000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2069967000", "currentAccountsPayable": "87255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "883674000", "shortLongTermDebtTotal": "1826958000", "totalShareholderEquity": "888443000", "capitalLeaseObligations": "35082000", "otherCurrentLiabilities": "60251000", "totalCurrentLiabilities": "634878000", "otherNonCurrentLiabilities": "28024000", "totalNonCurrentLiabilities": "1414891000", "cashAndShortTermInvestments": "14360000", "commonStockSharesOutstanding": "247705000", "intangibleAssetsExcludingGoodwill": "304132000", "cashAndCashEquivalentsAtCarryingValue": "14360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38905000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-194691000", "operatingCashflow": "-17952000", "capitalExpenditures": "340791000", "changeInReceivables": "-36821000", "changeInExchangeRate": "None", "cashflowFromFinancing": "217816000", "cashflowFromInvestment": "-218936000", "stockBasedCompensation": "12297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19072000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1573086000, "cost_of_revenue": 1232692000, "gross_profit": 340394000, "research_and_development": null, "selling_general_admin": 207768000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135638000, "depreciation_amortisation": 223483000, "ebitda": 359121000, "interest_expense": 88906000, "interest_income": null, "other_non_operating": null, "pretax_income": 46732000, "tax_provision": 7827000, "effective_tax_rate": null, "net_income": 38905000, "net_income_continuing_ops": 38905000, "net_income_to_common": 38905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14360000, "short_term_investments": null, "net_receivables": 231377000, "inventory": 596724000, "other_current_assets": null, "total_current_assets": 868245000, "net_ppe": null, "goodwill": 703827000, "intangible_assets": 304132000, "goodwill_and_intangibles": 1007959000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2069967000, "total_assets": 2938212000, "short_term_debt": 444168000, "accounts_payable": 87255000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634878000, "long_term_debt": 1354766000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1414891000, "total_liabilities": 2049769000, "total_debt": 1798934000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -608585000, "total_equity": 888443000, "shares_outstanding": 247705000, "operating_cash_flow": -17952000, "stock_based_compensation": 12297000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 340791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 217816000, "free_cash_flow": 322839000, "net_change_in_cash": -19072000 }, "raw_data": { "income": { "ebit": "135638000", "ebitda": "359121000", "netIncome": "38905000", "grossProfit": "340394000", "depreciation": "None", "totalRevenue": "1573086000", "costOfRevenue": "1232692000", "interestIncome": "None", "incomeBeforeTax": "46732000", "interestExpense": "88906000", "operatingIncome": "129526000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7827000", "reportedCurrency": "USD", "netInterestIncome": "-56576000", "nonInterestIncome": "None", "operatingExpenses": "210868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32330000", "costofGoodsAndServicesSold": "1232692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223483000", "sellingGeneralAndAdministrative": "207768000", "netIncomeFromContinuingOperations": "38905000" }, "balance": { "goodwill": "703827000", "inventory": "596724000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "2938212000", "longTermDebt": "1354766000", "shortTermDebt": "444168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "304132000", "reportedCurrency": "USD", "retainedEarnings": "-608585000", "totalLiabilities": "2049769000", "otherCurrentAssets": "25784000", "totalCurrentAssets": "868245000", "currentLongTermDebt": "437110000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2069967000", "currentAccountsPayable": "87255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "883674000", "shortLongTermDebtTotal": "1826958000", "totalShareholderEquity": "888443000", "capitalLeaseObligations": "35082000", "otherCurrentLiabilities": "60251000", "totalCurrentLiabilities": "634878000", "otherNonCurrentLiabilities": "28024000", "totalNonCurrentLiabilities": "1414891000", "cashAndShortTermInvestments": "14360000", "commonStockSharesOutstanding": "247705000", "intangibleAssetsExcludingGoodwill": "304132000", "cashAndCashEquivalentsAtCarryingValue": "14360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38905000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-194691000", "operatingCashflow": "-17952000", "capitalExpenditures": "340791000", "changeInReceivables": "-36821000", "changeInExchangeRate": "None", "cashflowFromFinancing": "217816000", "cashflowFromInvestment": "-218936000", "stockBasedCompensation": "12297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19072000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 1167154000, "cost_of_revenue": 1001508000, "gross_profit": 165646000, "ebit": -104233000, "ebitda": 104840000, "pretax_income": -177076000, "tax_provision": 4425000, "net_income": -181501000, "net_income_to_common": -181501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35902000, "total_current_assets": 656704000, "total_assets": 2683766000, "short_term_debt": 253332000, "long_term_debt": 1308265000, "total_debt": 1561597000, "total_liabilities": 1825256000, "total_equity": 858510000, "shares_outstanding": 241370317, "goodwill_and_intangibles": 1023705000 }, "cash_flow": { "operating_cash_flow": 157202000, "capital_expenditure": 188389000, "free_cash_flow": 345591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244888, "ticker_id": 879, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-104233000", "ebitda": "104840000", "netIncome": "-181501000", "grossProfit": "165646000", "depreciation": "None", "totalRevenue": "1167154000", "costOfRevenue": "1001508000", "interestIncome": "None", "incomeBeforeTax": "-177076000", "interestExpense": "72843000", "operatingIncome": "9863000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4425000", "reportedCurrency": "USD", "netInterestIncome": "-73414000", "nonInterestIncome": "None", "operatingExpenses": "155783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-62266000", "costofGoodsAndServicesSold": "1001508000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209073000", "sellingGeneralAndAdministrative": "150983000", "netIncomeFromContinuingOperations": "-181501000" }, "balance": { "goodwill": "695865000", "inventory": "410542000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "2683766000", "longTermDebt": "1308265000", "shortTermDebt": "253332000", "treasuryStock": "-3020000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "327840000", "reportedCurrency": "USD", "retainedEarnings": "-647490000", "totalLiabilities": "1825256000", "otherCurrentAssets": "13217000", "totalCurrentAssets": "656704000", "currentLongTermDebt": "244307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2027062000", "currentAccountsPayable": "91123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144626000", "shortLongTermDebtTotal": "1598220000", "totalShareholderEquity": "858510000", "capitalLeaseObligations": "45648000", "otherCurrentLiabilities": "54582000", "totalCurrentLiabilities": "440583000", "otherNonCurrentLiabilities": "36623000", "totalNonCurrentLiabilities": "1384673000", "cashAndShortTermInvestments": "35902000", "commonStockSharesOutstanding": "241370317", "intangibleAssetsExcludingGoodwill": "327840000", "cashAndCashEquivalentsAtCarryingValue": "35902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-181501000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "46574000", "operatingCashflow": "157202000", "capitalExpenditures": "188389000", "changeInReceivables": "-37716000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1304768000", "cashflowFromInvestment": "-1429480000", "stockBasedCompensation": "17313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32490000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "876614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1167154000, "cost_of_revenue": 1001508000, "gross_profit": 165646000, "research_and_development": null, "selling_general_admin": 150983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -104233000, "depreciation_amortisation": 209073000, "ebitda": 104840000, "interest_expense": 72843000, "interest_income": null, "other_non_operating": null, "pretax_income": -177076000, "tax_provision": 4425000, "effective_tax_rate": null, "net_income": -181501000, "net_income_continuing_ops": -181501000, "net_income_to_common": -181501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35902000, "short_term_investments": null, "net_receivables": 197043000, "inventory": 410542000, "other_current_assets": null, "total_current_assets": 656704000, "net_ppe": null, "goodwill": 695865000, "intangible_assets": 327840000, "goodwill_and_intangibles": 1023705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2027062000, "total_assets": 2683766000, "short_term_debt": 253332000, "accounts_payable": 91123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440583000, "long_term_debt": 1308265000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1384673000, "total_liabilities": 1825256000, "total_debt": 1561597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647490000, "total_equity": 858510000, "shares_outstanding": 241370317, "operating_cash_flow": 157202000, "stock_based_compensation": 17313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1429480000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1304768000, "free_cash_flow": 345591000, "net_change_in_cash": 32490000 }, "raw_data": { "income": { "ebit": "-104233000", "ebitda": "104840000", "netIncome": "-181501000", "grossProfit": "165646000", "depreciation": "None", "totalRevenue": "1167154000", "costOfRevenue": "1001508000", "interestIncome": "None", "incomeBeforeTax": "-177076000", "interestExpense": "72843000", "operatingIncome": "9863000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4425000", "reportedCurrency": "USD", "netInterestIncome": "-73414000", "nonInterestIncome": "None", "operatingExpenses": "155783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-62266000", "costofGoodsAndServicesSold": "1001508000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209073000", "sellingGeneralAndAdministrative": "150983000", "netIncomeFromContinuingOperations": "-181501000" }, "balance": { "goodwill": "695865000", "inventory": "410542000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "2683766000", "longTermDebt": "1308265000", "shortTermDebt": "253332000", "treasuryStock": "-3020000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "327840000", "reportedCurrency": "USD", "retainedEarnings": "-647490000", "totalLiabilities": "1825256000", "otherCurrentAssets": "13217000", "totalCurrentAssets": "656704000", "currentLongTermDebt": "244307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2027062000", "currentAccountsPayable": "91123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144626000", "shortLongTermDebtTotal": "1598220000", "totalShareholderEquity": "858510000", "capitalLeaseObligations": "45648000", "otherCurrentLiabilities": "54582000", "totalCurrentLiabilities": "440583000", "otherNonCurrentLiabilities": "36623000", "totalNonCurrentLiabilities": "1384673000", "cashAndShortTermInvestments": "35902000", "commonStockSharesOutstanding": "241370317", "intangibleAssetsExcludingGoodwill": "327840000", "cashAndCashEquivalentsAtCarryingValue": "35902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-181501000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "46574000", "operatingCashflow": "157202000", "capitalExpenditures": "188389000", "changeInReceivables": "-37716000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1304768000", "cashflowFromInvestment": "-1429480000", "stockBasedCompensation": "17313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32490000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "876614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 302739000, "cost_of_revenue": 226296000, "gross_profit": 76443000, "ebit": 26786000, "ebitda": 33143000, "pretax_income": -51351000, "tax_provision": -30074000, "net_income": -21277000, "net_income_to_common": -21277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3412000, "total_current_assets": 103242000, "total_assets": 768404000, "short_term_debt": 6556000, "long_term_debt": 715858000, "total_debt": 722414000, "total_liabilities": 799471000, "total_equity": -31067000, "shares_outstanding": 245323075, "goodwill_and_intangibles": 305631000 }, "cash_flow": { "operating_cash_flow": 42550000, "capital_expenditure": 68420000, "free_cash_flow": 110970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244893, "ticker_id": 879, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26786000", "ebitda": "33143000", "netIncome": "-21277000", "grossProfit": "76443000", "depreciation": "None", "totalRevenue": "302739000", "costOfRevenue": "226296000", "interestIncome": "None", "incomeBeforeTax": "-51351000", "interestExpense": "63200000", "operatingIncome": "17248000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-30074000", "reportedCurrency": "USD", "netInterestIncome": "-63200000", "nonInterestIncome": "None", "operatingExpenses": "59195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5399000", "costofGoodsAndServicesSold": "226296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6357000", "sellingGeneralAndAdministrative": "46409000", "netIncomeFromContinuingOperations": "-21277000" }, "balance": { "goodwill": "238052000", "inventory": "31367000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "768404000", "longTermDebt": "715858000", "shortTermDebt": "6556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "67579000", "reportedCurrency": "USD", "retainedEarnings": "-465989000", "totalLiabilities": "799471000", "otherCurrentAssets": "7530000", "totalCurrentAssets": "103242000", "currentLongTermDebt": "1280000", "longTermInvestments": "498000", "shortTermInvestments": "None", "currentNetReceivables": "60933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "665162000", "currentAccountsPayable": "31829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342081000", "shortLongTermDebtTotal": "727664000", "totalShareholderEquity": "-31067000", "capitalLeaseObligations": "5250000", "otherCurrentLiabilities": "30288000", "totalCurrentLiabilities": "71351000", "otherNonCurrentLiabilities": "7012000", "totalNonCurrentLiabilities": "728120000", "cashAndShortTermInvestments": "3412000", "commonStockSharesOutstanding": "245323075", "intangibleAssetsExcludingGoodwill": "67579000", "cashAndCashEquivalentsAtCarryingValue": "3412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-9642000", "operatingCashflow": "42550000", "capitalExpenditures": "68420000", "changeInReceivables": "7061000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16126000", "cashflowFromInvestment": "-29314000", "stockBasedCompensation": "2357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2890000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 302739000, "cost_of_revenue": 226296000, "gross_profit": 76443000, "research_and_development": null, "selling_general_admin": 46409000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26786000, "depreciation_amortisation": 6357000, "ebitda": 33143000, "interest_expense": 63200000, "interest_income": null, "other_non_operating": null, "pretax_income": -51351000, "tax_provision": -30074000, "effective_tax_rate": null, "net_income": -21277000, "net_income_continuing_ops": -21277000, "net_income_to_common": -21277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3412000, "short_term_investments": null, "net_receivables": 60933000, "inventory": 31367000, "other_current_assets": null, "total_current_assets": 103242000, "net_ppe": null, "goodwill": 238052000, "intangible_assets": 67579000, "goodwill_and_intangibles": 305631000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 665162000, "total_assets": 768404000, "short_term_debt": 6556000, "accounts_payable": 31829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71351000, "long_term_debt": 715858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 728120000, "total_liabilities": 799471000, "total_debt": 722414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -465989000, "total_equity": -31067000, "shares_outstanding": 245323075, "operating_cash_flow": 42550000, "stock_based_compensation": 2357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29314000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16126000, "free_cash_flow": 110970000, "net_change_in_cash": -2890000 }, "raw_data": { "income": { "ebit": "26786000", "ebitda": "33143000", "netIncome": "-21277000", "grossProfit": "76443000", "depreciation": "None", "totalRevenue": "302739000", "costOfRevenue": "226296000", "interestIncome": "None", "incomeBeforeTax": "-51351000", "interestExpense": "63200000", "operatingIncome": "17248000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-30074000", "reportedCurrency": "USD", "netInterestIncome": "-63200000", "nonInterestIncome": "None", "operatingExpenses": "59195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5399000", "costofGoodsAndServicesSold": "226296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6357000", "sellingGeneralAndAdministrative": "46409000", "netIncomeFromContinuingOperations": "-21277000" }, "balance": { "goodwill": "238052000", "inventory": "31367000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "768404000", "longTermDebt": "715858000", "shortTermDebt": "6556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "67579000", "reportedCurrency": "USD", "retainedEarnings": "-465989000", "totalLiabilities": "799471000", "otherCurrentAssets": "7530000", "totalCurrentAssets": "103242000", "currentLongTermDebt": "1280000", "longTermInvestments": "498000", "shortTermInvestments": "None", "currentNetReceivables": "60933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "665162000", "currentAccountsPayable": "31829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342081000", "shortLongTermDebtTotal": "727664000", "totalShareholderEquity": "-31067000", "capitalLeaseObligations": "5250000", "otherCurrentLiabilities": "30288000", "totalCurrentLiabilities": "71351000", "otherNonCurrentLiabilities": "7012000", "totalNonCurrentLiabilities": "728120000", "cashAndShortTermInvestments": "3412000", "commonStockSharesOutstanding": "245323075", "intangibleAssetsExcludingGoodwill": "67579000", "cashAndCashEquivalentsAtCarryingValue": "3412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-9642000", "operatingCashflow": "42550000", "capitalExpenditures": "68420000", "changeInReceivables": "7061000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16126000", "cashflowFromInvestment": "-29314000", "stockBasedCompensation": "2357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2890000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 264035000, "cost_of_revenue": 180609000, "gross_profit": 83426000, "ebit": 30323000, "ebitda": 104879000, "pretax_income": -33038000, "tax_provision": -5986000, "net_income": -27052000, "net_income_to_common": -27052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6302000, "total_current_assets": 115843000, "total_assets": 815284000, "short_term_debt": 6731000, "long_term_debt": 713023000, "total_debt": 719754000, "total_liabilities": 827414000, "total_equity": -12130000, "shares_outstanding": 165330820, "goodwill_and_intangibles": 308747000 }, "cash_flow": { "operating_cash_flow": 3304000, "capital_expenditure": 109706000, "free_cash_flow": 113010000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244898, "ticker_id": 879, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30323000", "ebitda": "104879000", "netIncome": "-27052000", "grossProfit": "83426000", "depreciation": "None", "totalRevenue": "264035000", "costOfRevenue": "180609000", "interestIncome": "63361000", "incomeBeforeTax": "-33038000", "interestExpense": "63361000", "operatingIncome": "44316000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-5986000", "reportedCurrency": "USD", "netInterestIncome": "-63361000", "nonInterestIncome": "None", "operatingExpenses": "39110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74556000", "sellingGeneralAndAdministrative": "37284000", "netIncomeFromContinuingOperations": "-27052000" }, "balance": { "goodwill": "238195000", "inventory": "33001000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "815284000", "longTermDebt": "713023000", "shortTermDebt": "6731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "70552000", "reportedCurrency": "USD", "retainedEarnings": "-444712000", "totalLiabilities": "827414000", "otherCurrentAssets": "5217000", "totalCurrentAssets": "115843000", "currentLongTermDebt": "1280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699441000", "currentAccountsPayable": "41172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6561000", "shortLongTermDebtTotal": "742385000", "totalShareholderEquity": "-12130000", "capitalLeaseObligations": "28082000", "otherCurrentLiabilities": "26146000", "totalCurrentLiabilities": "77763000", "otherNonCurrentLiabilities": "1709000", "totalNonCurrentLiabilities": "749651000", "cashAndShortTermInvestments": "6302000", "commonStockSharesOutstanding": "165330820", "intangibleAssetsExcludingGoodwill": "70552000", "cashAndCashEquivalentsAtCarryingValue": "6302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22683000", "operatingCashflow": "3304000", "capitalExpenditures": "109706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130537000", "cashflowFromInvestment": "-129679000", "stockBasedCompensation": "1014000", "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": "74556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 264035000, "cost_of_revenue": 180609000, "gross_profit": 83426000, "research_and_development": null, "selling_general_admin": 37284000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30323000, "depreciation_amortisation": 74556000, "ebitda": 104879000, "interest_expense": 63361000, "interest_income": null, "other_non_operating": null, "pretax_income": -33038000, "tax_provision": -5986000, "effective_tax_rate": null, "net_income": -27052000, "net_income_continuing_ops": -27052000, "net_income_to_common": -27052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6302000, "short_term_investments": null, "net_receivables": 71323000, "inventory": 33001000, "other_current_assets": null, "total_current_assets": 115843000, "net_ppe": null, "goodwill": 238195000, "intangible_assets": 70552000, "goodwill_and_intangibles": 308747000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 699441000, "total_assets": 815284000, "short_term_debt": 6731000, "accounts_payable": 41172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77763000, "long_term_debt": 713023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 749651000, "total_liabilities": 827414000, "total_debt": 719754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -444712000, "total_equity": -12130000, "shares_outstanding": 165330820, "operating_cash_flow": 3304000, "stock_based_compensation": 1014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109706000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 130537000, "free_cash_flow": 113010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30323000", "ebitda": "104879000", "netIncome": "-27052000", "grossProfit": "83426000", "depreciation": "None", "totalRevenue": "264035000", "costOfRevenue": "180609000", "interestIncome": "63361000", "incomeBeforeTax": "-33038000", "interestExpense": "63361000", "operatingIncome": "44316000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-5986000", "reportedCurrency": "USD", "netInterestIncome": "-63361000", "nonInterestIncome": "None", "operatingExpenses": "39110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74556000", "sellingGeneralAndAdministrative": "37284000", "netIncomeFromContinuingOperations": "-27052000" }, "balance": { "goodwill": "238195000", "inventory": "33001000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "815284000", "longTermDebt": "713023000", "shortTermDebt": "6731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "70552000", "reportedCurrency": "USD", "retainedEarnings": "-444712000", "totalLiabilities": "827414000", "otherCurrentAssets": "5217000", "totalCurrentAssets": "115843000", "currentLongTermDebt": "1280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699441000", "currentAccountsPayable": "41172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6561000", "shortLongTermDebtTotal": "742385000", "totalShareholderEquity": "-12130000", "capitalLeaseObligations": "28082000", "otherCurrentLiabilities": "26146000", "totalCurrentLiabilities": "77763000", "otherNonCurrentLiabilities": "1709000", "totalNonCurrentLiabilities": "749651000", "cashAndShortTermInvestments": "6302000", "commonStockSharesOutstanding": "165330820", "intangibleAssetsExcludingGoodwill": "70552000", "cashAndCashEquivalentsAtCarryingValue": "6302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22683000", "operatingCashflow": "3304000", "capitalExpenditures": "109706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130537000", "cashflowFromInvestment": "-129679000", "stockBasedCompensation": "1014000", "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": "74556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 246297000, "cost_of_revenue": 167724000, "gross_profit": 78573000, "ebit": 42877000, "ebitda": 110015000, "pretax_income": 5173967, "tax_provision": -13455236, "net_income": 5173967, "net_income_to_common": 5173967, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 468253, "total_current_assets": 469596, "total_assets": 408197214, "short_term_debt": 2531000, "long_term_debt": 757268000, "total_debt": 759799000, "total_liabilities": 14178375, "total_equity": 394018839, "shares_outstanding": 199547405, "goodwill_and_intangibles": 299454000 }, "cash_flow": { "operating_cash_flow": 39395000, "capital_expenditure": 59235000, "free_cash_flow": 98630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244903, "ticker_id": 879, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42877000", "ebitda": "110015000", "netIncome": "5173967", "grossProfit": "78573000", "depreciation": "None", "totalRevenue": "246297000", "costOfRevenue": "167724000", "interestIncome": "6684245", "incomeBeforeTax": "5173967", "interestExpense": "63382245", "operatingIncome": "43604000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-13455236", "reportedCurrency": "USD", "netInterestIncome": "6684245", "nonInterestIncome": "None", "operatingExpenses": "34969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67138000", "sellingGeneralAndAdministrative": "32718000", "netIncomeFromContinuingOperations": "5173967" }, "balance": { "goodwill": "228714000", "inventory": "11435000", "commonStock": "389020025", "currentDebt": "None", "investments": "None", "totalAssets": "408197214", "longTermDebt": "757268000", "shortTermDebt": "2531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "70740000", "reportedCurrency": "USD", "retainedEarnings": "4396496", "totalLiabilities": "14178375", "otherCurrentAssets": "-63992657", "totalCurrentAssets": "469596", "currentLongTermDebt": "2531000", "longTermInvestments": "None", "shortTermInvestments": "407727618", "currentNetReceivables": "52559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407727618", "currentAccountsPayable": "20867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2763000", "shortLongTermDebtTotal": "792687000", "totalShareholderEquity": "394018839", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-20776125", "totalCurrentLiabilities": "90875", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14087500", "cashAndShortTermInvestments": "468253", "commonStockSharesOutstanding": "199547405", "intangibleAssetsExcludingGoodwill": "70740000", "cashAndCashEquivalentsAtCarryingValue": "468253", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5173967", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8023000", "operatingCashflow": "39395000", "capitalExpenditures": "59235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10777000", "cashflowFromInvestment": "1500000", "stockBasedCompensation": "1130000", "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": "67138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246297000, "cost_of_revenue": 167724000, "gross_profit": 78573000, "research_and_development": null, "selling_general_admin": 32718000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42877000, "depreciation_amortisation": 67138000, "ebitda": 110015000, "interest_expense": 63382245, "interest_income": null, "other_non_operating": null, "pretax_income": 5173967, "tax_provision": -13455236, "effective_tax_rate": null, "net_income": 5173967, "net_income_continuing_ops": 5173967, "net_income_to_common": 5173967, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 468253, "short_term_investments": 407727618, "net_receivables": 52559000, "inventory": 11435000, "other_current_assets": null, "total_current_assets": 469596, "net_ppe": null, "goodwill": 228714000, "intangible_assets": 70740000, "goodwill_and_intangibles": 299454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 407727618, "total_assets": 408197214, "short_term_debt": 2531000, "accounts_payable": 20867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90875, "long_term_debt": 757268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14087500, "total_liabilities": 14178375, "total_debt": 759799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4396496, "total_equity": 394018839, "shares_outstanding": 199547405, "operating_cash_flow": 39395000, "stock_based_compensation": 1130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10777000, "free_cash_flow": 98630000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42877000", "ebitda": "110015000", "netIncome": "5173967", "grossProfit": "78573000", "depreciation": "None", "totalRevenue": "246297000", "costOfRevenue": "167724000", "interestIncome": "6684245", "incomeBeforeTax": "5173967", "interestExpense": "63382245", "operatingIncome": "43604000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-13455236", "reportedCurrency": "USD", "netInterestIncome": "6684245", "nonInterestIncome": "None", "operatingExpenses": "34969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67138000", "sellingGeneralAndAdministrative": "32718000", "netIncomeFromContinuingOperations": "5173967" }, "balance": { "goodwill": "228714000", "inventory": "11435000", "commonStock": "389020025", "currentDebt": "None", "investments": "None", "totalAssets": "408197214", "longTermDebt": "757268000", "shortTermDebt": "2531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "70740000", "reportedCurrency": "USD", "retainedEarnings": "4396496", "totalLiabilities": "14178375", "otherCurrentAssets": "-63992657", "totalCurrentAssets": "469596", "currentLongTermDebt": "2531000", "longTermInvestments": "None", "shortTermInvestments": "407727618", "currentNetReceivables": "52559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407727618", "currentAccountsPayable": "20867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2763000", "shortLongTermDebtTotal": "792687000", "totalShareholderEquity": "394018839", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-20776125", "totalCurrentLiabilities": "90875", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14087500", "cashAndShortTermInvestments": "468253", "commonStockSharesOutstanding": "199547405", "intangibleAssetsExcludingGoodwill": "70740000", "cashAndCashEquivalentsAtCarryingValue": "468253", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5173967", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8023000", "operatingCashflow": "39395000", "capitalExpenditures": "59235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10777000", "cashflowFromInvestment": "1500000", "stockBasedCompensation": "1130000", "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": "67138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 461622000, "cost_of_revenue": 358559000, "gross_profit": 103063000, "ebit": 31469000, "ebitda": 41545000, "pretax_income": -3805000, "tax_provision": 297000, "net_income": -4102000, "net_income_to_common": -4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9608000, "total_current_assets": 1262233000, "total_assets": 3547306000, "short_term_debt": 754166000, "long_term_debt": 1628943000, "total_debt": 2383109000, "total_liabilities": 2742065000, "total_equity": 805241000, "shares_outstanding": 226628000, "goodwill_and_intangibles": 924024000 }, "cash_flow": { "operating_cash_flow": 23815000, "capital_expenditure": 10141000, "free_cash_flow": 33956000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244866, "ticker_id": 879, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31469000", "ebitda": "41545000", "netIncome": "-4102000", "grossProfit": "103063000", "depreciation": "None", "totalRevenue": "461622000", "costOfRevenue": "358559000", "interestIncome": "None", "incomeBeforeTax": "-3805000", "interestExpense": "35037000", "operatingIncome": "31469000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "297000", "reportedCurrency": "USD", "netInterestIncome": "-35274000", "nonInterestIncome": "None", "operatingExpenses": "71594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10076000", "sellingGeneralAndAdministrative": "57626000", "netIncomeFromContinuingOperations": "-4102000" }, "balance": { "goodwill": "705058000", "inventory": "1022471000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3547306000", "longTermDebt": "1628943000", "shortTermDebt": "754166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "218966000", "reportedCurrency": "USD", "retainedEarnings": "-621682000", "totalLiabilities": "2742065000", "otherCurrentAssets": "20455000", "totalCurrentAssets": "1262233000", "currentLongTermDebt": "745167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2285073000", "currentAccountsPayable": "125351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2489403000", "totalShareholderEquity": "805241000", "capitalLeaseObligations": "115293000", "otherCurrentLiabilities": "77372000", "totalCurrentLiabilities": "972762000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1769303000", "cashAndShortTermInvestments": "9608000", "commonStockSharesOutstanding": "226628000", "intangibleAssetsExcludingGoodwill": "218966000", "cashAndCashEquivalentsAtCarryingValue": "9608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-92595000", "operatingCashflow": "23815000", "capitalExpenditures": "10141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38575000", "cashflowFromInvestment": "-59234000", "stockBasedCompensation": "1179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461622000, "cost_of_revenue": 358559000, "gross_profit": 103063000, "research_and_development": null, "selling_general_admin": 57626000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31469000, "depreciation_amortisation": 10076000, "ebitda": 41545000, "interest_expense": 35037000, "interest_income": null, "other_non_operating": null, "pretax_income": -3805000, "tax_provision": 297000, "effective_tax_rate": null, "net_income": -4102000, "net_income_continuing_ops": -4102000, "net_income_to_common": -4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9608000, "short_term_investments": null, "net_receivables": 209699000, "inventory": 1022471000, "other_current_assets": null, "total_current_assets": 1262233000, "net_ppe": null, "goodwill": 705058000, "intangible_assets": 218966000, "goodwill_and_intangibles": 924024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2285073000, "total_assets": 3547306000, "short_term_debt": 754166000, "accounts_payable": 125351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 972762000, "long_term_debt": 1628943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1769303000, "total_liabilities": 2742065000, "total_debt": 2383109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -621682000, "total_equity": 805241000, "shares_outstanding": 226628000, "operating_cash_flow": 23815000, "stock_based_compensation": 1179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59234000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38575000, "free_cash_flow": 33956000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31469000", "ebitda": "41545000", "netIncome": "-4102000", "grossProfit": "103063000", "depreciation": "None", "totalRevenue": "461622000", "costOfRevenue": "358559000", "interestIncome": "None", "incomeBeforeTax": "-3805000", "interestExpense": "35037000", "operatingIncome": "31469000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "297000", "reportedCurrency": "USD", "netInterestIncome": "-35274000", "nonInterestIncome": "None", "operatingExpenses": "71594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10076000", "sellingGeneralAndAdministrative": "57626000", "netIncomeFromContinuingOperations": "-4102000" }, "balance": { "goodwill": "705058000", "inventory": "1022471000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3547306000", "longTermDebt": "1628943000", "shortTermDebt": "754166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "218966000", "reportedCurrency": "USD", "retainedEarnings": "-621682000", "totalLiabilities": "2742065000", "otherCurrentAssets": "20455000", "totalCurrentAssets": "1262233000", "currentLongTermDebt": "745167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2285073000", "currentAccountsPayable": "125351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2489403000", "totalShareholderEquity": "805241000", "capitalLeaseObligations": "115293000", "otherCurrentLiabilities": "77372000", "totalCurrentLiabilities": "972762000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1769303000", "cashAndShortTermInvestments": "9608000", "commonStockSharesOutstanding": "226628000", "intangibleAssetsExcludingGoodwill": "218966000", "cashAndCashEquivalentsAtCarryingValue": "9608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-92595000", "operatingCashflow": "23815000", "capitalExpenditures": "10141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38575000", "cashflowFromInvestment": "-59234000", "stockBasedCompensation": "1179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 528184000, "cost_of_revenue": 419473000, "gross_profit": 108711000, "ebit": 56408000, "ebitda": 125278000, "pretax_income": 15008000, "tax_provision": -5867000, "net_income": 20875000, "net_income_to_common": 20875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6273000, "total_current_assets": 1158615000, "total_assets": 3736486000, "short_term_debt": 692236000, "long_term_debt": 1619352000, "total_debt": 2311588000, "total_liabilities": 2927383000, "total_equity": 809103000, "shares_outstanding": 226560000, "goodwill_and_intangibles": 930892000 }, "cash_flow": { "operating_cash_flow": 123266000, "capital_expenditure": 108061000, "free_cash_flow": 231327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244867, "ticker_id": 879, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56408000", "ebitda": "125278000", "netIncome": "20875000", "grossProfit": "108711000", "depreciation": "None", "totalRevenue": "528184000", "costOfRevenue": "419473000", "interestIncome": "None", "incomeBeforeTax": "15008000", "interestExpense": "38255000", "operatingIncome": "56408000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5867000", "reportedCurrency": "USD", "netInterestIncome": "-36970000", "nonInterestIncome": "None", "operatingExpenses": "52303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68870000", "sellingGeneralAndAdministrative": "56603000", "netIncomeFromContinuingOperations": "20875000" }, "balance": { "goodwill": "705167000", "inventory": "930939000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3736486000", "longTermDebt": "1619352000", "shortTermDebt": "692236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "225725000", "reportedCurrency": "USD", "retainedEarnings": "-617580000", "totalLiabilities": "2927383000", "otherCurrentAssets": "17009000", "totalCurrentAssets": "1158615000", "currentLongTermDebt": "683281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2577871000", "currentAccountsPayable": "88366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417497000", "totalShareholderEquity": "809103000", "capitalLeaseObligations": "114864000", "otherCurrentLiabilities": "89128000", "totalCurrentLiabilities": "873330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2054053000", "cashAndShortTermInvestments": "6273000", "commonStockSharesOutstanding": "226560000", "intangibleAssetsExcludingGoodwill": "225725000", "cashAndCashEquivalentsAtCarryingValue": "6273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20875000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "105366000", "operatingCashflow": "123266000", "capitalExpenditures": "108061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81529000", "cashflowFromInvestment": "-48677000", "stockBasedCompensation": "2212", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32542425", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 528184000, "cost_of_revenue": 419473000, "gross_profit": 108711000, "research_and_development": null, "selling_general_admin": 56603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56408000, "depreciation_amortisation": 68870000, "ebitda": 125278000, "interest_expense": 38255000, "interest_income": null, "other_non_operating": null, "pretax_income": 15008000, "tax_provision": -5867000, "effective_tax_rate": null, "net_income": 20875000, "net_income_continuing_ops": 20875000, "net_income_to_common": 20875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6273000, "short_term_investments": null, "net_receivables": 204394000, "inventory": 930939000, "other_current_assets": null, "total_current_assets": 1158615000, "net_ppe": null, "goodwill": 705167000, "intangible_assets": 225725000, "goodwill_and_intangibles": 930892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2577871000, "total_assets": 3736486000, "short_term_debt": 692236000, "accounts_payable": 88366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 873330000, "long_term_debt": 1619352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2054053000, "total_liabilities": 2927383000, "total_debt": 2311588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -617580000, "total_equity": 809103000, "shares_outstanding": 226560000, "operating_cash_flow": 123266000, "stock_based_compensation": 2212, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48677000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81529000, "free_cash_flow": 231327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56408000", "ebitda": "125278000", "netIncome": "20875000", "grossProfit": "108711000", "depreciation": "None", "totalRevenue": "528184000", "costOfRevenue": "419473000", "interestIncome": "None", "incomeBeforeTax": "15008000", "interestExpense": "38255000", "operatingIncome": "56408000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5867000", "reportedCurrency": "USD", "netInterestIncome": "-36970000", "nonInterestIncome": "None", "operatingExpenses": "52303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68870000", "sellingGeneralAndAdministrative": "56603000", "netIncomeFromContinuingOperations": "20875000" }, "balance": { "goodwill": "705167000", "inventory": "930939000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3736486000", "longTermDebt": "1619352000", "shortTermDebt": "692236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "225725000", "reportedCurrency": "USD", "retainedEarnings": "-617580000", "totalLiabilities": "2927383000", "otherCurrentAssets": "17009000", "totalCurrentAssets": "1158615000", "currentLongTermDebt": "683281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2577871000", "currentAccountsPayable": "88366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417497000", "totalShareholderEquity": "809103000", "capitalLeaseObligations": "114864000", "otherCurrentLiabilities": "89128000", "totalCurrentLiabilities": "873330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2054053000", "cashAndShortTermInvestments": "6273000", "commonStockSharesOutstanding": "226560000", "intangibleAssetsExcludingGoodwill": "225725000", "cashAndCashEquivalentsAtCarryingValue": "6273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20875000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "105366000", "operatingCashflow": "123266000", "capitalExpenditures": "108061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81529000", "cashflowFromInvestment": "-48677000", "stockBasedCompensation": "2212", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32542425", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 482058000, "cost_of_revenue": 391320000, "gross_profit": 90738000, "ebit": 33503000, "ebitda": 103677000, "pretax_income": -6744000, "tax_provision": -988000, "net_income": -5756000, "net_income_to_common": -5756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13058000, "total_current_assets": 1257499000, "total_assets": 3540707000, "short_term_debt": 763345000, "long_term_debt": 1628866000, "total_debt": 2392211000, "total_liabilities": 2756025000, "total_equity": 784682000, "shares_outstanding": 226560000, "goodwill_and_intangibles": 937382000 }, "cash_flow": { "operating_cash_flow": 122552000, "capital_expenditure": 123624000, "free_cash_flow": 246176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244869, "ticker_id": 879, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33503000", "ebitda": "103677000", "netIncome": "-5756000", "grossProfit": "90738000", "depreciation": "None", "totalRevenue": "482058000", "costOfRevenue": "391320000", "interestIncome": "874000", "incomeBeforeTax": "-6744000", "interestExpense": "40247000", "operatingIncome": "35875000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-988000", "reportedCurrency": "USD", "netInterestIncome": "-39373000", "nonInterestIncome": "None", "operatingExpenses": "54863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70174000", "sellingGeneralAndAdministrative": "54863000", "netIncomeFromContinuingOperations": "-5756000" }, "balance": { "goodwill": "705055000", "inventory": "1035642000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3540707000", "longTermDebt": "1628866000", "shortTermDebt": "763345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "232327000", "reportedCurrency": "USD", "retainedEarnings": "-638455000", "totalLiabilities": "2756025000", "otherCurrentAssets": "19759000", "totalCurrentAssets": "1257499000", "currentLongTermDebt": "754480000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2283208000", "currentAccountsPayable": "107086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2491308000", "totalShareholderEquity": "784682000", "capitalLeaseObligations": "107962000", "otherCurrentLiabilities": "91595000", "totalCurrentLiabilities": "989493000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1766532000", "cashAndShortTermInvestments": "13058000", "commonStockSharesOutstanding": "226560000", "intangibleAssetsExcludingGoodwill": "232327000", "cashAndCashEquivalentsAtCarryingValue": "13058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5756000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "53513000", "operatingCashflow": "122552000", "capitalExpenditures": "123624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20909000", "cashflowFromInvestment": "-93979000", "stockBasedCompensation": "2080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 482058000, "cost_of_revenue": 391320000, "gross_profit": 90738000, "research_and_development": null, "selling_general_admin": 54863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33503000, "depreciation_amortisation": 70174000, "ebitda": 103677000, "interest_expense": 40247000, "interest_income": null, "other_non_operating": null, "pretax_income": -6744000, "tax_provision": -988000, "effective_tax_rate": null, "net_income": -5756000, "net_income_continuing_ops": -5756000, "net_income_to_common": -5756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13058000, "short_term_investments": null, "net_receivables": 189040000, "inventory": 1035642000, "other_current_assets": null, "total_current_assets": 1257499000, "net_ppe": null, "goodwill": 705055000, "intangible_assets": 232327000, "goodwill_and_intangibles": 937382000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2283208000, "total_assets": 3540707000, "short_term_debt": 763345000, "accounts_payable": 107086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 989493000, "long_term_debt": 1628866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1766532000, "total_liabilities": 2756025000, "total_debt": 2392211000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -638455000, "total_equity": 784682000, "shares_outstanding": 226560000, "operating_cash_flow": 122552000, "stock_based_compensation": 2080000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20909000, "free_cash_flow": 246176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33503000", "ebitda": "103677000", "netIncome": "-5756000", "grossProfit": "90738000", "depreciation": "None", "totalRevenue": "482058000", "costOfRevenue": "391320000", "interestIncome": "874000", "incomeBeforeTax": "-6744000", "interestExpense": "40247000", "operatingIncome": "35875000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-988000", "reportedCurrency": "USD", "netInterestIncome": "-39373000", "nonInterestIncome": "None", "operatingExpenses": "54863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70174000", "sellingGeneralAndAdministrative": "54863000", "netIncomeFromContinuingOperations": "-5756000" }, "balance": { "goodwill": "705055000", "inventory": "1035642000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3540707000", "longTermDebt": "1628866000", "shortTermDebt": "763345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "232327000", "reportedCurrency": "USD", "retainedEarnings": "-638455000", "totalLiabilities": "2756025000", "otherCurrentAssets": "19759000", "totalCurrentAssets": "1257499000", "currentLongTermDebt": "754480000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2283208000", "currentAccountsPayable": "107086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2491308000", "totalShareholderEquity": "784682000", "capitalLeaseObligations": "107962000", "otherCurrentLiabilities": "91595000", "totalCurrentLiabilities": "989493000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1766532000", "cashAndShortTermInvestments": "13058000", "commonStockSharesOutstanding": "226560000", "intangibleAssetsExcludingGoodwill": "232327000", "cashAndCashEquivalentsAtCarryingValue": "13058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5756000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "53513000", "operatingCashflow": "122552000", "capitalExpenditures": "123624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20909000", "cashflowFromInvestment": "-93979000", "stockBasedCompensation": "2080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 511483000, "cost_of_revenue": 419084000, "gross_profit": 92399000, "ebit": 29302000, "ebitda": 98565000, "pretax_income": -10902000, "tax_provision": 17478000, "net_income": -28380000, "net_income_to_common": -28380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5259000, "total_current_assets": 1330915000, "total_assets": 3576924000, "short_term_debt": 821714000, "long_term_debt": 1589883000, "total_debt": 2411597000, "total_liabilities": 2786797000, "total_equity": 790127000, "shares_outstanding": 226477000, "goodwill_and_intangibles": 944381000 }, "cash_flow": { "operating_cash_flow": 52363000, "capital_expenditure": 113366000, "free_cash_flow": 165729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244870, "ticker_id": 879, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29302000", "ebitda": "98565000", "netIncome": "-28380000", "grossProfit": "92399000", "depreciation": "None", "totalRevenue": "511483000", "costOfRevenue": "419084000", "interestIncome": "1371000", "incomeBeforeTax": "-10902000", "interestExpense": "40204000", "operatingIncome": "33234000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17478000", "reportedCurrency": "USD", "netInterestIncome": "-38833000", "nonInterestIncome": "None", "operatingExpenses": "59165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69263000", "sellingGeneralAndAdministrative": "59165000", "netIncomeFromContinuingOperations": "-28380000" }, "balance": { "goodwill": "705233000", "inventory": "1089245000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3576924000", "longTermDebt": "1589883000", "shortTermDebt": "821714000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "239148000", "reportedCurrency": "USD", "retainedEarnings": "-632699000", "totalLiabilities": "2786797000", "otherCurrentAssets": "39583000", "totalCurrentAssets": "1330915000", "currentLongTermDebt": "813305000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2246009000", "currentAccountsPayable": "128613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2509483000", "totalShareholderEquity": "790127000", "capitalLeaseObligations": "106295000", "otherCurrentLiabilities": "87839000", "totalCurrentLiabilities": "1059640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1727157000", "cashAndShortTermInvestments": "5259000", "commonStockSharesOutstanding": "226477000", "intangibleAssetsExcludingGoodwill": "239148000", "cashAndCashEquivalentsAtCarryingValue": "5259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11454000", "operatingCashflow": "52363000", "capitalExpenditures": "113366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16270000", "cashflowFromInvestment": "-68501000", "stockBasedCompensation": "1775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "32542425", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 511483000, "cost_of_revenue": 419084000, "gross_profit": 92399000, "research_and_development": null, "selling_general_admin": 59165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29302000, "depreciation_amortisation": 69263000, "ebitda": 98565000, "interest_expense": 40204000, "interest_income": null, "other_non_operating": null, "pretax_income": -10902000, "tax_provision": 17478000, "effective_tax_rate": null, "net_income": -28380000, "net_income_continuing_ops": -28380000, "net_income_to_common": -28380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5259000, "short_term_investments": null, "net_receivables": 196828000, "inventory": 1089245000, "other_current_assets": null, "total_current_assets": 1330915000, "net_ppe": null, "goodwill": 705233000, "intangible_assets": 239148000, "goodwill_and_intangibles": 944381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2246009000, "total_assets": 3576924000, "short_term_debt": 821714000, "accounts_payable": 128613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1059640000, "long_term_debt": 1589883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1727157000, "total_liabilities": 2786797000, "total_debt": 2411597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -632699000, "total_equity": 790127000, "shares_outstanding": 226477000, "operating_cash_flow": 52363000, "stock_based_compensation": 1775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68501000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16270000, "free_cash_flow": 165729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29302000", "ebitda": "98565000", "netIncome": "-28380000", "grossProfit": "92399000", "depreciation": "None", "totalRevenue": "511483000", "costOfRevenue": "419084000", "interestIncome": "1371000", "incomeBeforeTax": "-10902000", "interestExpense": "40204000", "operatingIncome": "33234000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17478000", "reportedCurrency": "USD", "netInterestIncome": "-38833000", "nonInterestIncome": "None", "operatingExpenses": "59165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69263000", "sellingGeneralAndAdministrative": "59165000", "netIncomeFromContinuingOperations": "-28380000" }, "balance": { "goodwill": "705233000", "inventory": "1089245000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3576924000", "longTermDebt": "1589883000", "shortTermDebt": "821714000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "239148000", "reportedCurrency": "USD", "retainedEarnings": "-632699000", "totalLiabilities": "2786797000", "otherCurrentAssets": "39583000", "totalCurrentAssets": "1330915000", "currentLongTermDebt": "813305000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2246009000", "currentAccountsPayable": "128613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2509483000", "totalShareholderEquity": "790127000", "capitalLeaseObligations": "106295000", "otherCurrentLiabilities": "87839000", "totalCurrentLiabilities": "1059640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1727157000", "cashAndShortTermInvestments": "5259000", "commonStockSharesOutstanding": "226477000", "intangibleAssetsExcludingGoodwill": "239148000", "cashAndCashEquivalentsAtCarryingValue": "5259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11454000", "operatingCashflow": "52363000", "capitalExpenditures": "113366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16270000", "cashflowFromInvestment": "-68501000", "stockBasedCompensation": "1775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "32542425", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 422232000, "cost_of_revenue": 346716000, "gross_profit": 75516000, "ebit": 13421000, "ebitda": 78898000, "pretax_income": -25492000, "tax_provision": -7701000, "net_income": -17791000, "net_income_to_common": -17791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5380000, "total_current_assets": 1320373000, "total_assets": 3542908000, "short_term_debt": 798916000, "long_term_debt": 1593176000, "total_debt": 2392092000, "total_liabilities": 2729489000, "total_equity": 813419000, "shares_outstanding": 228276000, "goodwill_and_intangibles": 950514000 }, "cash_flow": { "operating_cash_flow": 51214000, "capital_expenditure": 111933000, "free_cash_flow": 163147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244871, "ticker_id": 879, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13421000", "ebitda": "78898000", "netIncome": "-17791000", "grossProfit": "75516000", "depreciation": "None", "totalRevenue": "422232000", "costOfRevenue": "346716000", "interestIncome": "None", "incomeBeforeTax": "-25492000", "interestExpense": "38913000", "operatingIncome": "16065000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7701000", "reportedCurrency": "USD", "netInterestIncome": "-37897000", "nonInterestIncome": "None", "operatingExpenses": "59451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65477000", "sellingGeneralAndAdministrative": "59451000", "netIncomeFromContinuingOperations": "-17791000" }, "balance": { "goodwill": "704804000", "inventory": "1075635000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3542908000", "longTermDebt": "1593176000", "shortTermDebt": "798916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "245710000", "reportedCurrency": "USD", "retainedEarnings": "-604319000", "totalLiabilities": "2729489000", "otherCurrentAssets": "29165000", "totalCurrentAssets": "1320373000", "currentLongTermDebt": "791132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2222535000", "currentAccountsPayable": "123590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2480873000", "totalShareholderEquity": "813419000", "capitalLeaseObligations": "96565000", "otherCurrentLiabilities": "80724000", "totalCurrentLiabilities": "1024251000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1705238000", "cashAndShortTermInvestments": "5380000", "commonStockSharesOutstanding": "228276000", "intangibleAssetsExcludingGoodwill": "245710000", "cashAndCashEquivalentsAtCarryingValue": "5380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26306000", "operatingCashflow": "51214000", "capitalExpenditures": "111933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21617000", "cashflowFromInvestment": "-71306000", "stockBasedCompensation": "2404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422232000, "cost_of_revenue": 346716000, "gross_profit": 75516000, "research_and_development": null, "selling_general_admin": 59451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13421000, "depreciation_amortisation": 65477000, "ebitda": 78898000, "interest_expense": 38913000, "interest_income": null, "other_non_operating": null, "pretax_income": -25492000, "tax_provision": -7701000, "effective_tax_rate": null, "net_income": -17791000, "net_income_continuing_ops": -17791000, "net_income_to_common": -17791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5380000, "short_term_investments": null, "net_receivables": 210193000, "inventory": 1075635000, "other_current_assets": null, "total_current_assets": 1320373000, "net_ppe": null, "goodwill": 704804000, "intangible_assets": 245710000, "goodwill_and_intangibles": 950514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2222535000, "total_assets": 3542908000, "short_term_debt": 798916000, "accounts_payable": 123590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1024251000, "long_term_debt": 1593176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1705238000, "total_liabilities": 2729489000, "total_debt": 2392092000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -604319000, "total_equity": 813419000, "shares_outstanding": 228276000, "operating_cash_flow": 51214000, "stock_based_compensation": 2404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71306000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21617000, "free_cash_flow": 163147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13421000", "ebitda": "78898000", "netIncome": "-17791000", "grossProfit": "75516000", "depreciation": "None", "totalRevenue": "422232000", "costOfRevenue": "346716000", "interestIncome": "None", "incomeBeforeTax": "-25492000", "interestExpense": "38913000", "operatingIncome": "16065000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7701000", "reportedCurrency": "USD", "netInterestIncome": "-37897000", "nonInterestIncome": "None", "operatingExpenses": "59451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65477000", "sellingGeneralAndAdministrative": "59451000", "netIncomeFromContinuingOperations": "-17791000" }, "balance": { "goodwill": "704804000", "inventory": "1075635000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3542908000", "longTermDebt": "1593176000", "shortTermDebt": "798916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "245710000", "reportedCurrency": "USD", "retainedEarnings": "-604319000", "totalLiabilities": "2729489000", "otherCurrentAssets": "29165000", "totalCurrentAssets": "1320373000", "currentLongTermDebt": "791132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2222535000", "currentAccountsPayable": "123590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2480873000", "totalShareholderEquity": "813419000", "capitalLeaseObligations": "96565000", "otherCurrentLiabilities": "80724000", "totalCurrentLiabilities": "1024251000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1705238000", "cashAndShortTermInvestments": "5380000", "commonStockSharesOutstanding": "228276000", "intangibleAssetsExcludingGoodwill": "245710000", "cashAndCashEquivalentsAtCarryingValue": "5380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26306000", "operatingCashflow": "51214000", "capitalExpenditures": "111933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21617000", "cashflowFromInvestment": "-71306000", "stockBasedCompensation": "2404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 520740000, "cost_of_revenue": 412502000, "gross_profit": 108238000, "ebit": 69438000, "ebitda": 132006000, "pretax_income": 26524000, "tax_provision": -1050000, "net_income": 27574000, "net_income_to_common": 27574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3805000, "total_current_assets": 1301452000, "total_assets": 3501967000, "short_term_debt": 816615000, "long_term_debt": 1519882000, "total_debt": 2336497000, "total_liabilities": 2640658000, "total_equity": 861309000, "shares_outstanding": 233794319, "goodwill_and_intangibles": 957199000 }, "cash_flow": { "operating_cash_flow": 180309000, "capital_expenditure": 119810000, "free_cash_flow": 300119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244872, "ticker_id": 879, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69438000", "ebitda": "132006000", "netIncome": "27574000", "grossProfit": "108238000", "depreciation": "None", "totalRevenue": "520740000", "costOfRevenue": "412502000", "interestIncome": "None", "incomeBeforeTax": "26524000", "interestExpense": "42914000", "operatingIncome": "47016000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1050000", "reportedCurrency": "USD", "netInterestIncome": "-40758000", "nonInterestIncome": "None", "operatingExpenses": "61222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62568000", "sellingGeneralAndAdministrative": "61222000", "netIncomeFromContinuingOperations": "27574000" }, "balance": { "goodwill": "704806000", "inventory": "1049304000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3501967000", "longTermDebt": "1519882000", "shortTermDebt": "816615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "252393000", "reportedCurrency": "USD", "retainedEarnings": "-586528000", "totalLiabilities": "2640658000", "otherCurrentAssets": "23557000", "totalCurrentAssets": "1301452000", "currentLongTermDebt": "809170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200515000", "currentAccountsPayable": "88487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2425171000", "totalShareholderEquity": "861309000", "capitalLeaseObligations": "96119000", "otherCurrentLiabilities": "64078000", "totalCurrentLiabilities": "1000701000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1639957000", "cashAndShortTermInvestments": "3805000", "commonStockSharesOutstanding": "233794319", "intangibleAssetsExcludingGoodwill": "252393000", "cashAndCashEquivalentsAtCarryingValue": "3805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "148610000", "operatingCashflow": "180309000", "capitalExpenditures": "119810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162754000", "cashflowFromInvestment": "-22602000", "stockBasedCompensation": "3111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520740000, "cost_of_revenue": 412502000, "gross_profit": 108238000, "research_and_development": null, "selling_general_admin": 61222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69438000, "depreciation_amortisation": 62568000, "ebitda": 132006000, "interest_expense": 42914000, "interest_income": null, "other_non_operating": null, "pretax_income": 26524000, "tax_provision": -1050000, "effective_tax_rate": null, "net_income": 27574000, "net_income_continuing_ops": 27574000, "net_income_to_common": 27574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3805000, "short_term_investments": null, "net_receivables": 224786000, "inventory": 1049304000, "other_current_assets": null, "total_current_assets": 1301452000, "net_ppe": null, "goodwill": 704806000, "intangible_assets": 252393000, "goodwill_and_intangibles": 957199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2200515000, "total_assets": 3501967000, "short_term_debt": 816615000, "accounts_payable": 88487000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1000701000, "long_term_debt": 1519882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1639957000, "total_liabilities": 2640658000, "total_debt": 2336497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -586528000, "total_equity": 861309000, "shares_outstanding": 233794319, "operating_cash_flow": 180309000, "stock_based_compensation": 3111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22602000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162754000, "free_cash_flow": 300119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69438000", "ebitda": "132006000", "netIncome": "27574000", "grossProfit": "108238000", "depreciation": "None", "totalRevenue": "520740000", "costOfRevenue": "412502000", "interestIncome": "None", "incomeBeforeTax": "26524000", "interestExpense": "42914000", "operatingIncome": "47016000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1050000", "reportedCurrency": "USD", "netInterestIncome": "-40758000", "nonInterestIncome": "None", "operatingExpenses": "61222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62568000", "sellingGeneralAndAdministrative": "61222000", "netIncomeFromContinuingOperations": "27574000" }, "balance": { "goodwill": "704806000", "inventory": "1049304000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3501967000", "longTermDebt": "1519882000", "shortTermDebt": "816615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "252393000", "reportedCurrency": "USD", "retainedEarnings": "-586528000", "totalLiabilities": "2640658000", "otherCurrentAssets": "23557000", "totalCurrentAssets": "1301452000", "currentLongTermDebt": "809170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200515000", "currentAccountsPayable": "88487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2425171000", "totalShareholderEquity": "861309000", "capitalLeaseObligations": "96119000", "otherCurrentLiabilities": "64078000", "totalCurrentLiabilities": "1000701000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1639957000", "cashAndShortTermInvestments": "3805000", "commonStockSharesOutstanding": "233794319", "intangibleAssetsExcludingGoodwill": "252393000", "cashAndCashEquivalentsAtCarryingValue": "3805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "148610000", "operatingCashflow": "180309000", "capitalExpenditures": "119810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162754000", "cashflowFromInvestment": "-22602000", "stockBasedCompensation": "3111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 447220000, "cost_of_revenue": 365559000, "gross_profit": 81661000, "ebit": 25855000, "ebitda": 88640000, "pretax_income": -18020000, "tax_provision": -604000, "net_income": -17416000, "net_income_to_common": -17416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8438, "total_current_assets": 1410965000, "total_assets": 3579940000, "short_term_debt": 931225000, "long_term_debt": 1567103000, "total_debt": 2498328000, "total_liabilities": 2742431000, "total_equity": 837509000, "shares_outstanding": 234438000, "goodwill_and_intangibles": 964779000 }, "cash_flow": { "operating_cash_flow": -26729000, "capital_expenditure": 113293000, "free_cash_flow": 86564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244874, "ticker_id": 879, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25855000", "ebitda": "88640000", "netIncome": "-17416000", "grossProfit": "81661000", "depreciation": "None", "totalRevenue": "447220000", "costOfRevenue": "365559000", "interestIncome": "2818000", "incomeBeforeTax": "-18020000", "interestExpense": "43875000", "operatingIncome": "27031000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-604000", "reportedCurrency": "USD", "netInterestIncome": "-41057000", "nonInterestIncome": "None", "operatingExpenses": "54630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62785000", "sellingGeneralAndAdministrative": "54630000", "netIncomeFromContinuingOperations": "-17416000" }, "balance": { "goodwill": "705282000", "inventory": "1200925000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3579940000", "longTermDebt": "1567103000", "shortTermDebt": "931225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "259497000", "reportedCurrency": "USD", "retainedEarnings": "-614102000", "totalLiabilities": "2742431000", "otherCurrentAssets": "13573000", "totalCurrentAssets": "1410965000", "currentLongTermDebt": "924000000", "longTermInvestments": "None", "shortTermInvestments": "8430000", "currentNetReceivables": "188029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2168975000", "currentAccountsPayable": "88744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2542586000", "totalShareholderEquity": "837509000", "capitalLeaseObligations": "51483000", "otherCurrentLiabilities": "58405000", "totalCurrentLiabilities": "1098433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1643998000", "cashAndShortTermInvestments": "8438", "commonStockSharesOutstanding": "234438000", "intangibleAssetsExcludingGoodwill": "259497000", "cashAndCashEquivalentsAtCarryingValue": "8438", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17416000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-30717000", "operatingCashflow": "-26729000", "capitalExpenditures": "113293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93061000", "cashflowFromInvestment": "-66195000", "stockBasedCompensation": "2419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 447220000, "cost_of_revenue": 365559000, "gross_profit": 81661000, "research_and_development": null, "selling_general_admin": 54630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25855000, "depreciation_amortisation": 62785000, "ebitda": 88640000, "interest_expense": 43875000, "interest_income": null, "other_non_operating": null, "pretax_income": -18020000, "tax_provision": -604000, "effective_tax_rate": null, "net_income": -17416000, "net_income_continuing_ops": -17416000, "net_income_to_common": -17416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8438, "short_term_investments": 8430000, "net_receivables": 188029000, "inventory": 1200925000, "other_current_assets": null, "total_current_assets": 1410965000, "net_ppe": null, "goodwill": 705282000, "intangible_assets": 259497000, "goodwill_and_intangibles": 964779000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2168975000, "total_assets": 3579940000, "short_term_debt": 931225000, "accounts_payable": 88744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1098433000, "long_term_debt": 1567103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1643998000, "total_liabilities": 2742431000, "total_debt": 2498328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -614102000, "total_equity": 837509000, "shares_outstanding": 234438000, "operating_cash_flow": -26729000, "stock_based_compensation": 2419000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93061000, "free_cash_flow": 86564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25855000", "ebitda": "88640000", "netIncome": "-17416000", "grossProfit": "81661000", "depreciation": "None", "totalRevenue": "447220000", "costOfRevenue": "365559000", "interestIncome": "2818000", "incomeBeforeTax": "-18020000", "interestExpense": "43875000", "operatingIncome": "27031000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-604000", "reportedCurrency": "USD", "netInterestIncome": "-41057000", "nonInterestIncome": "None", "operatingExpenses": "54630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62785000", "sellingGeneralAndAdministrative": "54630000", "netIncomeFromContinuingOperations": "-17416000" }, "balance": { "goodwill": "705282000", "inventory": "1200925000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3579940000", "longTermDebt": "1567103000", "shortTermDebt": "931225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "259497000", "reportedCurrency": "USD", "retainedEarnings": "-614102000", "totalLiabilities": "2742431000", "otherCurrentAssets": "13573000", "totalCurrentAssets": "1410965000", "currentLongTermDebt": "924000000", "longTermInvestments": "None", "shortTermInvestments": "8430000", "currentNetReceivables": "188029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2168975000", "currentAccountsPayable": "88744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2542586000", "totalShareholderEquity": "837509000", "capitalLeaseObligations": "51483000", "otherCurrentLiabilities": "58405000", "totalCurrentLiabilities": "1098433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1643998000", "cashAndShortTermInvestments": "8438", "commonStockSharesOutstanding": "234438000", "intangibleAssetsExcludingGoodwill": "259497000", "cashAndCashEquivalentsAtCarryingValue": "8438", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17416000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-30717000", "operatingCashflow": "-26729000", "capitalExpenditures": "113293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93061000", "cashflowFromInvestment": "-66195000", "stockBasedCompensation": "2419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 423013000, "cost_of_revenue": 343798000, "gross_profit": 79215000, "ebit": 20993000, "ebitda": 82151000, "pretax_income": -21408000, "tax_provision": 3070000, "net_income": -24478000, "net_income_to_common": -24478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8058999, "total_current_assets": 1380512000, "total_assets": 3523568000, "short_term_debt": 868917000, "long_term_debt": 1528433000, "total_debt": 2397350000, "total_liabilities": 2666886000, "total_equity": 856682000, "shares_outstanding": 239727000, "goodwill_and_intangibles": 971359000 }, "cash_flow": { "operating_cash_flow": -40071000, "capital_expenditure": 89662000, "free_cash_flow": 49591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244875, "ticker_id": 879, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20993000", "ebitda": "82151000", "netIncome": "-24478000", "grossProfit": "79215000", "depreciation": "None", "totalRevenue": "423013000", "costOfRevenue": "343798000", "interestIncome": "3319000", "incomeBeforeTax": "-21408000", "interestExpense": "42401000", "operatingIncome": "23518000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3070000", "reportedCurrency": "USD", "netInterestIncome": "-39082000", "nonInterestIncome": "None", "operatingExpenses": "55697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61158000", "sellingGeneralAndAdministrative": "55697000", "netIncomeFromContinuingOperations": "-24478000" }, "balance": { "goodwill": "705220000", "inventory": "1170486000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3523568000", "longTermDebt": "1528433000", "shortTermDebt": "868917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "266139000", "reportedCurrency": "USD", "retainedEarnings": "-596686000", "totalLiabilities": "2666886000", "otherCurrentAssets": "20041001", "totalCurrentAssets": "1380512000", "currentLongTermDebt": "861891000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2143056000", "currentAccountsPayable": "119786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2437645000", "totalShareholderEquity": "856682000", "capitalLeaseObligations": "47321000", "otherCurrentLiabilities": "75829999", "totalCurrentLiabilities": "1064532999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1602353001", "cashAndShortTermInvestments": "8058999", "commonStockSharesOutstanding": "239727000", "intangibleAssetsExcludingGoodwill": "266139000", "cashAndCashEquivalentsAtCarryingValue": "8058999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-65928000", "operatingCashflow": "-40071000", "capitalExpenditures": "89662000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105332000", "cashflowFromInvestment": "-65277000", "stockBasedCompensation": "3599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 423013000, "cost_of_revenue": 343798000, "gross_profit": 79215000, "research_and_development": null, "selling_general_admin": 55697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20993000, "depreciation_amortisation": 61158000, "ebitda": 82151000, "interest_expense": 42401000, "interest_income": null, "other_non_operating": null, "pretax_income": -21408000, "tax_provision": 3070000, "effective_tax_rate": null, "net_income": -24478000, "net_income_continuing_ops": -24478000, "net_income_to_common": -24478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8058999, "short_term_investments": null, "net_receivables": 181926000, "inventory": 1170486000, "other_current_assets": null, "total_current_assets": 1380512000, "net_ppe": null, "goodwill": 705220000, "intangible_assets": 266139000, "goodwill_and_intangibles": 971359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2143056000, "total_assets": 3523568000, "short_term_debt": 868917000, "accounts_payable": 119786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1064532999, "long_term_debt": 1528433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1602353001, "total_liabilities": 2666886000, "total_debt": 2397350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -596686000, "total_equity": 856682000, "shares_outstanding": 239727000, "operating_cash_flow": -40071000, "stock_based_compensation": 3599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89662000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65277000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105332000, "free_cash_flow": 49591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20993000", "ebitda": "82151000", "netIncome": "-24478000", "grossProfit": "79215000", "depreciation": "None", "totalRevenue": "423013000", "costOfRevenue": "343798000", "interestIncome": "3319000", "incomeBeforeTax": "-21408000", "interestExpense": "42401000", "operatingIncome": "23518000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3070000", "reportedCurrency": "USD", "netInterestIncome": "-39082000", "nonInterestIncome": "None", "operatingExpenses": "55697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61158000", "sellingGeneralAndAdministrative": "55697000", "netIncomeFromContinuingOperations": "-24478000" }, "balance": { "goodwill": "705220000", "inventory": "1170486000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3523568000", "longTermDebt": "1528433000", "shortTermDebt": "868917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "266139000", "reportedCurrency": "USD", "retainedEarnings": "-596686000", "totalLiabilities": "2666886000", "otherCurrentAssets": "20041001", "totalCurrentAssets": "1380512000", "currentLongTermDebt": "861891000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2143056000", "currentAccountsPayable": "119786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2437645000", "totalShareholderEquity": "856682000", "capitalLeaseObligations": "47321000", "otherCurrentLiabilities": "75829999", "totalCurrentLiabilities": "1064532999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1602353001", "cashAndShortTermInvestments": "8058999", "commonStockSharesOutstanding": "239727000", "intangibleAssetsExcludingGoodwill": "266139000", "cashAndCashEquivalentsAtCarryingValue": "8058999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-65928000", "operatingCashflow": "-40071000", "capitalExpenditures": "89662000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105332000", "cashflowFromInvestment": "-65277000", "stockBasedCompensation": "3599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 411307000, "cost_of_revenue": 330096000, "gross_profit": 81211000, "ebit": 21632000, "ebitda": 80712000, "pretax_income": -16283000, "tax_provision": -1948000, "net_income": -14335000, "net_income_to_common": -14335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7990000, "total_current_assets": 1326620000, "total_assets": 3450515000, "short_term_debt": 780233000, "long_term_debt": 1492346000, "total_debt": 2272579000, "total_liabilities": 2553837000, "total_equity": 896678000, "shares_outstanding": 240364000, "goodwill_and_intangibles": 974297000 }, "cash_flow": { "operating_cash_flow": -68825000, "capital_expenditure": 75552000, "free_cash_flow": 6727000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244876, "ticker_id": 879, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21632000", "ebitda": "80712000", "netIncome": "-14335000", "grossProfit": "81211000", "depreciation": "None", "totalRevenue": "411307000", "costOfRevenue": "330096000", "interestIncome": "None", "incomeBeforeTax": "-16283000", "interestExpense": "37915000", "operatingIncome": "23216000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1948000", "reportedCurrency": "USD", "netInterestIncome": "-34653000", "nonInterestIncome": "None", "operatingExpenses": "57995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59080000", "sellingGeneralAndAdministrative": "57995000", "netIncomeFromContinuingOperations": "-14335000" }, "balance": { "goodwill": "703836000", "inventory": "1103433000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3450515000", "longTermDebt": "1492346000", "shortTermDebt": "780233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "270461000", "reportedCurrency": "USD", "retainedEarnings": "-572208000", "totalLiabilities": "2553837000", "otherCurrentAssets": "26069000", "totalCurrentAssets": "1326620000", "currentLongTermDebt": "773504000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2123895000", "currentAccountsPayable": "119250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2309977000", "totalShareholderEquity": "896678000", "capitalLeaseObligations": "44127000", "otherCurrentLiabilities": "67176000", "totalCurrentLiabilities": "993141000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1560696000", "cashAndShortTermInvestments": "7990000", "commonStockSharesOutstanding": "240364000", "intangibleAssetsExcludingGoodwill": "270461000", "cashAndCashEquivalentsAtCarryingValue": "7990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-116823000", "operatingCashflow": "-68825000", "capitalExpenditures": "75552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99945000", "cashflowFromInvestment": "-33411000", "stockBasedCompensation": "2730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411307000, "cost_of_revenue": 330096000, "gross_profit": 81211000, "research_and_development": null, "selling_general_admin": 57995000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21632000, "depreciation_amortisation": 59080000, "ebitda": 80712000, "interest_expense": 37915000, "interest_income": null, "other_non_operating": null, "pretax_income": -16283000, "tax_provision": -1948000, "effective_tax_rate": null, "net_income": -14335000, "net_income_continuing_ops": -14335000, "net_income_to_common": -14335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7990000, "short_term_investments": null, "net_receivables": 189128000, "inventory": 1103433000, "other_current_assets": null, "total_current_assets": 1326620000, "net_ppe": null, "goodwill": 703836000, "intangible_assets": 270461000, "goodwill_and_intangibles": 974297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2123895000, "total_assets": 3450515000, "short_term_debt": 780233000, "accounts_payable": 119250000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 993141000, "long_term_debt": 1492346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1560696000, "total_liabilities": 2553837000, "total_debt": 2272579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572208000, "total_equity": 896678000, "shares_outstanding": 240364000, "operating_cash_flow": -68825000, "stock_based_compensation": 2730000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33411000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99945000, "free_cash_flow": 6727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21632000", "ebitda": "80712000", "netIncome": "-14335000", "grossProfit": "81211000", "depreciation": "None", "totalRevenue": "411307000", "costOfRevenue": "330096000", "interestIncome": "None", "incomeBeforeTax": "-16283000", "interestExpense": "37915000", "operatingIncome": "23216000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1948000", "reportedCurrency": "USD", "netInterestIncome": "-34653000", "nonInterestIncome": "None", "operatingExpenses": "57995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59080000", "sellingGeneralAndAdministrative": "57995000", "netIncomeFromContinuingOperations": "-14335000" }, "balance": { "goodwill": "703836000", "inventory": "1103433000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3450515000", "longTermDebt": "1492346000", "shortTermDebt": "780233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "270461000", "reportedCurrency": "USD", "retainedEarnings": "-572208000", "totalLiabilities": "2553837000", "otherCurrentAssets": "26069000", "totalCurrentAssets": "1326620000", "currentLongTermDebt": "773504000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2123895000", "currentAccountsPayable": "119250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2309977000", "totalShareholderEquity": "896678000", "capitalLeaseObligations": "44127000", "otherCurrentLiabilities": "67176000", "totalCurrentLiabilities": "993141000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1560696000", "cashAndShortTermInvestments": "7990000", "commonStockSharesOutstanding": "240364000", "intangibleAssetsExcludingGoodwill": "270461000", "cashAndCashEquivalentsAtCarryingValue": "7990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-116823000", "operatingCashflow": "-68825000", "capitalExpenditures": "75552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99945000", "cashflowFromInvestment": "-33411000", "stockBasedCompensation": "2730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 521754000, "cost_of_revenue": 404747000, "gross_profit": 117007000, "ebit": 57173000, "ebitda": 114082000, "pretax_income": 20803000, "tax_provision": 4681000, "net_income": 16122000, "net_income_to_common": 16122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10309000, "total_current_assets": 1265899000, "total_assets": 3367797000, "short_term_debt": 677131000, "long_term_debt": 1487136000, "total_debt": 2164267000, "total_liabilities": 2450594000, "total_equity": 917203000, "shares_outstanding": 241011332, "goodwill_and_intangibles": 981223000 }, "cash_flow": { "operating_cash_flow": -86445000, "capital_expenditure": 74206000, "free_cash_flow": -12239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244877, "ticker_id": 879, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57173000", "ebitda": "114082000", "netIncome": "16122000", "grossProfit": "117007000", "depreciation": "None", "totalRevenue": "521754000", "costOfRevenue": "404747000", "interestIncome": "None", "incomeBeforeTax": "20803000", "interestExpense": "36370000", "operatingIncome": "57578000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4681000", "reportedCurrency": "USD", "netInterestIncome": "-32671000", "nonInterestIncome": "None", "operatingExpenses": "59429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56909000", "sellingGeneralAndAdministrative": "56129000", "netIncomeFromContinuingOperations": "16122000" }, "balance": { "goodwill": "704011000", "inventory": "985794000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3367797000", "longTermDebt": "1487136000", "shortTermDebt": "677131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "277212000", "reportedCurrency": "USD", "retainedEarnings": "-557873000", "totalLiabilities": "2450594000", "otherCurrentAssets": "23862000", "totalCurrentAssets": "1265899000", "currentLongTermDebt": "670567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2101898000", "currentAccountsPayable": "117653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2196981000", "totalShareholderEquity": "917203000", "capitalLeaseObligations": "39278000", "otherCurrentLiabilities": "65013000", "totalCurrentLiabilities": "897389000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553205000", "cashAndShortTermInvestments": "10309000", "commonStockSharesOutstanding": "241011332", "intangibleAssetsExcludingGoodwill": "277212000", "cashAndCashEquivalentsAtCarryingValue": "10309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-97761000", "operatingCashflow": "-86445000", "capitalExpenditures": "74206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118587000", "cashflowFromInvestment": "-30986000", "stockBasedCompensation": "2997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 521754000, "cost_of_revenue": 404747000, "gross_profit": 117007000, "research_and_development": null, "selling_general_admin": 56129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57173000, "depreciation_amortisation": 56909000, "ebitda": 114082000, "interest_expense": 36370000, "interest_income": null, "other_non_operating": null, "pretax_income": 20803000, "tax_provision": 4681000, "effective_tax_rate": null, "net_income": 16122000, "net_income_continuing_ops": 16122000, "net_income_to_common": 16122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10309000, "short_term_investments": null, "net_receivables": 245934000, "inventory": 985794000, "other_current_assets": null, "total_current_assets": 1265899000, "net_ppe": null, "goodwill": 704011000, "intangible_assets": 277212000, "goodwill_and_intangibles": 981223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2101898000, "total_assets": 3367797000, "short_term_debt": 677131000, "accounts_payable": 117653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 897389000, "long_term_debt": 1487136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1553205000, "total_liabilities": 2450594000, "total_debt": 2164267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -557873000, "total_equity": 917203000, "shares_outstanding": 241011332, "operating_cash_flow": -86445000, "stock_based_compensation": 2997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30986000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118587000, "free_cash_flow": -12239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57173000", "ebitda": "114082000", "netIncome": "16122000", "grossProfit": "117007000", "depreciation": "None", "totalRevenue": "521754000", "costOfRevenue": "404747000", "interestIncome": "None", "incomeBeforeTax": "20803000", "interestExpense": "36370000", "operatingIncome": "57578000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4681000", "reportedCurrency": "USD", "netInterestIncome": "-32671000", "nonInterestIncome": "None", "operatingExpenses": "59429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56909000", "sellingGeneralAndAdministrative": "56129000", "netIncomeFromContinuingOperations": "16122000" }, "balance": { "goodwill": "704011000", "inventory": "985794000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3367797000", "longTermDebt": "1487136000", "shortTermDebt": "677131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "277212000", "reportedCurrency": "USD", "retainedEarnings": "-557873000", "totalLiabilities": "2450594000", "otherCurrentAssets": "23862000", "totalCurrentAssets": "1265899000", "currentLongTermDebt": "670567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2101898000", "currentAccountsPayable": "117653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2196981000", "totalShareholderEquity": "917203000", "capitalLeaseObligations": "39278000", "otherCurrentLiabilities": "65013000", "totalCurrentLiabilities": "897389000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553205000", "cashAndShortTermInvestments": "10309000", "commonStockSharesOutstanding": "241011332", "intangibleAssetsExcludingGoodwill": "277212000", "cashAndCashEquivalentsAtCarryingValue": "10309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-97761000", "operatingCashflow": "-86445000", "capitalExpenditures": "74206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118587000", "cashflowFromInvestment": "-30986000", "stockBasedCompensation": "2997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 434353000, "cost_of_revenue": 336497000, "gross_profit": 97856000, "ebit": 43756000, "ebitda": 98308000, "pretax_income": 9612000, "tax_provision": 432000, "net_income": 9180000, "net_income_to_common": 9180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8793000, "total_current_assets": 1116803000, "total_assets": 3227670000, "short_term_debt": 599304000, "long_term_debt": 1426062000, "total_debt": 2025366000, "total_liabilities": 2314279000, "total_equity": 913391000, "shares_outstanding": 246594000, "goodwill_and_intangibles": 987958000 }, "cash_flow": { "operating_cash_flow": -56807000, "capital_expenditure": 79624000, "free_cash_flow": 22817000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244879, "ticker_id": 879, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43756000", "ebitda": "98308000", "netIncome": "9180000", "grossProfit": "97856000", "depreciation": "None", "totalRevenue": "434353000", "costOfRevenue": "336497000", "interestIncome": "5745000", "incomeBeforeTax": "9612000", "interestExpense": "34144000", "operatingIncome": "40901000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "432000", "reportedCurrency": "USD", "netInterestIncome": "-28399000", "nonInterestIncome": "None", "operatingExpenses": "56955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54552000", "sellingGeneralAndAdministrative": "56955000", "netIncomeFromContinuingOperations": "9180000" }, "balance": { "goodwill": "703812000", "inventory": "888755000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3227670000", "longTermDebt": "1426062000", "shortTermDebt": "599304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "284146000", "reportedCurrency": "USD", "retainedEarnings": "-573995000", "totalLiabilities": "2314279000", "otherCurrentAssets": "21036000", "totalCurrentAssets": "1116803000", "currentLongTermDebt": "593106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2110867000", "currentAccountsPayable": "130466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "173487000", "shortLongTermDebtTotal": "2056925000", "totalShareholderEquity": "913391000", "capitalLeaseObligations": "37757000", "otherCurrentLiabilities": "72550000", "totalCurrentLiabilities": "824961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1489318000", "cashAndShortTermInvestments": "8793000", "commonStockSharesOutstanding": "246594000", "intangibleAssetsExcludingGoodwill": "284146000", "cashAndCashEquivalentsAtCarryingValue": "8793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-123690000", "operatingCashflow": "-56807000", "capitalExpenditures": "79624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66141000", "cashflowFromInvestment": "-42715000", "stockBasedCompensation": "2843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 434353000, "cost_of_revenue": 336497000, "gross_profit": 97856000, "research_and_development": null, "selling_general_admin": 56955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43756000, "depreciation_amortisation": 54552000, "ebitda": 98308000, "interest_expense": 34144000, "interest_income": null, "other_non_operating": null, "pretax_income": 9612000, "tax_provision": 432000, "effective_tax_rate": null, "net_income": 9180000, "net_income_continuing_ops": 9180000, "net_income_to_common": 9180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8793000, "short_term_investments": null, "net_receivables": 198219000, "inventory": 888755000, "other_current_assets": null, "total_current_assets": 1116803000, "net_ppe": null, "goodwill": 703812000, "intangible_assets": 284146000, "goodwill_and_intangibles": 987958000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2110867000, "total_assets": 3227670000, "short_term_debt": 599304000, "accounts_payable": 130466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 824961000, "long_term_debt": 1426062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1489318000, "total_liabilities": 2314279000, "total_debt": 2025366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573995000, "total_equity": 913391000, "shares_outstanding": 246594000, "operating_cash_flow": -56807000, "stock_based_compensation": 2843000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42715000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66141000, "free_cash_flow": 22817000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43756000", "ebitda": "98308000", "netIncome": "9180000", "grossProfit": "97856000", "depreciation": "None", "totalRevenue": "434353000", "costOfRevenue": "336497000", "interestIncome": "5745000", "incomeBeforeTax": "9612000", "interestExpense": "34144000", "operatingIncome": "40901000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "432000", "reportedCurrency": "USD", "netInterestIncome": "-28399000", "nonInterestIncome": "None", "operatingExpenses": "56955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54552000", "sellingGeneralAndAdministrative": "56955000", "netIncomeFromContinuingOperations": "9180000" }, "balance": { "goodwill": "703812000", "inventory": "888755000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3227670000", "longTermDebt": "1426062000", "shortTermDebt": "599304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "284146000", "reportedCurrency": "USD", "retainedEarnings": "-573995000", "totalLiabilities": "2314279000", "otherCurrentAssets": "21036000", "totalCurrentAssets": "1116803000", "currentLongTermDebt": "593106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2110867000", "currentAccountsPayable": "130466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "173487000", "shortLongTermDebtTotal": "2056925000", "totalShareholderEquity": "913391000", "capitalLeaseObligations": "37757000", "otherCurrentLiabilities": "72550000", "totalCurrentLiabilities": "824961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1489318000", "cashAndShortTermInvestments": "8793000", "commonStockSharesOutstanding": "246594000", "intangibleAssetsExcludingGoodwill": "284146000", "cashAndCashEquivalentsAtCarryingValue": "8793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-123690000", "operatingCashflow": "-56807000", "capitalExpenditures": "79624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66141000", "cashflowFromInvestment": "-42715000", "stockBasedCompensation": "2843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "income_statement": { "revenue": 456830000, "cost_of_revenue": 355538000, "gross_profit": 101292000, "ebit": 44623000, "ebitda": 100064000, "pretax_income": 12998000, "tax_provision": 1388000, "net_income": 11610000, "net_income_to_common": 11610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42229000, "total_current_assets": 1029150000, "total_assets": 3138644000, "short_term_debt": 515054000, "long_term_debt": 1425117000, "total_debt": 1940171000, "total_liabilities": 2219172000, "total_equity": 919472000, "shares_outstanding": 246955000, "goodwill_and_intangibles": 995065000 }, "cash_flow": { "operating_cash_flow": 14295000, "capital_expenditure": 101215000, "free_cash_flow": 115510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244880, "ticker_id": 879, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:30.209952+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44623000", "ebitda": "100064000", "netIncome": "11610000", "grossProfit": "101292000", "depreciation": "None", "totalRevenue": "456830000", "costOfRevenue": "355538000", "interestIncome": "5048000", "incomeBeforeTax": "12998000", "interestExpense": "31625000", "operatingIncome": "43264000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1388000", "reportedCurrency": "USD", "netInterestIncome": "-26577000", "nonInterestIncome": "None", "operatingExpenses": "58028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5048000", "costofGoodsAndServicesSold": "355538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55441000", "sellingGeneralAndAdministrative": "58028000", "netIncomeFromContinuingOperations": "11610000" }, "balance": { "goodwill": "704012000", "inventory": "765424000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3138644000", "longTermDebt": "1425117000", "shortTermDebt": "515054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "291053000", "reportedCurrency": "USD", "retainedEarnings": "-583175000", "totalLiabilities": "2219172000", "otherCurrentAssets": "27587000", "totalCurrentAssets": "1029150000", "currentLongTermDebt": "509365000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109494000", "currentAccountsPayable": "117104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "920676000", "shortLongTermDebtTotal": "1971973000", "totalShareholderEquity": "919472000", "capitalLeaseObligations": "37491000", "otherCurrentLiabilities": "67043000", "totalCurrentLiabilities": "729289000", "otherNonCurrentLiabilities": "33688000", "totalNonCurrentLiabilities": "1489883000", "cashAndShortTermInvestments": "42229000", "commonStockSharesOutstanding": "246955000", "intangibleAssetsExcludingGoodwill": "291053000", "cashAndCashEquivalentsAtCarryingValue": "42229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-49032000", "operatingCashflow": "14295000", "capitalExpenditures": "101215000", "changeInReceivables": "10183000", "changeInExchangeRate": "None", "cashflowFromFinancing": "58467000", "cashflowFromInvestment": "-62949000", "stockBasedCompensation": "4322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9813000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55441000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456830000, "cost_of_revenue": 355538000, "gross_profit": 101292000, "research_and_development": null, "selling_general_admin": 58028000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44623000, "depreciation_amortisation": 55441000, "ebitda": 100064000, "interest_expense": 31625000, "interest_income": null, "other_non_operating": null, "pretax_income": 12998000, "tax_provision": 1388000, "effective_tax_rate": null, "net_income": 11610000, "net_income_continuing_ops": 11610000, "net_income_to_common": 11610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42229000, "short_term_investments": null, "net_receivables": 193910000, "inventory": 765424000, "other_current_assets": null, "total_current_assets": 1029150000, "net_ppe": null, "goodwill": 704012000, "intangible_assets": 291053000, "goodwill_and_intangibles": 995065000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2109494000, "total_assets": 3138644000, "short_term_debt": 515054000, "accounts_payable": 117104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729289000, "long_term_debt": 1425117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1489883000, "total_liabilities": 2219172000, "total_debt": 1940171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -583175000, "total_equity": 919472000, "shares_outstanding": 246955000, "operating_cash_flow": 14295000, "stock_based_compensation": 4322000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58467000, "free_cash_flow": 115510000, "net_change_in_cash": 9813000 }, "raw_data": { "income": { "ebit": "44623000", "ebitda": "100064000", "netIncome": "11610000", "grossProfit": "101292000", "depreciation": "None", "totalRevenue": "456830000", "costOfRevenue": "355538000", "interestIncome": "5048000", "incomeBeforeTax": "12998000", "interestExpense": "31625000", "operatingIncome": "43264000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1388000", "reportedCurrency": "USD", "netInterestIncome": "-26577000", "nonInterestIncome": "None", "operatingExpenses": "58028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5048000", "costofGoodsAndServicesSold": "355538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55441000", "sellingGeneralAndAdministrative": "58028000", "netIncomeFromContinuingOperations": "11610000" }, "balance": { "goodwill": "704012000", "inventory": "765424000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3138644000", "longTermDebt": "1425117000", "shortTermDebt": "515054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "291053000", "reportedCurrency": "USD", "retainedEarnings": "-583175000", "totalLiabilities": "2219172000", "otherCurrentAssets": "27587000", "totalCurrentAssets": "1029150000", "currentLongTermDebt": "509365000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109494000", "currentAccountsPayable": "117104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "920676000", "shortLongTermDebtTotal": "1971973000", "totalShareholderEquity": "919472000", "capitalLeaseObligations": "37491000", "otherCurrentLiabilities": "67043000", "totalCurrentLiabilities": "729289000", "otherNonCurrentLiabilities": "33688000", "totalNonCurrentLiabilities": "1489883000", "cashAndShortTermInvestments": "42229000", "commonStockSharesOutstanding": "246955000", "intangibleAssetsExcludingGoodwill": "291053000", "cashAndCashEquivalentsAtCarryingValue": "42229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-49032000", "operatingCashflow": "14295000", "capitalExpenditures": "101215000", "changeInReceivables": "10183000", "changeInExchangeRate": "None", "cashflowFromFinancing": "58467000", "cashflowFromInvestment": "-62949000", "stockBasedCompensation": "4322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9813000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55441000", "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": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }