{ "ticker": { "uuid": "161d8648-6a80-495b-9148-d00104080bc2", "symbol": "JELD", "name": "Jeld-Wen Holding Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/161d8648-6a80-495b-9148-d00104080bc2/", "api_url": "https://sharemaestro.com/factors/api/tickers/161d8648-6a80-495b-9148-d00104080bc2/" }, "ticker_metadata": { "id": 2269, "uuid": "161d8648-6a80-495b-9148-d00104080bc2", "symbol": "JELD", "name": "Jeld-Wen Holding Inc", "asset_type": "equity", "market_cap": 172733000, "stock_exchange_id": 3, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "JELD-WEN Holding, Inc. designs, manufactures, and sells doors and windows primarily in North America, Europe, and Australasia. The company is headquartered in Charlotte, North Carolina.", "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": "161d8648-6a80-495b-9148-d00104080bc2", "symbol": "JELD", "name": "Jeld-Wen Holding Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/161d8648-6a80-495b-9148-d00104080bc2/", "api_url": "https://sharemaestro.com/factors/api/tickers/161d8648-6a80-495b-9148-d00104080bc2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.25, "value": 0.71, "quality": 0.04, "momentum": 0.03, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 1.86, "market_cap": 159594515.58, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -41.6975, "piotroski_f_score": 2, "momentum_12_1": -0.5584, "volatility_252d": 0.9749 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:31.210690+00:00", "batch_id": "" }, "size": { "price_close": 1.86, "market_cap": 159594515.58, "market_cap_usd": 159594515.58, "enterprise_value": 1353107515.58, "shares_outstanding": 85803503, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 13.1019, "ptbv_ratio": null, "ps_ratio": 0.0505, "pcf_ratio": null, "pfcf_ratio": 1.5893, "ev_ebitda": null, "ev_ebit": -5.1002, "ev_sales": 0.4286, "ev_fcf": 13.4745, "earnings_yield": null, "fcf_yield": 0.0742, "price_to_sales": 0.0505, "price_to_book": 13.1019, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 2.3334 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1548, "operating_margin": -0.084, "net_margin": -0.1609, "ebitda_margin": -0.0478, "fcf_margin": 0.0318, "roe": -41.6975, "roa": -0.2445, "roic": -0.165, "roc_greenblatt": null, "asset_turnover": 1.5199, "cash_conversion": -0.1977, "accruals_ratio": -0.2384, "sbc_to_revenue": 0.0049, "piotroski_f_score": 2, "altman_z_score": 0.8938, "earnings_stability_5y": 1.0996, "revenue_stability_5y": 0.1093, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2352, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 169.5335, "net_debt_to_ebitda": -7.9119, "debt_to_assets": 0.5998, "interest_coverage": -3.8193, "current_ratio": 1.6817, "quick_ratio": 0.9281, "net_debt": 1193513000, "local_beta": 0.0039, "volatility_252d": 0.9749, "volatility_60d": 2.2504, "max_drawdown_12m": -0.8447, "risk_adjusted_momentum": -0.5728 }, "growth": { "revenue_growth_1y": -0.1211, "revenue_growth_3y_cagr": -0.1093, "revenue_growth_5y_cagr": -0.0539, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5142, "book_value_growth_1y": -0.8486, "revenue_growth": -0.1211, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0941, "price_return_3m": 0.0109, "price_return_6m": -0.2874, "price_return_9m": -0.7249, "price_return_12m": -0.5169, "price_return_12m_ex1m": -0.5584, "momentum_6m": -0.2874, "momentum_12m": -0.5169, "momentum_12_1": -0.5584, "distance_from_52w_high": -0.7249, "distance_from_52w_low": 0.7714, "relative_strength": -0.6168 }, "raw_ttm": { "revenue_ttm": 3157318000, "gross_profit_ttm": 488601000, "ebit_ttm": -265306000, "ebitda_ttm": -150850000, "net_income_ttm": -507917000, "eps_diluted_ttm": -5.9195, "operating_cash_flow_ttm": -12606000, "capital_expenditure_ttm": 113026000, "fcf_ttm": 100420000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69464000, "cash_and_equivalents": 52347000, "total_current_assets": 995701000, "total_current_liabilities": 592067000, "net_ppe": null, "total_assets": 2077268000, "total_debt": 1245860000, "total_equity": 12181000, "net_working_capital": 407711000, "book_value_per_share": 0.142, "retained_earnings": -718406000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -80911000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 92, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 53, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 100, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 88, "rank_fcf_margin": 83, "rank_piotroski": 97, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 94 }, "composites": { "value_composite": 29, "quality_composite": 96, "momentum_composite": 97, "growth_composite": 86, "yield_composite": 92, "svqf_composite": 30, "vc1_composite": 33, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.1685, "os_score": 0.25, "value_percentile": 0.71, "quality_percentile": 0.04, "momentum_percentile": 0.03, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 76, "all_cap_buyback_rank": 19, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4367, "ticker_id": 2269, "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": "2026-06-07T06:53:31.210690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.86, "market_cap": 159594515.58, "market_cap_usd": 159594515.58, "enterprise_value": 1353107515.58, "shares_outstanding": 85803503, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 13.1019223, "ptbv_ratio": null, "ps_ratio": 0.05054749, "pcf_ratio": null, "pfcf_ratio": 1.58927022, "ev_ebitda": null, "ev_ebit": -5.10017684, "ev_sales": 0.42856232, "ev_fcf": 13.47448233, "earnings_yield": null, "fcf_yield": 0.07421435, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.15475191, "operating_margin": -0.08402891, "net_margin": -0.16086976, "ebitda_margin": -0.04777789, "fcf_margin": 0.03180548, "roe": -41.69747968, "roa": -0.24451202, "roic": -0.16503317, "roc_greenblatt": null, "asset_turnover": 1.51993773, "cash_conversion": -0.19770947, "accruals_ratio": -0.23844347, "sbc_to_revenue": 0.00487724, "debt_to_equity": 169.53345374, "net_debt_to_ebitda": -7.91191912, "debt_to_assets": 0.59975891, "interest_coverage": -3.81933088, "current_ratio": 1.68173703, "quick_ratio": 0.92812131, "net_debt": 1193513000, "revenue_growth_1y": -0.12112941, "revenue_growth_3y_cagr": -0.10926551, "revenue_growth_5y_cagr": -0.05387528, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.51416103, "book_value_growth_1y": -0.84863563, "piotroski_f_score": 2, "altman_z_score": 0.89382888, "earnings_stability_5y": 1.099574, "revenue_stability_5y": 0.10929, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09411765, "price_return_3m": 0.01086957, "price_return_6m": -0.28735632, "price_return_9m": -0.72485207, "price_return_12m": -0.51688312, "price_return_12m_ex1m": -0.55844156, "distance_from_52w_high": -0.72485207, "distance_from_52w_low": 0.77142857, "relative_strength": -0.6168467, "local_beta": 0.0039, "volatility_252d": 0.974911, "volatility_60d": 2.250352, "max_drawdown_12m": -0.84467456, "revenue_ttm": 3157318000, "gross_profit_ttm": 488601000, "ebit_ttm": -265306000, "ebitda_ttm": -150850000, "net_income_ttm": -507917000, "eps_diluted_ttm": -5.91953687, "operating_cash_flow_ttm": -12606000, "capital_expenditure_ttm": 113026000, "fcf_ttm": 100420000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69464000, "cash_and_equivalents": 52347000, "total_current_assets": 995701000, "total_current_liabilities": 592067000, "net_ppe": null, "total_assets": 2077268000, "total_debt": 1245860000, "total_equity": 12181000, "net_working_capital": 407711000, "book_value_per_share": 0.1419639, "retained_earnings": -718406000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -80911000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 92, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 53, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 100, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 88, "rank_fcf_margin": 83, "rank_piotroski": 97, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 94, "value_composite": 29, "quality_composite": 96, "momentum_composite": 97, "growth_composite": 86, "yield_composite": 92, "svqf_composite": 30, "vc1_composite": 33, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 76, "all_cap_buyback_rank": 19, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.86, "os": 0.25, "value": 0.71, "quality": 0.04, "momentum": 0.03, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -41.6975, "momentum_12_1": -0.5584, "complete_fields": { "id": 4367, "ticker_id": 2269, "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": "2026-06-07T06:53:31.210690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.86, "market_cap": 159594515.58, "market_cap_usd": 159594515.58, "enterprise_value": 1353107515.58, "shares_outstanding": 85803503, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 13.1019223, "ptbv_ratio": null, "ps_ratio": 0.05054749, "pcf_ratio": null, "pfcf_ratio": 1.58927022, "ev_ebitda": null, "ev_ebit": -5.10017684, "ev_sales": 0.42856232, "ev_fcf": 13.47448233, "earnings_yield": null, "fcf_yield": 0.07421435, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.15475191, "operating_margin": -0.08402891, "net_margin": -0.16086976, "ebitda_margin": -0.04777789, "fcf_margin": 0.03180548, "roe": -41.69747968, "roa": -0.24451202, "roic": -0.16503317, "roc_greenblatt": null, "asset_turnover": 1.51993773, "cash_conversion": -0.19770947, "accruals_ratio": -0.23844347, "sbc_to_revenue": 0.00487724, "debt_to_equity": 169.53345374, "net_debt_to_ebitda": -7.91191912, "debt_to_assets": 0.59975891, "interest_coverage": -3.81933088, "current_ratio": 1.68173703, "quick_ratio": 0.92812131, "net_debt": 1193513000, "revenue_growth_1y": -0.12112941, "revenue_growth_3y_cagr": -0.10926551, "revenue_growth_5y_cagr": -0.05387528, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.51416103, "book_value_growth_1y": -0.84863563, "piotroski_f_score": 2, "altman_z_score": 0.89382888, "earnings_stability_5y": 1.099574, "revenue_stability_5y": 0.10929, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09411765, "price_return_3m": 0.01086957, "price_return_6m": -0.28735632, "price_return_9m": -0.72485207, "price_return_12m": -0.51688312, "price_return_12m_ex1m": -0.55844156, "distance_from_52w_high": -0.72485207, "distance_from_52w_low": 0.77142857, "relative_strength": -0.6168467, "local_beta": 0.0039, "volatility_252d": 0.974911, "volatility_60d": 2.250352, "max_drawdown_12m": -0.84467456, "revenue_ttm": 3157318000, "gross_profit_ttm": 488601000, "ebit_ttm": -265306000, "ebitda_ttm": -150850000, "net_income_ttm": -507917000, "eps_diluted_ttm": -5.91953687, "operating_cash_flow_ttm": -12606000, "capital_expenditure_ttm": 113026000, "fcf_ttm": 100420000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69464000, "cash_and_equivalents": 52347000, "total_current_assets": 995701000, "total_current_liabilities": 592067000, "net_ppe": null, "total_assets": 2077268000, "total_debt": 1245860000, "total_equity": 12181000, "net_working_capital": 407711000, "book_value_per_share": 0.1419639, "retained_earnings": -718406000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -80911000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 92, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 53, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 100, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 88, "rank_fcf_margin": 83, "rank_piotroski": 97, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 94, "value_composite": 29, "quality_composite": 96, "momentum_composite": 97, "growth_composite": 86, "yield_composite": 92, "svqf_composite": 30, "vc1_composite": 33, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 76, "all_cap_buyback_rank": 19, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 3211181000, "cost_of_revenue": 2696986000, "gross_profit": 514195000, "ebit": -407137000, "ebitda": -294756000, "pretax_income": -474319000, "tax_provision": 147930000, "net_income": -621209000, "net_income_to_common": -621209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136100000, "total_current_assets": 1016700000, "total_assets": 2102800000, "short_term_debt": 23700000, "long_term_debt": 1149614000, "total_debt": 1173314000, "total_liabilities": 2008500000, "total_equity": 94300000, "shares_outstanding": 85392703, "goodwill_and_intangibles": 96300000 }, "cash_flow": { "operating_cash_flow": -4900000, "capital_expenditure": 119800000, "free_cash_flow": 114900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282926, "ticker_id": 2269, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-407137000", "ebitda": "-294756000", "netIncome": "-621209000", "grossProfit": "514195000", "depreciation": "None", "totalRevenue": "3211181000", "costOfRevenue": "2696986000", "interestIncome": "None", "incomeBeforeTax": "-474319000", "interestExpense": "67182000", "operatingIncome": "-40203000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "147930000", "reportedCurrency": "USD", "netInterestIncome": "-67182000", "nonInterestIncome": "None", "operatingExpenses": "554398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2696986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112381000", "sellingGeneralAndAdministrative": "554535000", "netIncomeFromContinuingOperations": "-622249000" }, "balance": { "goodwill": "0", "inventory": "444100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2102800000", "longTermDebt": "1149614000", "shortTermDebt": "23700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96300000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "2008500000", "otherCurrentAssets": "75300000", "totalCurrentAssets": "1016700000", "currentLongTermDebt": "23690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1086100000", "currentAccountsPayable": "237300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1490500000", "totalShareholderEquity": "94300000", "capitalLeaseObligations": "192326000", "otherCurrentLiabilities": "314800000", "totalCurrentLiabilities": "575800000", "otherNonCurrentLiabilities": "65310000", "totalNonCurrentLiabilities": "1432700000", "cashAndShortTermInvestments": "136100000", "commonStockSharesOutstanding": "85392703", "intangibleAssetsExcludingGoodwill": "96300000", "cashAndCashEquivalentsAtCarryingValue": "136100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-619100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33500000", "operatingCashflow": "-4900000", "capitalExpenditures": "119800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "16300000", "stockBasedCompensation": "15000000", "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": "112400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3211181000, "cost_of_revenue": 2696986000, "gross_profit": 514195000, "research_and_development": null, "selling_general_admin": 554535000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -407137000, "depreciation_amortisation": 112381000, "ebitda": -294756000, "interest_expense": 67182000, "interest_income": null, "other_non_operating": null, "pretax_income": -474319000, "tax_provision": 147930000, "effective_tax_rate": null, "net_income": -621209000, "net_income_continuing_ops": -622249000, "net_income_to_common": -621209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136100000, "short_term_investments": null, "net_receivables": 361200000, "inventory": 444100000, "other_current_assets": null, "total_current_assets": 1016700000, "net_ppe": null, "goodwill": 0, "intangible_assets": 96300000, "goodwill_and_intangibles": 96300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1086100000, "total_assets": 2102800000, "short_term_debt": 23700000, "accounts_payable": 237300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 575800000, "long_term_debt": 1149614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1432700000, "total_liabilities": 2008500000, "total_debt": 1173314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639500000, "total_equity": 94300000, "shares_outstanding": 85392703, "operating_cash_flow": -4900000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33000000, "free_cash_flow": 114900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-407137000", "ebitda": "-294756000", "netIncome": "-621209000", "grossProfit": "514195000", "depreciation": "None", "totalRevenue": "3211181000", "costOfRevenue": "2696986000", "interestIncome": "None", "incomeBeforeTax": "-474319000", "interestExpense": "67182000", "operatingIncome": "-40203000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "147930000", "reportedCurrency": "USD", "netInterestIncome": "-67182000", "nonInterestIncome": "None", "operatingExpenses": "554398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2696986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112381000", "sellingGeneralAndAdministrative": "554535000", "netIncomeFromContinuingOperations": "-622249000" }, "balance": { "goodwill": "0", "inventory": "444100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2102800000", "longTermDebt": "1149614000", "shortTermDebt": "23700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96300000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "2008500000", "otherCurrentAssets": "75300000", "totalCurrentAssets": "1016700000", "currentLongTermDebt": "23690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1086100000", "currentAccountsPayable": "237300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1490500000", "totalShareholderEquity": "94300000", "capitalLeaseObligations": "192326000", "otherCurrentLiabilities": "314800000", "totalCurrentLiabilities": "575800000", "otherNonCurrentLiabilities": "65310000", "totalNonCurrentLiabilities": "1432700000", "cashAndShortTermInvestments": "136100000", "commonStockSharesOutstanding": "85392703", "intangibleAssetsExcludingGoodwill": "96300000", "cashAndCashEquivalentsAtCarryingValue": "136100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-619100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33500000", "operatingCashflow": "-4900000", "capitalExpenditures": "119800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "16300000", "stockBasedCompensation": "15000000", "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": "112400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 3775592000, "cost_of_revenue": 3086618000, "gross_profit": 688974000, "ebit": -103581000, "ebitda": 22205000, "pretax_income": -170818000, "tax_provision": 16762000, "net_income": -189020000, "net_income_to_common": -189020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150337000, "total_current_assets": 1199894000, "total_assets": 2620169000, "short_term_debt": 63665000, "long_term_debt": 1152449000, "total_debt": 1216114000, "total_liabilities": 2000107000, "total_equity": 620062000, "shares_outstanding": 84990000, "goodwill_and_intangibles": 417154000 }, "cash_flow": { "operating_cash_flow": 106214000, "capital_expenditure": 161906000, "free_cash_flow": 268120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282931, "ticker_id": 2269, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-103581000", "ebitda": "22205000", "netIncome": "-189020000", "grossProfit": "688974000", "depreciation": "None", "totalRevenue": "3775592000", "costOfRevenue": "3086618000", "interestIncome": "None", "incomeBeforeTax": "-170818000", "interestExpense": "67237000", "operatingIncome": "-126446000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16762000", "reportedCurrency": "USD", "netInterestIncome": "-67237000", "nonInterestIncome": "None", "operatingExpenses": "815420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3086618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125786000", "sellingGeneralAndAdministrative": "616149000", "netIncomeFromContinuingOperations": "-187580000" }, "balance": { "goodwill": "315167000", "inventory": "460107000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2620169000", "longTermDebt": "1152449000", "shortTermDebt": "63665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101987000", "reportedCurrency": "USD", "retainedEarnings": "-20353000", "totalLiabilities": "2000107000", "otherCurrentAssets": "201035000", "totalCurrentAssets": "1199894000", "currentLongTermDebt": "30927000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "388415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420275000", "currentAccountsPayable": "264947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1321613000", "totalShareholderEquity": "620062000", "capitalLeaseObligations": "138237000", "otherCurrentLiabilities": "252350000", "totalCurrentLiabilities": "624991000", "otherNonCurrentLiabilities": "69035000", "totalNonCurrentLiabilities": "1375116000", "cashAndShortTermInvestments": "150337000", "commonStockSharesOutstanding": "84990000", "intangibleAssetsExcludingGoodwill": "101987000", "cashAndCashEquivalentsAtCarryingValue": "150337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9423000", "operatingCashflow": "106214000", "capitalExpenditures": "161906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80633000", "cashflowFromInvestment": "-153337000", "stockBasedCompensation": "15465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3775592000, "cost_of_revenue": 3086618000, "gross_profit": 688974000, "research_and_development": null, "selling_general_admin": 616149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -103581000, "depreciation_amortisation": 125786000, "ebitda": 22205000, "interest_expense": 67237000, "interest_income": null, "other_non_operating": null, "pretax_income": -170818000, "tax_provision": 16762000, "effective_tax_rate": null, "net_income": -189020000, "net_income_continuing_ops": -187580000, "net_income_to_common": -189020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150337000, "short_term_investments": null, "net_receivables": 388415000, "inventory": 460107000, "other_current_assets": null, "total_current_assets": 1199894000, "net_ppe": null, "goodwill": 315167000, "intangible_assets": 101987000, "goodwill_and_intangibles": 417154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1420275000, "total_assets": 2620169000, "short_term_debt": 63665000, "accounts_payable": 264947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624991000, "long_term_debt": 1152449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1375116000, "total_liabilities": 2000107000, "total_debt": 1216114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20353000, "total_equity": 620062000, "shares_outstanding": 84990000, "operating_cash_flow": 106214000, "stock_based_compensation": 15465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80633000, "free_cash_flow": 268120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-103581000", "ebitda": "22205000", "netIncome": "-189020000", "grossProfit": "688974000", "depreciation": "None", "totalRevenue": "3775592000", "costOfRevenue": "3086618000", "interestIncome": "None", "incomeBeforeTax": "-170818000", "interestExpense": "67237000", "operatingIncome": "-126446000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16762000", "reportedCurrency": "USD", "netInterestIncome": "-67237000", "nonInterestIncome": "None", "operatingExpenses": "815420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3086618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125786000", "sellingGeneralAndAdministrative": "616149000", "netIncomeFromContinuingOperations": "-187580000" }, "balance": { "goodwill": "315167000", "inventory": "460107000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2620169000", "longTermDebt": "1152449000", "shortTermDebt": "63665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101987000", "reportedCurrency": "USD", "retainedEarnings": "-20353000", "totalLiabilities": "2000107000", "otherCurrentAssets": "201035000", "totalCurrentAssets": "1199894000", "currentLongTermDebt": "30927000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "388415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420275000", "currentAccountsPayable": "264947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1321613000", "totalShareholderEquity": "620062000", "capitalLeaseObligations": "138237000", "otherCurrentLiabilities": "252350000", "totalCurrentLiabilities": "624991000", "otherNonCurrentLiabilities": "69035000", "totalNonCurrentLiabilities": "1375116000", "cashAndShortTermInvestments": "150337000", "commonStockSharesOutstanding": "84990000", "intangibleAssetsExcludingGoodwill": "101987000", "cashAndCashEquivalentsAtCarryingValue": "150337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9423000", "operatingCashflow": "106214000", "capitalExpenditures": "161906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80633000", "cashflowFromInvestment": "-153337000", "stockBasedCompensation": "15465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 4304334000, "cost_of_revenue": 3471713000, "gross_profit": 832621000, "ebit": 160832000, "ebitda": 301024000, "pretax_income": 88574000, "tax_provision": 63339000, "net_income": 62445000, "net_income_to_common": 62445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288312000, "total_current_assets": 1494342000, "total_assets": 2980125000, "short_term_debt": 68654000, "long_term_debt": 1190075000, "total_debt": 1258729000, "total_liabilities": 2129480000, "total_equity": 850645000, "shares_outstanding": 85874035, "goodwill_and_intangibles": 514080000 }, "cash_flow": { "operating_cash_flow": 345188000, "capital_expenditure": 98332000, "free_cash_flow": 443520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282936, "ticker_id": 2269, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160832000", "ebitda": "301024000", "netIncome": "62445000", "grossProfit": "832621000", "depreciation": "None", "totalRevenue": "4304334000", "costOfRevenue": "3471713000", "interestIncome": "None", "incomeBeforeTax": "88574000", "interestExpense": "72258000", "operatingIncome": "141600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63339000", "reportedCurrency": "USD", "netInterestIncome": "-72258000", "nonInterestIncome": "None", "operatingExpenses": "691021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3471713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140192000", "sellingGeneralAndAdministrative": "661826000", "netIncomeFromContinuingOperations": "25235000" }, "balance": { "goodwill": "390170000", "inventory": "481451000", "commonStock": "853000", "currentDebt": "None", "investments": "None", "totalAssets": "2980125000", "longTermDebt": "1190075000", "shortTermDebt": "68654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123910000", "reportedCurrency": "USD", "retainedEarnings": "192931000", "totalLiabilities": "2129480000", "otherCurrentAssets": "207905000", "totalCurrentAssets": "1494342000", "currentLongTermDebt": "36177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "516674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1485783000", "currentAccountsPayable": "269322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1380722000", "totalShareholderEquity": "850645000", "capitalLeaseObligations": "154470000", "otherCurrentLiabilities": "290522000", "totalCurrentLiabilities": "678909000", "otherNonCurrentLiabilities": "82956000", "totalNonCurrentLiabilities": "1450571000", "cashAndShortTermInvestments": "288312000", "commonStockSharesOutstanding": "85874035", "intangibleAssetsExcludingGoodwill": "123910000", "cashAndCashEquivalentsAtCarryingValue": "288312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "119560000", "operatingCashflow": "345188000", "capitalExpenditures": "98332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-563157000", "cashflowFromInvestment": "279174000", "stockBasedCompensation": "18403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4304334000, "cost_of_revenue": 3471713000, "gross_profit": 832621000, "research_and_development": null, "selling_general_admin": 661826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160832000, "depreciation_amortisation": 140192000, "ebitda": 301024000, "interest_expense": 72258000, "interest_income": null, "other_non_operating": null, "pretax_income": 88574000, "tax_provision": 63339000, "effective_tax_rate": null, "net_income": 62445000, "net_income_continuing_ops": 25235000, "net_income_to_common": 62445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288312000, "short_term_investments": null, "net_receivables": 516674000, "inventory": 481451000, "other_current_assets": null, "total_current_assets": 1494342000, "net_ppe": null, "goodwill": 390170000, "intangible_assets": 123910000, "goodwill_and_intangibles": 514080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1485783000, "total_assets": 2980125000, "short_term_debt": 68654000, "accounts_payable": 269322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678909000, "long_term_debt": 1190075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1450571000, "total_liabilities": 2129480000, "total_debt": 1258729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 192931000, "total_equity": 850645000, "shares_outstanding": 85874035, "operating_cash_flow": 345188000, "stock_based_compensation": 18403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 279174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -563157000, "free_cash_flow": 443520000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "160832000", "ebitda": "301024000", "netIncome": "62445000", "grossProfit": "832621000", "depreciation": "None", "totalRevenue": "4304334000", "costOfRevenue": "3471713000", "interestIncome": "None", "incomeBeforeTax": "88574000", "interestExpense": "72258000", "operatingIncome": "141600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63339000", "reportedCurrency": "USD", "netInterestIncome": "-72258000", "nonInterestIncome": "None", "operatingExpenses": "691021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3471713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140192000", "sellingGeneralAndAdministrative": "661826000", "netIncomeFromContinuingOperations": "25235000" }, "balance": { "goodwill": "390170000", "inventory": "481451000", "commonStock": "853000", "currentDebt": "None", "investments": "None", "totalAssets": "2980125000", "longTermDebt": "1190075000", "shortTermDebt": "68654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123910000", "reportedCurrency": "USD", "retainedEarnings": "192931000", "totalLiabilities": "2129480000", "otherCurrentAssets": "207905000", "totalCurrentAssets": "1494342000", "currentLongTermDebt": "36177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "516674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1485783000", "currentAccountsPayable": "269322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1380722000", "totalShareholderEquity": "850645000", "capitalLeaseObligations": "154470000", "otherCurrentLiabilities": "290522000", "totalCurrentLiabilities": "678909000", "otherNonCurrentLiabilities": "82956000", "totalNonCurrentLiabilities": "1450571000", "cashAndShortTermInvestments": "288312000", "commonStockSharesOutstanding": "85874035", "intangibleAssetsExcludingGoodwill": "123910000", "cashAndCashEquivalentsAtCarryingValue": "288312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "119560000", "operatingCashflow": "345188000", "capitalExpenditures": "98332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-563157000", "cashflowFromInvestment": "279174000", "stockBasedCompensation": "18403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 4543808000, "cost_of_revenue": 3757888000, "gross_profit": 785920000, "ebit": 112769000, "ebitda": 244523000, "pretax_income": 30264000, "tax_provision": 18041000, "net_income": 45727000, "net_income_to_common": 45727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164475000, "total_current_assets": 1695606000, "total_assets": 3501361000, "short_term_debt": 65245000, "long_term_debt": 1713238000, "total_debt": 1778483000, "total_liabilities": 2777813000, "total_equity": 723548000, "shares_outstanding": 87075176, "goodwill_and_intangibles": 530059000 }, "cash_flow": { "operating_cash_flow": 30337000, "capital_expenditure": 83217000, "free_cash_flow": 113554000, "dividends_paid": 12729000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282941, "ticker_id": 2269, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112769000", "ebitda": "244523000", "netIncome": "45727000", "grossProfit": "785920000", "depreciation": "None", "totalRevenue": "4543808000", "costOfRevenue": "3757888000", "interestIncome": "None", "incomeBeforeTax": "30264000", "interestExpense": "82505000", "operatingIncome": "59336000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18041000", "reportedCurrency": "USD", "netInterestIncome": "-82060000", "nonInterestIncome": "None", "operatingExpenses": "726584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "54881000", "costofGoodsAndServicesSold": "3757888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131754000", "sellingGeneralAndAdministrative": "649137000", "netIncomeFromContinuingOperations": "45727000" }, "balance": { "goodwill": "381953000", "inventory": "594471000", "commonStock": "843000", "currentDebt": "None", "investments": "None", "totalAssets": "3501361000", "longTermDebt": "1713238000", "shortTermDebt": "65245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "148106000", "reportedCurrency": "USD", "retainedEarnings": "130486000", "totalLiabilities": "2777813000", "otherCurrentAssets": "405428000", "totalCurrentAssets": "1695606000", "currentLongTermDebt": "34391000", "longTermInvestments": "None", "shortTermInvestments": "16235000", "currentNetReceivables": "531232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1805755000", "currentAccountsPayable": "286978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "930366000", "shortLongTermDebtTotal": "1883103000", "totalShareholderEquity": "723548000", "capitalLeaseObligations": "178316000", "otherCurrentLiabilities": "380776000", "totalCurrentLiabilities": "786626000", "otherNonCurrentLiabilities": "171327000", "totalNonCurrentLiabilities": "1991187000", "cashAndShortTermInvestments": "164475000", "commonStockSharesOutstanding": "87075176", "intangibleAssetsExcludingGoodwill": "148106000", "cashAndCashEquivalentsAtCarryingValue": "164475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45727000", "profitLoss": "None", "dividendPayout": "12729000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-73575000", "operatingCashflow": "30337000", "capitalExpenditures": "83217000", "changeInReceivables": "-79692000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120014000", "cashflowFromInvestment": "-67030000", "stockBasedCompensation": "16168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12729000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156707000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134752000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4543808000, "cost_of_revenue": 3757888000, "gross_profit": 785920000, "research_and_development": null, "selling_general_admin": 649137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112769000, "depreciation_amortisation": 131754000, "ebitda": 244523000, "interest_expense": 82505000, "interest_income": null, "other_non_operating": null, "pretax_income": 30264000, "tax_provision": 18041000, "effective_tax_rate": null, "net_income": 45727000, "net_income_continuing_ops": 45727000, "net_income_to_common": 45727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164475000, "short_term_investments": 16235000, "net_receivables": 531232000, "inventory": 594471000, "other_current_assets": null, "total_current_assets": 1695606000, "net_ppe": null, "goodwill": 381953000, "intangible_assets": 148106000, "goodwill_and_intangibles": 530059000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1805755000, "total_assets": 3501361000, "short_term_debt": 65245000, "accounts_payable": 286978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 786626000, "long_term_debt": 1713238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1991187000, "total_liabilities": 2777813000, "total_debt": 1778483000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 130486000, "total_equity": 723548000, "shares_outstanding": 87075176, "operating_cash_flow": 30337000, "stock_based_compensation": 16168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67030000, "dividends_paid": 12729000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120014000, "free_cash_flow": 113554000, "net_change_in_cash": -156707000 }, "raw_data": { "income": { "ebit": "112769000", "ebitda": "244523000", "netIncome": "45727000", "grossProfit": "785920000", "depreciation": "None", "totalRevenue": "4543808000", "costOfRevenue": "3757888000", "interestIncome": "None", "incomeBeforeTax": "30264000", "interestExpense": "82505000", "operatingIncome": "59336000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18041000", "reportedCurrency": "USD", "netInterestIncome": "-82060000", "nonInterestIncome": "None", "operatingExpenses": "726584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "54881000", "costofGoodsAndServicesSold": "3757888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131754000", "sellingGeneralAndAdministrative": "649137000", "netIncomeFromContinuingOperations": "45727000" }, "balance": { "goodwill": "381953000", "inventory": "594471000", "commonStock": "843000", "currentDebt": "None", "investments": "None", "totalAssets": "3501361000", "longTermDebt": "1713238000", "shortTermDebt": "65245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "148106000", "reportedCurrency": "USD", "retainedEarnings": "130486000", "totalLiabilities": "2777813000", "otherCurrentAssets": "405428000", "totalCurrentAssets": "1695606000", "currentLongTermDebt": "34391000", "longTermInvestments": "None", "shortTermInvestments": "16235000", "currentNetReceivables": "531232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1805755000", "currentAccountsPayable": "286978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "930366000", "shortLongTermDebtTotal": "1883103000", "totalShareholderEquity": "723548000", "capitalLeaseObligations": "178316000", "otherCurrentLiabilities": "380776000", "totalCurrentLiabilities": "786626000", "otherNonCurrentLiabilities": "171327000", "totalNonCurrentLiabilities": "1991187000", "cashAndShortTermInvestments": "164475000", "commonStockSharesOutstanding": "87075176", "intangibleAssetsExcludingGoodwill": "148106000", "cashAndCashEquivalentsAtCarryingValue": "164475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45727000", "profitLoss": "None", "dividendPayout": "12729000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-73575000", "operatingCashflow": "30337000", "capitalExpenditures": "83217000", "changeInReceivables": "-79692000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120014000", "cashflowFromInvestment": "-67030000", "stockBasedCompensation": "16168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12729000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156707000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134752000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 4181690000, "cost_of_revenue": 3358773000, "gross_profit": 822917000, "ebit": 227746000, "ebitda": 364993000, "pretax_income": 150958000, "tax_provision": 19636000, "net_income": 168822000, "net_income_to_common": 168822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 395596000, "total_current_assets": 1739857000, "total_assets": 3738671000, "short_term_debt": 82441000, "long_term_debt": 1667696000, "total_debt": 1750137000, "total_liabilities": 2896453000, "total_equity": 842218000, "shares_outstanding": 98371142, "goodwill_and_intangibles": 767394000 }, "cash_flow": { "operating_cash_flow": 175700000, "capital_expenditure": 99693000, "free_cash_flow": 275393000, "dividends_paid": 9000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282946, "ticker_id": 2269, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227746000", "ebitda": "364993000", "netIncome": "168822000", "grossProfit": "822917000", "depreciation": "None", "totalRevenue": "4181690000", "costOfRevenue": "3358773000", "interestIncome": "None", "incomeBeforeTax": "150958000", "interestExpense": "76788000", "operatingIncome": "215847000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19636000", "reportedCurrency": "USD", "netInterestIncome": "-77566000", "nonInterestIncome": "None", "operatingExpenses": "607070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14503000", "costofGoodsAndServicesSold": "3358773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137247000", "sellingGeneralAndAdministrative": "603781000", "netIncomeFromContinuingOperations": "168822000" }, "balance": { "goodwill": "545213000", "inventory": "615971000", "commonStock": "902000", "currentDebt": "None", "investments": "None", "totalAssets": "3738671000", "longTermDebt": "1667696000", "shortTermDebt": "82441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "222181000", "reportedCurrency": "USD", "retainedEarnings": "215611000", "totalLiabilities": "2896453000", "otherCurrentAssets": "176249000", "totalCurrentAssets": "1739857000", "currentLongTermDebt": "38561000", "longTermInvestments": "None", "shortTermInvestments": "263000", "currentNetReceivables": "552041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1998814000", "currentAccountsPayable": "418774000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1000585000", "shortLongTermDebtTotal": "1916455000", "totalShareholderEquity": "842218000", "capitalLeaseObligations": "210198000", "otherCurrentLiabilities": "293691000", "totalCurrentLiabilities": "888868000", "otherNonCurrentLiabilities": "227756000", "totalNonCurrentLiabilities": "2007585000", "cashAndShortTermInvestments": "395596000", "commonStockSharesOutstanding": "98371142", "intangibleAssetsExcludingGoodwill": "222181000", "cashAndCashEquivalentsAtCarryingValue": "395596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168822000", "profitLoss": "None", "dividendPayout": "9000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-134482000", "operatingCashflow": "175700000", "capitalExpenditures": "99693000", "changeInReceivables": "-91920000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401200000", "cashflowFromInvestment": "-92361000", "stockBasedCompensation": "20209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-317904000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-323722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4181690000, "cost_of_revenue": 3358773000, "gross_profit": 822917000, "research_and_development": null, "selling_general_admin": 603781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227746000, "depreciation_amortisation": 137247000, "ebitda": 364993000, "interest_expense": 76788000, "interest_income": null, "other_non_operating": null, "pretax_income": 150958000, "tax_provision": 19636000, "effective_tax_rate": null, "net_income": 168822000, "net_income_continuing_ops": 168822000, "net_income_to_common": 168822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 395596000, "short_term_investments": 263000, "net_receivables": 552041000, "inventory": 615971000, "other_current_assets": null, "total_current_assets": 1739857000, "net_ppe": null, "goodwill": 545213000, "intangible_assets": 222181000, "goodwill_and_intangibles": 767394000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1998814000, "total_assets": 3738671000, "short_term_debt": 82441000, "accounts_payable": 418774000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 888868000, "long_term_debt": 1667696000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2007585000, "total_liabilities": 2896453000, "total_debt": 1750137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 215611000, "total_equity": 842218000, "shares_outstanding": 98371142, "operating_cash_flow": 175700000, "stock_based_compensation": 20209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99693000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92361000, "dividends_paid": 9000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -401200000, "free_cash_flow": 275393000, "net_change_in_cash": -317904000 }, "raw_data": { "income": { "ebit": "227746000", "ebitda": "364993000", "netIncome": "168822000", "grossProfit": "822917000", "depreciation": "None", "totalRevenue": "4181690000", "costOfRevenue": "3358773000", "interestIncome": "None", "incomeBeforeTax": "150958000", "interestExpense": "76788000", "operatingIncome": "215847000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19636000", "reportedCurrency": "USD", "netInterestIncome": "-77566000", "nonInterestIncome": "None", "operatingExpenses": "607070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14503000", "costofGoodsAndServicesSold": "3358773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137247000", "sellingGeneralAndAdministrative": "603781000", "netIncomeFromContinuingOperations": "168822000" }, "balance": { "goodwill": "545213000", "inventory": "615971000", "commonStock": "902000", "currentDebt": "None", "investments": "None", "totalAssets": "3738671000", "longTermDebt": "1667696000", "shortTermDebt": "82441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "222181000", "reportedCurrency": "USD", "retainedEarnings": "215611000", "totalLiabilities": "2896453000", "otherCurrentAssets": "176249000", "totalCurrentAssets": "1739857000", "currentLongTermDebt": "38561000", "longTermInvestments": "None", "shortTermInvestments": "263000", "currentNetReceivables": "552041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1998814000", "currentAccountsPayable": "418774000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1000585000", "shortLongTermDebtTotal": "1916455000", "totalShareholderEquity": "842218000", "capitalLeaseObligations": "210198000", "otherCurrentLiabilities": "293691000", "totalCurrentLiabilities": "888868000", "otherNonCurrentLiabilities": "227756000", "totalNonCurrentLiabilities": "2007585000", "cashAndShortTermInvestments": "395596000", "commonStockSharesOutstanding": "98371142", "intangibleAssetsExcludingGoodwill": "222181000", "cashAndCashEquivalentsAtCarryingValue": "395596000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168822000", "profitLoss": "None", "dividendPayout": "9000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-134482000", "operatingCashflow": "175700000", "capitalExpenditures": "99693000", "changeInReceivables": "-91920000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401200000", "cashflowFromInvestment": "-92361000", "stockBasedCompensation": "20209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-317904000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-323722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 4235677000, "cost_of_revenue": 3333770000, "gross_profit": 901907000, "ebit": 191475000, "ebitda": 326098000, "pretax_income": 116675000, "tax_provision": 25089000, "net_income": 91586000, "net_income_to_common": 91586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 735820000, "total_current_assets": 1760653000, "total_assets": 3964685000, "short_term_debt": 111021000, "long_term_debt": 1701340000, "total_debt": 1812361000, "total_liabilities": 2960221000, "total_equity": 1004464000, "shares_outstanding": 101681981, "goodwill_and_intangibles": 885922000 }, "cash_flow": { "operating_cash_flow": 355655000, "capital_expenditure": 96896000, "free_cash_flow": 452551000, "dividends_paid": 210858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282951, "ticker_id": 2269, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191475000", "ebitda": "326098000", "netIncome": "91586000", "grossProfit": "901907000", "depreciation": "None", "totalRevenue": "4235677000", "costOfRevenue": "3333770000", "interestIncome": "None", "incomeBeforeTax": "116675000", "interestExpense": "74800000", "operatingIncome": "188723000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "25089000", "reportedCurrency": "USD", "netInterestIncome": "-74800000", "nonInterestIncome": "None", "operatingExpenses": "713184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2752000", "costofGoodsAndServicesSold": "3333770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134623000", "sellingGeneralAndAdministrative": "704361000", "netIncomeFromContinuingOperations": "91586000" }, "balance": { "goodwill": "639867000", "inventory": "512228000", "commonStock": "1008000", "currentDebt": "None", "investments": "None", "totalAssets": "3964685000", "longTermDebt": "1701340000", "shortTermDebt": "111021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "246055000", "reportedCurrency": "USD", "retainedEarnings": "371462000", "totalLiabilities": "2960221000", "otherCurrentAssets": "35133000", "totalCurrentAssets": "1760653000", "currentLongTermDebt": "66702000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2204032000", "currentAccountsPayable": "269891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1087312000", "shortLongTermDebtTotal": "1989852000", "totalShareholderEquity": "1004464000", "capitalLeaseObligations": "221810000", "otherCurrentLiabilities": "404381000", "totalCurrentLiabilities": "867624000", "otherNonCurrentLiabilities": "292568000", "totalNonCurrentLiabilities": "2092597000", "cashAndShortTermInvestments": "735820000", "commonStockSharesOutstanding": "101681981", "intangibleAssetsExcludingGoodwill": "246055000", "cashAndCashEquivalentsAtCarryingValue": "735820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91586000", "profitLoss": "None", "dividendPayout": "210858000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9849000", "operatingCashflow": "355655000", "capitalExpenditures": "96896000", "changeInReceivables": "10819000", "changeInExchangeRate": "None", "cashflowFromFinancing": "207909000", "cashflowFromInvestment": "-82003000", "stockBasedCompensation": "16399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "481561000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4235677000, "cost_of_revenue": 3333770000, "gross_profit": 901907000, "research_and_development": null, "selling_general_admin": 704361000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191475000, "depreciation_amortisation": 134623000, "ebitda": 326098000, "interest_expense": 74800000, "interest_income": null, "other_non_operating": null, "pretax_income": 116675000, "tax_provision": 25089000, "effective_tax_rate": null, "net_income": 91586000, "net_income_continuing_ops": 91586000, "net_income_to_common": 91586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 735820000, "short_term_investments": null, "net_receivables": 477472000, "inventory": 512228000, "other_current_assets": null, "total_current_assets": 1760653000, "net_ppe": null, "goodwill": 639867000, "intangible_assets": 246055000, "goodwill_and_intangibles": 885922000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2204032000, "total_assets": 3964685000, "short_term_debt": 111021000, "accounts_payable": 269891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 867624000, "long_term_debt": 1701340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2092597000, "total_liabilities": 2960221000, "total_debt": 1812361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 371462000, "total_equity": 1004464000, "shares_outstanding": 101681981, "operating_cash_flow": 355655000, "stock_based_compensation": 16399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82003000, "dividends_paid": 210858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 207909000, "free_cash_flow": 452551000, "net_change_in_cash": 481561000 }, "raw_data": { "income": { "ebit": "191475000", "ebitda": "326098000", "netIncome": "91586000", "grossProfit": "901907000", "depreciation": "None", "totalRevenue": "4235677000", "costOfRevenue": "3333770000", "interestIncome": "None", "incomeBeforeTax": "116675000", "interestExpense": "74800000", "operatingIncome": "188723000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "25089000", "reportedCurrency": "USD", "netInterestIncome": "-74800000", "nonInterestIncome": "None", "operatingExpenses": "713184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2752000", "costofGoodsAndServicesSold": "3333770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134623000", "sellingGeneralAndAdministrative": "704361000", "netIncomeFromContinuingOperations": "91586000" }, "balance": { "goodwill": "639867000", "inventory": "512228000", "commonStock": "1008000", "currentDebt": "None", "investments": "None", "totalAssets": "3964685000", "longTermDebt": "1701340000", "shortTermDebt": "111021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "246055000", "reportedCurrency": "USD", "retainedEarnings": "371462000", "totalLiabilities": "2960221000", "otherCurrentAssets": "35133000", "totalCurrentAssets": "1760653000", "currentLongTermDebt": "66702000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "477472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2204032000", "currentAccountsPayable": "269891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1087312000", "shortLongTermDebtTotal": "1989852000", "totalShareholderEquity": "1004464000", "capitalLeaseObligations": "221810000", "otherCurrentLiabilities": "404381000", "totalCurrentLiabilities": "867624000", "otherNonCurrentLiabilities": "292568000", "totalNonCurrentLiabilities": "2092597000", "cashAndShortTermInvestments": "735820000", "commonStockSharesOutstanding": "101681981", "intangibleAssetsExcludingGoodwill": "246055000", "cashAndCashEquivalentsAtCarryingValue": "735820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91586000", "profitLoss": "None", "dividendPayout": "210858000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9849000", "operatingCashflow": "355655000", "capitalExpenditures": "96896000", "changeInReceivables": "10819000", "changeInExchangeRate": "None", "cashflowFromFinancing": "207909000", "cashflowFromInvestment": "-82003000", "stockBasedCompensation": "16399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "481561000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 4289761000, "cost_of_revenue": 3417222000, "gross_profit": 872539000, "ebit": 191823000, "ebitda": 325792000, "pretax_income": 120045000, "tax_provision": 57074000, "net_income": 62971000, "net_income_to_common": 62971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225962000, "total_current_assets": 1243278000, "total_assets": 3381332000, "short_term_debt": 111100000, "long_term_debt": 1451526000, "total_debt": 1562626000, "total_liabilities": 2569245000, "total_equity": 812087000, "shares_outstanding": 101628811, "goodwill_and_intangibles": 852827000 }, "cash_flow": { "operating_cash_flow": 302709000, "capital_expenditure": 101506000, "free_cash_flow": 404215000, "dividends_paid": 13101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282956, "ticker_id": 2269, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191823000", "ebitda": "325792000", "netIncome": "62971000", "grossProfit": "872539000", "depreciation": "None", "totalRevenue": "4289761000", "costOfRevenue": "3417222000", "interestIncome": "64417000", "incomeBeforeTax": "120045000", "interestExpense": "71778000", "operatingIncome": "190414000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "57074000", "reportedCurrency": "USD", "netInterestIncome": "-71778000", "nonInterestIncome": "None", "operatingExpenses": "682125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1409000", "costofGoodsAndServicesSold": "3417222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133969000", "sellingGeneralAndAdministrative": "671312000", "netIncomeFromContinuingOperations": "62971000" }, "balance": { "goodwill": "602500000", "inventory": "505078000", "commonStock": "1007000", "currentDebt": "None", "investments": "None", "totalAssets": "3381332000", "longTermDebt": "1451526000", "shortTermDebt": "111100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "250327000", "reportedCurrency": "USD", "retainedEarnings": "290583000", "totalLiabilities": "2569245000", "otherCurrentAssets": "42476000", "totalCurrentAssets": "1243278000", "currentLongTermDebt": "65846000", "longTermInvestments": "369000", "shortTermInvestments": "None", "currentNetReceivables": "469762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2138054000", "currentAccountsPayable": "294951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1066428000", "shortLongTermDebtTotal": "1726652000", "totalShareholderEquity": "812087000", "capitalLeaseObligations": "209280000", "otherCurrentLiabilities": "318200000", "totalCurrentLiabilities": "768786000", "otherNonCurrentLiabilities": "23424000", "totalNonCurrentLiabilities": "1800459000", "cashAndShortTermInvestments": "225962000", "commonStockSharesOutstanding": "101628811", "intangibleAssetsExcludingGoodwill": "250327000", "cashAndCashEquivalentsAtCarryingValue": "225962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62971000", "profitLoss": "None", "dividendPayout": "13101000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4190000", "operatingCashflow": "302709000", "capitalExpenditures": "101506000", "changeInReceivables": "8426000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6411000", "cashflowFromInvestment": "-184948000", "stockBasedCompensation": "14046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "111350000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4289761000, "cost_of_revenue": 3417222000, "gross_profit": 872539000, "research_and_development": null, "selling_general_admin": 671312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191823000, "depreciation_amortisation": 133969000, "ebitda": 325792000, "interest_expense": 71778000, "interest_income": null, "other_non_operating": null, "pretax_income": 120045000, "tax_provision": 57074000, "effective_tax_rate": null, "net_income": 62971000, "net_income_continuing_ops": 62971000, "net_income_to_common": 62971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225962000, "short_term_investments": null, "net_receivables": 469762000, "inventory": 505078000, "other_current_assets": null, "total_current_assets": 1243278000, "net_ppe": null, "goodwill": 602500000, "intangible_assets": 250327000, "goodwill_and_intangibles": 852827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2138054000, "total_assets": 3381332000, "short_term_debt": 111100000, "accounts_payable": 294951000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 768786000, "long_term_debt": 1451526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1800459000, "total_liabilities": 2569245000, "total_debt": 1562626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 290583000, "total_equity": 812087000, "shares_outstanding": 101628811, "operating_cash_flow": 302709000, "stock_based_compensation": 14046000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184948000, "dividends_paid": 13101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6411000, "free_cash_flow": 404215000, "net_change_in_cash": 111350000 }, "raw_data": { "income": { "ebit": "191823000", "ebitda": "325792000", "netIncome": "62971000", "grossProfit": "872539000", "depreciation": "None", "totalRevenue": "4289761000", "costOfRevenue": "3417222000", "interestIncome": "64417000", "incomeBeforeTax": "120045000", "interestExpense": "71778000", "operatingIncome": "190414000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "57074000", "reportedCurrency": "USD", "netInterestIncome": "-71778000", "nonInterestIncome": "None", "operatingExpenses": "682125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1409000", "costofGoodsAndServicesSold": "3417222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133969000", "sellingGeneralAndAdministrative": "671312000", "netIncomeFromContinuingOperations": "62971000" }, "balance": { "goodwill": "602500000", "inventory": "505078000", "commonStock": "1007000", "currentDebt": "None", "investments": "None", "totalAssets": "3381332000", "longTermDebt": "1451526000", "shortTermDebt": "111100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "250327000", "reportedCurrency": "USD", "retainedEarnings": "290583000", "totalLiabilities": "2569245000", "otherCurrentAssets": "42476000", "totalCurrentAssets": "1243278000", "currentLongTermDebt": "65846000", "longTermInvestments": "369000", "shortTermInvestments": "None", "currentNetReceivables": "469762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2138054000", "currentAccountsPayable": "294951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1066428000", "shortLongTermDebtTotal": "1726652000", "totalShareholderEquity": "812087000", "capitalLeaseObligations": "209280000", "otherCurrentLiabilities": "318200000", "totalCurrentLiabilities": "768786000", "otherNonCurrentLiabilities": "23424000", "totalNonCurrentLiabilities": "1800459000", "cashAndShortTermInvestments": "225962000", "commonStockSharesOutstanding": "101628811", "intangibleAssetsExcludingGoodwill": "250327000", "cashAndCashEquivalentsAtCarryingValue": "225962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62971000", "profitLoss": "None", "dividendPayout": "13101000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4190000", "operatingCashflow": "302709000", "capitalExpenditures": "101506000", "changeInReceivables": "8426000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6411000", "cashflowFromInvestment": "-184948000", "stockBasedCompensation": "14046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "111350000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 4346700000, "cost_of_revenue": 3423000000, "gross_profit": 923700000, "ebit": 201929000, "ebitda": 327029000, "pretax_income": 135600000, "tax_provision": -8000000, "net_income": 144300000, "net_income_to_common": 144300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117000000, "total_current_assets": 1154800000, "total_assets": 3054400000, "short_term_debt": 55792000, "long_term_debt": 1422962000, "total_debt": 1478754000, "total_liabilities": 3054400000, "total_equity": 767800000, "shares_outstanding": 106360657, "goodwill_and_intangibles": 811495000 }, "cash_flow": { "operating_cash_flow": 219700000, "capital_expenditure": 118700000, "free_cash_flow": 338400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282961, "ticker_id": 2269, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201929000", "ebitda": "327029000", "netIncome": "144300000", "grossProfit": "923700000", "depreciation": "None", "totalRevenue": "4346700000", "costOfRevenue": "3423000000", "interestIncome": "38793000", "incomeBeforeTax": "135600000", "interestExpense": "70800000", "operatingIncome": "172700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-70818000", "nonInterestIncome": "None", "operatingExpenses": "733700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "34475000", "costofGoodsAndServicesSold": "3423000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125100000", "sellingGeneralAndAdministrative": "6975000", "netIncomeFromContinuingOperations": "144273000" }, "balance": { "goodwill": "585942000", "inventory": "513200000", "commonStock": "1013000", "currentDebt": "None", "investments": "None", "totalAssets": "3054400000", "longTermDebt": "1422962000", "shortTermDebt": "55792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "225553000", "reportedCurrency": "USD", "retainedEarnings": "253041000", "totalLiabilities": "3054400000", "otherCurrentAssets": "49306000", "totalCurrentAssets": "1154800000", "currentLongTermDebt": "54930000", "longTermInvestments": "366000", "shortTermInvestments": "None", "currentNetReceivables": "482367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1899600000", "currentAccountsPayable": "249978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "843403000", "shortLongTermDebtTotal": "1477892000", "totalShareholderEquity": "767800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331481000", "totalCurrentLiabilities": "670269000", "otherNonCurrentLiabilities": "29048000", "totalNonCurrentLiabilities": "1612979000", "cashAndShortTermInvestments": "117000000", "commonStockSharesOutstanding": "106360657", "intangibleAssetsExcludingGoodwill": "225553000", "cashAndCashEquivalentsAtCarryingValue": "117000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144273000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-35529000", "operatingCashflow": "219700000", "capitalExpenditures": "118700000", "changeInReceivables": "16792000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67500000", "cashflowFromInvestment": "-284100000", "stockBasedCompensation": "15052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-131963000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4346700000, "cost_of_revenue": 3423000000, "gross_profit": 923700000, "research_and_development": 0, "selling_general_admin": 6975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201929000, "depreciation_amortisation": 125100000, "ebitda": 327029000, "interest_expense": 70800000, "interest_income": null, "other_non_operating": null, "pretax_income": 135600000, "tax_provision": -8000000, "effective_tax_rate": null, "net_income": 144300000, "net_income_continuing_ops": 144273000, "net_income_to_common": 144300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117000000, "short_term_investments": null, "net_receivables": 482367000, "inventory": 513200000, "other_current_assets": null, "total_current_assets": 1154800000, "net_ppe": null, "goodwill": 585942000, "intangible_assets": 225553000, "goodwill_and_intangibles": 811495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1899600000, "total_assets": 3054400000, "short_term_debt": 55792000, "accounts_payable": 249978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 670269000, "long_term_debt": 1422962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1612979000, "total_liabilities": 3054400000, "total_debt": 1478754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 253041000, "total_equity": 767800000, "shares_outstanding": 106360657, "operating_cash_flow": 219700000, "stock_based_compensation": 15052000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67500000, "free_cash_flow": 338400000, "net_change_in_cash": -131963000 }, "raw_data": { "income": { "ebit": "201929000", "ebitda": "327029000", "netIncome": "144300000", "grossProfit": "923700000", "depreciation": "None", "totalRevenue": "4346700000", "costOfRevenue": "3423000000", "interestIncome": "38793000", "incomeBeforeTax": "135600000", "interestExpense": "70800000", "operatingIncome": "172700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-70818000", "nonInterestIncome": "None", "operatingExpenses": "733700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "34475000", "costofGoodsAndServicesSold": "3423000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125100000", "sellingGeneralAndAdministrative": "6975000", "netIncomeFromContinuingOperations": "144273000" }, "balance": { "goodwill": "585942000", "inventory": "513200000", "commonStock": "1013000", "currentDebt": "None", "investments": "None", "totalAssets": "3054400000", "longTermDebt": "1422962000", "shortTermDebt": "55792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "225553000", "reportedCurrency": "USD", "retainedEarnings": "253041000", "totalLiabilities": "3054400000", "otherCurrentAssets": "49306000", "totalCurrentAssets": "1154800000", "currentLongTermDebt": "54930000", "longTermInvestments": "366000", "shortTermInvestments": "None", "currentNetReceivables": "482367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1899600000", "currentAccountsPayable": "249978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "843403000", "shortLongTermDebtTotal": "1477892000", "totalShareholderEquity": "767800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331481000", "totalCurrentLiabilities": "670269000", "otherNonCurrentLiabilities": "29048000", "totalNonCurrentLiabilities": "1612979000", "cashAndShortTermInvestments": "117000000", "commonStockSharesOutstanding": "106360657", "intangibleAssetsExcludingGoodwill": "225553000", "cashAndCashEquivalentsAtCarryingValue": "117000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144273000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-35529000", "operatingCashflow": "219700000", "capitalExpenditures": "118700000", "changeInReceivables": "16792000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67500000", "cashflowFromInvestment": "-284100000", "stockBasedCompensation": "15052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-131963000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 722125000, "cost_of_revenue": 635622000, "gross_profit": 86503000, "ebit": -32771000, "ebitda": -3401000, "pretax_income": -73468000, "tax_provision": 3376000, "net_income": -76844000, "net_income_to_common": -76844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52347000, "total_current_assets": 995701000, "total_assets": 2077268000, "short_term_debt": 56424000, "long_term_debt": 1189436000, "total_debt": 1245860000, "total_liabilities": 2065087000, "total_equity": 12181000, "shares_outstanding": 85803503, "goodwill_and_intangibles": 93092000 }, "cash_flow": { "operating_cash_flow": -91200000, "capital_expenditure": 25100000, "free_cash_flow": -66100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282924, "ticker_id": 2269, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32771000", "ebitda": "-3401000", "netIncome": "-76844000", "grossProfit": "86503000", "depreciation": "None", "totalRevenue": "722125000", "costOfRevenue": "635622000", "interestIncome": "None", "incomeBeforeTax": "-73468000", "interestExpense": "17200000", "operatingIncome": "-32771000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3376000", "reportedCurrency": "USD", "netInterestIncome": "-17203000", "nonInterestIncome": "None", "operatingExpenses": "119274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29370000", "sellingGeneralAndAdministrative": "119274000", "netIncomeFromContinuingOperations": "-76844000" }, "balance": { "goodwill": "None", "inventory": "446191000", "commonStock": "860000", "currentDebt": "None", "investments": "None", "totalAssets": "2077268000", "longTermDebt": "1189436000", "shortTermDebt": "56424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "93092000", "reportedCurrency": "USD", "retainedEarnings": "-718406000", "totalLiabilities": "2065087000", "otherCurrentAssets": "69044000", "totalCurrentAssets": "995701000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1081567000", "currentAccountsPayable": "267503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1406767000", "totalShareholderEquity": "12181000", "capitalLeaseObligations": "197805000", "otherCurrentLiabilities": "264152000", "totalCurrentLiabilities": "592067000", "otherNonCurrentLiabilities": "84024000", "totalNonCurrentLiabilities": "1473020000", "cashAndShortTermInvestments": "52347000", "commonStockSharesOutstanding": "85803503", "intangibleAssetsExcludingGoodwill": "93092000", "cashAndCashEquivalentsAtCarryingValue": "52347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4700000", "operatingCashflow": "-91200000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32100000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "3700000", "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": "29400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 722125000, "cost_of_revenue": 635622000, "gross_profit": 86503000, "research_and_development": null, "selling_general_admin": 119274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32771000, "depreciation_amortisation": 29370000, "ebitda": -3401000, "interest_expense": 17200000, "interest_income": null, "other_non_operating": null, "pretax_income": -73468000, "tax_provision": 3376000, "effective_tax_rate": null, "net_income": -76844000, "net_income_continuing_ops": -76844000, "net_income_to_common": -76844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52347000, "short_term_investments": null, "net_receivables": 428119000, "inventory": 446191000, "other_current_assets": null, "total_current_assets": 995701000, "net_ppe": null, "goodwill": null, "intangible_assets": 93092000, "goodwill_and_intangibles": 93092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1081567000, "total_assets": 2077268000, "short_term_debt": 56424000, "accounts_payable": 267503000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 592067000, "long_term_debt": 1189436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1473020000, "total_liabilities": 2065087000, "total_debt": 1245860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -718406000, "total_equity": 12181000, "shares_outstanding": 85803503, "operating_cash_flow": -91200000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32100000, "free_cash_flow": -66100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32771000", "ebitda": "-3401000", "netIncome": "-76844000", "grossProfit": "86503000", "depreciation": "None", "totalRevenue": "722125000", "costOfRevenue": "635622000", "interestIncome": "None", "incomeBeforeTax": "-73468000", "interestExpense": "17200000", "operatingIncome": "-32771000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3376000", "reportedCurrency": "USD", "netInterestIncome": "-17203000", "nonInterestIncome": "None", "operatingExpenses": "119274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29370000", "sellingGeneralAndAdministrative": "119274000", "netIncomeFromContinuingOperations": "-76844000" }, "balance": { "goodwill": "None", "inventory": "446191000", "commonStock": "860000", "currentDebt": "None", "investments": "None", "totalAssets": "2077268000", "longTermDebt": "1189436000", "shortTermDebt": "56424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "93092000", "reportedCurrency": "USD", "retainedEarnings": "-718406000", "totalLiabilities": "2065087000", "otherCurrentAssets": "69044000", "totalCurrentAssets": "995701000", "currentLongTermDebt": "19526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1081567000", "currentAccountsPayable": "267503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1406767000", "totalShareholderEquity": "12181000", "capitalLeaseObligations": "197805000", "otherCurrentLiabilities": "264152000", "totalCurrentLiabilities": "592067000", "otherNonCurrentLiabilities": "84024000", "totalNonCurrentLiabilities": "1473020000", "cashAndShortTermInvestments": "52347000", "commonStockSharesOutstanding": "85803503", "intangibleAssetsExcludingGoodwill": "93092000", "cashAndCashEquivalentsAtCarryingValue": "52347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4700000", "operatingCashflow": "-91200000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32100000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "3700000", "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": "29400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 801964000, "cost_of_revenue": 684164000, "gross_profit": 117800000, "ebit": -21786000, "ebitda": 7559000, "pretax_income": -40134000, "tax_provision": 2078000, "net_income": -41948000, "net_income_to_common": -41948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136100000, "total_current_assets": 1016700000, "total_assets": 2102800000, "short_term_debt": 23700000, "long_term_debt": 1149614000, "total_debt": 1173314000, "total_liabilities": 2008500000, "total_equity": 94300000, "shares_outstanding": 85392703, "goodwill_and_intangibles": 96300000 }, "cash_flow": { "operating_cash_flow": 32900000, "capital_expenditure": 29464000, "free_cash_flow": 62364000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282925, "ticker_id": 2269, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21786000", "ebitda": "7559000", "netIncome": "-41948000", "grossProfit": "117800000", "depreciation": "None", "totalRevenue": "801964000", "costOfRevenue": "684164000", "interestIncome": "None", "incomeBeforeTax": "-40134000", "interestExpense": "18348000", "operatingIncome": "-3131000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2078000", "reportedCurrency": "USD", "netInterestIncome": "-18348000", "nonInterestIncome": "None", "operatingExpenses": "120931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29345000", "sellingGeneralAndAdministrative": "120931000", "netIncomeFromContinuingOperations": "-42212000" }, "balance": { "goodwill": "0", "inventory": "444100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2102800000", "longTermDebt": "1149614000", "shortTermDebt": "23700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96300000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "2008500000", "otherCurrentAssets": "75300000", "totalCurrentAssets": "1016700000", "currentLongTermDebt": "23690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1086100000", "currentAccountsPayable": "237300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1490500000", "totalShareholderEquity": "94300000", "capitalLeaseObligations": "192326000", "otherCurrentLiabilities": "314800000", "totalCurrentLiabilities": "575800000", "otherNonCurrentLiabilities": "65310000", "totalNonCurrentLiabilities": "1432700000", "cashAndShortTermInvestments": "136100000", "commonStockSharesOutstanding": "85392703", "intangibleAssetsExcludingGoodwill": "96300000", "cashAndCashEquivalentsAtCarryingValue": "136100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "24438000", "operatingCashflow": "32900000", "capitalExpenditures": "29464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10495000", "cashflowFromInvestment": "6713000", "stockBasedCompensation": "3066000", "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": "29300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 801964000, "cost_of_revenue": 684164000, "gross_profit": 117800000, "research_and_development": null, "selling_general_admin": 120931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21786000, "depreciation_amortisation": 29345000, "ebitda": 7559000, "interest_expense": 18348000, "interest_income": null, "other_non_operating": null, "pretax_income": -40134000, "tax_provision": 2078000, "effective_tax_rate": null, "net_income": -41948000, "net_income_continuing_ops": -42212000, "net_income_to_common": -41948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136100000, "short_term_investments": null, "net_receivables": 361200000, "inventory": 444100000, "other_current_assets": null, "total_current_assets": 1016700000, "net_ppe": null, "goodwill": 0, "intangible_assets": 96300000, "goodwill_and_intangibles": 96300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1086100000, "total_assets": 2102800000, "short_term_debt": 23700000, "accounts_payable": 237300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 575800000, "long_term_debt": 1149614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1432700000, "total_liabilities": 2008500000, "total_debt": 1173314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639500000, "total_equity": 94300000, "shares_outstanding": 85392703, "operating_cash_flow": 32900000, "stock_based_compensation": 3066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6713000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10495000, "free_cash_flow": 62364000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21786000", "ebitda": "7559000", "netIncome": "-41948000", "grossProfit": "117800000", "depreciation": "None", "totalRevenue": "801964000", "costOfRevenue": "684164000", "interestIncome": "None", "incomeBeforeTax": "-40134000", "interestExpense": "18348000", "operatingIncome": "-3131000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2078000", "reportedCurrency": "USD", "netInterestIncome": "-18348000", "nonInterestIncome": "None", "operatingExpenses": "120931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29345000", "sellingGeneralAndAdministrative": "120931000", "netIncomeFromContinuingOperations": "-42212000" }, "balance": { "goodwill": "0", "inventory": "444100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2102800000", "longTermDebt": "1149614000", "shortTermDebt": "23700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96300000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "2008500000", "otherCurrentAssets": "75300000", "totalCurrentAssets": "1016700000", "currentLongTermDebt": "23690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1086100000", "currentAccountsPayable": "237300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1490500000", "totalShareholderEquity": "94300000", "capitalLeaseObligations": "192326000", "otherCurrentLiabilities": "314800000", "totalCurrentLiabilities": "575800000", "otherNonCurrentLiabilities": "65310000", "totalNonCurrentLiabilities": "1432700000", "cashAndShortTermInvestments": "136100000", "commonStockSharesOutstanding": "85392703", "intangibleAssetsExcludingGoodwill": "96300000", "cashAndCashEquivalentsAtCarryingValue": "136100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "24438000", "operatingCashflow": "32900000", "capitalExpenditures": "29464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10495000", "cashflowFromInvestment": "6713000", "stockBasedCompensation": "3066000", "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": "29300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 809500000, "cost_of_revenue": 668600000, "gross_profit": 140900000, "ebit": -201424000, "ebitda": -173113000, "pretax_income": -218900000, "tax_provision": 148700000, "net_income": -367600000, "net_income_to_common": -367600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108405000, "total_current_assets": 1098745000, "total_assets": 2171754000, "short_term_debt": 58971000, "long_term_debt": 1154899000, "total_debt": 1213870000, "total_liabilities": 2057815000, "total_equity": 113939000, "shares_outstanding": 85392703, "goodwill_and_intangibles": 100014000 }, "cash_flow": { "operating_cash_flow": 11131000, "capital_expenditure": 24277000, "free_cash_flow": 35408000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282927, "ticker_id": 2269, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-201424000", "ebitda": "-173113000", "netIncome": "-367600000", "grossProfit": "140900000", "depreciation": "None", "totalRevenue": "809500000", "costOfRevenue": "668600000", "interestIncome": "None", "incomeBeforeTax": "-218900000", "interestExpense": "17429000", "operatingIncome": "-202524000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "148700000", "reportedCurrency": "USD", "netInterestIncome": "-17429000", "nonInterestIncome": "None", "operatingExpenses": "343438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28311000", "sellingGeneralAndAdministrative": "138598000", "netIncomeFromContinuingOperations": "-367598000" }, "balance": { "goodwill": "0", "inventory": "466854000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "2171754000", "longTermDebt": "1154899000", "shortTermDebt": "58971000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "100014000", "reportedCurrency": "USD", "retainedEarnings": "-599614000", "totalLiabilities": "2057815000", "otherCurrentAssets": "80747000", "totalCurrentAssets": "1098745000", "currentLongTermDebt": "27836000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073009000", "currentAccountsPayable": "290397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1370108000", "totalShareholderEquity": "113939000", "capitalLeaseObligations": "187373000", "otherCurrentLiabilities": "271247000", "totalCurrentLiabilities": "625318000", "otherNonCurrentLiabilities": "80482000", "totalNonCurrentLiabilities": "1432497000", "cashAndShortTermInvestments": "108405000", "commonStockSharesOutstanding": "85392703", "intangibleAssetsExcludingGoodwill": "100014000", "cashAndCashEquivalentsAtCarryingValue": "108405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-367600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1250000", "operatingCashflow": "11131000", "capitalExpenditures": "24277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9665000", "cashflowFromInvestment": "-27237000", "stockBasedCompensation": "4200000", "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": "28300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 809500000, "cost_of_revenue": 668600000, "gross_profit": 140900000, "research_and_development": null, "selling_general_admin": 138598000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -201424000, "depreciation_amortisation": 28311000, "ebitda": -173113000, "interest_expense": 17429000, "interest_income": null, "other_non_operating": null, "pretax_income": -218900000, "tax_provision": 148700000, "effective_tax_rate": null, "net_income": -367600000, "net_income_continuing_ops": -367598000, "net_income_to_common": -367600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108405000, "short_term_investments": null, "net_receivables": 442739000, "inventory": 466854000, "other_current_assets": null, "total_current_assets": 1098745000, "net_ppe": null, "goodwill": 0, "intangible_assets": 100014000, "goodwill_and_intangibles": 100014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1073009000, "total_assets": 2171754000, "short_term_debt": 58971000, "accounts_payable": 290397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 625318000, "long_term_debt": 1154899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1432497000, "total_liabilities": 2057815000, "total_debt": 1213870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -599614000, "total_equity": 113939000, "shares_outstanding": 85392703, "operating_cash_flow": 11131000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9665000, "free_cash_flow": 35408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-201424000", "ebitda": "-173113000", "netIncome": "-367600000", "grossProfit": "140900000", "depreciation": "None", "totalRevenue": "809500000", "costOfRevenue": "668600000", "interestIncome": "None", "incomeBeforeTax": "-218900000", "interestExpense": "17429000", "operatingIncome": "-202524000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "148700000", "reportedCurrency": "USD", "netInterestIncome": "-17429000", "nonInterestIncome": "None", "operatingExpenses": "343438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28311000", "sellingGeneralAndAdministrative": "138598000", "netIncomeFromContinuingOperations": "-367598000" }, "balance": { "goodwill": "0", "inventory": "466854000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "2171754000", "longTermDebt": "1154899000", "shortTermDebt": "58971000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "100014000", "reportedCurrency": "USD", "retainedEarnings": "-599614000", "totalLiabilities": "2057815000", "otherCurrentAssets": "80747000", "totalCurrentAssets": "1098745000", "currentLongTermDebt": "27836000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073009000", "currentAccountsPayable": "290397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1370108000", "totalShareholderEquity": "113939000", "capitalLeaseObligations": "187373000", "otherCurrentLiabilities": "271247000", "totalCurrentLiabilities": "625318000", "otherNonCurrentLiabilities": "80482000", "totalNonCurrentLiabilities": "1432497000", "cashAndShortTermInvestments": "108405000", "commonStockSharesOutstanding": "85392703", "intangibleAssetsExcludingGoodwill": "100014000", "cashAndCashEquivalentsAtCarryingValue": "108405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-367600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1250000", "operatingCashflow": "11131000", "capitalExpenditures": "24277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9665000", "cashflowFromInvestment": "-27237000", "stockBasedCompensation": "4200000", "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": "28300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 823729000, "cost_of_revenue": 680331000, "gross_profit": 143398000, "ebit": -9325000, "ebitda": 18105000, "pretax_income": -25812000, "tax_provision": -3511000, "net_income": -21525000, "net_income_to_common": -21525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134109000, "total_current_assets": 1122602000, "total_assets": 2542944000, "short_term_debt": 55154000, "long_term_debt": 1155353000, "total_debt": 1210507000, "total_liabilities": 2065822000, "total_equity": 477122000, "shares_outstanding": 85338335, "goodwill_and_intangibles": 297041000 }, "cash_flow": { "operating_cash_flow": 34563000, "capital_expenditure": 34185000, "free_cash_flow": 68748000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282928, "ticker_id": 2269, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9325000", "ebitda": "18105000", "netIncome": "-21525000", "grossProfit": "143398000", "depreciation": "None", "totalRevenue": "823729000", "costOfRevenue": "680331000", "interestIncome": "None", "incomeBeforeTax": "-25812000", "interestExpense": "16487000", "operatingIncome": "-13924000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3511000", "reportedCurrency": "USD", "netInterestIncome": "-16487000", "nonInterestIncome": "None", "operatingExpenses": "157322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "680331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27430000", "sellingGeneralAndAdministrative": "149372000", "netIncomeFromContinuingOperations": "-22301000" }, "balance": { "goodwill": "196562000", "inventory": "466600000", "commonStock": "853000", "currentDebt": "None", "investments": "None", "totalAssets": "2542944000", "longTermDebt": "1155353000", "shortTermDebt": "55154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "100479000", "reportedCurrency": "USD", "retainedEarnings": "-232016000", "totalLiabilities": "2065822000", "otherCurrentAssets": "74300000", "totalCurrentAssets": "1122602000", "currentLongTermDebt": "23275000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447593000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420342000", "currentAccountsPayable": "286828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1373058000", "totalShareholderEquity": "477122000", "capitalLeaseObligations": "194430000", "otherCurrentLiabilities": "256358000", "totalCurrentLiabilities": "633007000", "otherNonCurrentLiabilities": "82254000", "totalNonCurrentLiabilities": "1432815000", "cashAndShortTermInvestments": "134109000", "commonStockSharesOutstanding": "85338335", "intangibleAssetsExcludingGoodwill": "100479000", "cashAndCashEquivalentsAtCarryingValue": "134109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10945000", "operatingCashflow": "34563000", "capitalExpenditures": "34185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6233000", "cashflowFromInvestment": "-33210000", "stockBasedCompensation": "4433000", "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": "27430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823729000, "cost_of_revenue": 680331000, "gross_profit": 143398000, "research_and_development": null, "selling_general_admin": 149372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9325000, "depreciation_amortisation": 27430000, "ebitda": 18105000, "interest_expense": 16487000, "interest_income": null, "other_non_operating": null, "pretax_income": -25812000, "tax_provision": -3511000, "effective_tax_rate": null, "net_income": -21525000, "net_income_continuing_ops": -22301000, "net_income_to_common": -21525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134109000, "short_term_investments": null, "net_receivables": 447593000, "inventory": 466600000, "other_current_assets": null, "total_current_assets": 1122602000, "net_ppe": null, "goodwill": 196562000, "intangible_assets": 100479000, "goodwill_and_intangibles": 297041000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1420342000, "total_assets": 2542944000, "short_term_debt": 55154000, "accounts_payable": 286828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633007000, "long_term_debt": 1155353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1432815000, "total_liabilities": 2065822000, "total_debt": 1210507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -232016000, "total_equity": 477122000, "shares_outstanding": 85338335, "operating_cash_flow": 34563000, "stock_based_compensation": 4433000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6233000, "free_cash_flow": 68748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9325000", "ebitda": "18105000", "netIncome": "-21525000", "grossProfit": "143398000", "depreciation": "None", "totalRevenue": "823729000", "costOfRevenue": "680331000", "interestIncome": "None", "incomeBeforeTax": "-25812000", "interestExpense": "16487000", "operatingIncome": "-13924000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3511000", "reportedCurrency": "USD", "netInterestIncome": "-16487000", "nonInterestIncome": "None", "operatingExpenses": "157322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "680331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27430000", "sellingGeneralAndAdministrative": "149372000", "netIncomeFromContinuingOperations": "-22301000" }, "balance": { "goodwill": "196562000", "inventory": "466600000", "commonStock": "853000", "currentDebt": "None", "investments": "None", "totalAssets": "2542944000", "longTermDebt": "1155353000", "shortTermDebt": "55154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "100479000", "reportedCurrency": "USD", "retainedEarnings": "-232016000", "totalLiabilities": "2065822000", "otherCurrentAssets": "74300000", "totalCurrentAssets": "1122602000", "currentLongTermDebt": "23275000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447593000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420342000", "currentAccountsPayable": "286828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1373058000", "totalShareholderEquity": "477122000", "capitalLeaseObligations": "194430000", "otherCurrentLiabilities": "256358000", "totalCurrentLiabilities": "633007000", "otherNonCurrentLiabilities": "82254000", "totalNonCurrentLiabilities": "1432815000", "cashAndShortTermInvestments": "134109000", "commonStockSharesOutstanding": "85338335", "intangibleAssetsExcludingGoodwill": "100479000", "cashAndCashEquivalentsAtCarryingValue": "134109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10945000", "operatingCashflow": "34563000", "capitalExpenditures": "34185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6233000", "cashflowFromInvestment": "-33210000", "stockBasedCompensation": "4433000", "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": "27430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 776006000, "cost_of_revenue": 663923000, "gross_profit": 112083000, "ebit": -174602000, "ebitda": -147307000, "pretax_income": -189520000, "tax_provision": 618000, "net_income": -190138000, "net_income_to_common": -190138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132469000, "total_current_assets": 1108578000, "total_assets": 2418915000, "short_term_debt": 58010000, "long_term_debt": 1157121000, "total_debt": 1215131000, "total_liabilities": 1966776000, "total_equity": 452139000, "shares_outstanding": 84990000, "goodwill_and_intangibles": 285719000 }, "cash_flow": { "operating_cash_flow": -83494000, "capital_expenditure": 36763000, "free_cash_flow": -46731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282929, "ticker_id": 2269, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-174602000", "ebitda": "-147307000", "netIncome": "-190138000", "grossProfit": "112083000", "depreciation": "None", "totalRevenue": "776006000", "costOfRevenue": "663923000", "interestIncome": "None", "incomeBeforeTax": "-189520000", "interestExpense": "14918000", "operatingIncome": "-184951000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "618000", "reportedCurrency": "USD", "netInterestIncome": "-14918000", "nonInterestIncome": "None", "operatingExpenses": "297034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27295000", "sellingGeneralAndAdministrative": "145634000", "netIncomeFromContinuingOperations": "-190138000" }, "balance": { "goodwill": "185165000", "inventory": "444425000", "commonStock": "851000", "currentDebt": "None", "investments": "None", "totalAssets": "2418915000", "longTermDebt": "1157121000", "shortTermDebt": "58010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "100554000", "reportedCurrency": "USD", "retainedEarnings": "-210491000", "totalLiabilities": "1966776000", "otherCurrentAssets": "78082000", "totalCurrentAssets": "1108578000", "currentLongTermDebt": "25088000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1310337000", "currentAccountsPayable": "269178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1314380000", "totalShareholderEquity": "452139000", "capitalLeaseObligations": "132171000", "otherCurrentLiabilities": "233853000", "totalCurrentLiabilities": "593377000", "otherNonCurrentLiabilities": "87513000", "totalNonCurrentLiabilities": "1373399000", "cashAndShortTermInvestments": "132469000", "commonStockSharesOutstanding": "84990000", "intangibleAssetsExcludingGoodwill": "100554000", "cashAndCashEquivalentsAtCarryingValue": "132469000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "21295000", "operatingCashflow": "-83494000", "capitalExpenditures": "36763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6602000", "cashflowFromInvestment": "70047000", "stockBasedCompensation": "3228000", "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": "27830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 776006000, "cost_of_revenue": 663923000, "gross_profit": 112083000, "research_and_development": null, "selling_general_admin": 145634000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -174602000, "depreciation_amortisation": 27295000, "ebitda": -147307000, "interest_expense": 14918000, "interest_income": null, "other_non_operating": null, "pretax_income": -189520000, "tax_provision": 618000, "effective_tax_rate": null, "net_income": -190138000, "net_income_continuing_ops": -190138000, "net_income_to_common": -190138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132469000, "short_term_investments": null, "net_receivables": 453602000, "inventory": 444425000, "other_current_assets": null, "total_current_assets": 1108578000, "net_ppe": null, "goodwill": 185165000, "intangible_assets": 100554000, "goodwill_and_intangibles": 285719000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1310337000, "total_assets": 2418915000, "short_term_debt": 58010000, "accounts_payable": 269178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 593377000, "long_term_debt": 1157121000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1373399000, "total_liabilities": 1966776000, "total_debt": 1215131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -210491000, "total_equity": 452139000, "shares_outstanding": 84990000, "operating_cash_flow": -83494000, "stock_based_compensation": 3228000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 70047000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6602000, "free_cash_flow": -46731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-174602000", "ebitda": "-147307000", "netIncome": "-190138000", "grossProfit": "112083000", "depreciation": "None", "totalRevenue": "776006000", "costOfRevenue": "663923000", "interestIncome": "None", "incomeBeforeTax": "-189520000", "interestExpense": "14918000", "operatingIncome": "-184951000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "618000", "reportedCurrency": "USD", "netInterestIncome": "-14918000", "nonInterestIncome": "None", "operatingExpenses": "297034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27295000", "sellingGeneralAndAdministrative": "145634000", "netIncomeFromContinuingOperations": "-190138000" }, "balance": { "goodwill": "185165000", "inventory": "444425000", "commonStock": "851000", "currentDebt": "None", "investments": "None", "totalAssets": "2418915000", "longTermDebt": "1157121000", "shortTermDebt": "58010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "100554000", "reportedCurrency": "USD", "retainedEarnings": "-210491000", "totalLiabilities": "1966776000", "otherCurrentAssets": "78082000", "totalCurrentAssets": "1108578000", "currentLongTermDebt": "25088000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1310337000", "currentAccountsPayable": "269178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1314380000", "totalShareholderEquity": "452139000", "capitalLeaseObligations": "132171000", "otherCurrentLiabilities": "233853000", "totalCurrentLiabilities": "593377000", "otherNonCurrentLiabilities": "87513000", "totalNonCurrentLiabilities": "1373399000", "cashAndShortTermInvestments": "132469000", "commonStockSharesOutstanding": "84990000", "intangibleAssetsExcludingGoodwill": "100554000", "cashAndCashEquivalentsAtCarryingValue": "132469000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "21295000", "operatingCashflow": "-83494000", "capitalExpenditures": "36763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6602000", "cashflowFromInvestment": "70047000", "stockBasedCompensation": "3228000", "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": "27830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 895734000, "cost_of_revenue": 749256000, "gross_profit": 146478000, "ebit": -46356000, "ebitda": -18122000, "pretax_income": -65018000, "tax_provision": 3379000, "net_income": -68397000, "net_income_to_common": -68397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150337000, "total_current_assets": 1199894000, "total_assets": 2620169000, "short_term_debt": 63665000, "long_term_debt": 1152449000, "total_debt": 1216114000, "total_liabilities": 2000107000, "total_equity": 620062000, "shares_outstanding": 84653408, "goodwill_and_intangibles": 417154000 }, "cash_flow": { "operating_cash_flow": 28189000, "capital_expenditure": 55698000, "free_cash_flow": 83887000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282930, "ticker_id": 2269, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46356000", "ebitda": "-18122000", "netIncome": "-68397000", "grossProfit": "146478000", "depreciation": "None", "totalRevenue": "895734000", "costOfRevenue": "749256000", "interestIncome": "None", "incomeBeforeTax": "-65018000", "interestExpense": "18662000", "operatingIncome": "-50903000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3379000", "reportedCurrency": "USD", "netInterestIncome": "-18662000", "nonInterestIncome": "None", "operatingExpenses": "197381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "749256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28234000", "sellingGeneralAndAdministrative": "158476000", "netIncomeFromContinuingOperations": "-68397000" }, "balance": { "goodwill": "315167000", "inventory": "460107000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2620169000", "longTermDebt": "1152449000", "shortTermDebt": "63665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101987000", "reportedCurrency": "USD", "retainedEarnings": "-20353000", "totalLiabilities": "2000107000", "otherCurrentAssets": "201035000", "totalCurrentAssets": "1199894000", "currentLongTermDebt": "30927000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "388415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420275000", "currentAccountsPayable": "264947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1321613000", "totalShareholderEquity": "620062000", "capitalLeaseObligations": "138237000", "otherCurrentLiabilities": "252350000", "totalCurrentLiabilities": "624991000", "otherNonCurrentLiabilities": "69035000", "totalNonCurrentLiabilities": "1375116000", "cashAndShortTermInvestments": "150337000", "commonStockSharesOutstanding": "84653408", "intangibleAssetsExcludingGoodwill": "101987000", "cashAndCashEquivalentsAtCarryingValue": "150337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10817000", "operatingCashflow": "28189000", "capitalExpenditures": "55698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30350000", "cashflowFromInvestment": "-46941000", "stockBasedCompensation": "2873000", "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": "28234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 895734000, "cost_of_revenue": 749256000, "gross_profit": 146478000, "research_and_development": null, "selling_general_admin": 158476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46356000, "depreciation_amortisation": 28234000, "ebitda": -18122000, "interest_expense": 18662000, "interest_income": null, "other_non_operating": null, "pretax_income": -65018000, "tax_provision": 3379000, "effective_tax_rate": null, "net_income": -68397000, "net_income_continuing_ops": -68397000, "net_income_to_common": -68397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150337000, "short_term_investments": null, "net_receivables": 388415000, "inventory": 460107000, "other_current_assets": null, "total_current_assets": 1199894000, "net_ppe": null, "goodwill": 315167000, "intangible_assets": 101987000, "goodwill_and_intangibles": 417154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1420275000, "total_assets": 2620169000, "short_term_debt": 63665000, "accounts_payable": 264947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624991000, "long_term_debt": 1152449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1375116000, "total_liabilities": 2000107000, "total_debt": 1216114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20353000, "total_equity": 620062000, "shares_outstanding": 84653408, "operating_cash_flow": 28189000, "stock_based_compensation": 2873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55698000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30350000, "free_cash_flow": 83887000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46356000", "ebitda": "-18122000", "netIncome": "-68397000", "grossProfit": "146478000", "depreciation": "None", "totalRevenue": "895734000", "costOfRevenue": "749256000", "interestIncome": "None", "incomeBeforeTax": "-65018000", "interestExpense": "18662000", "operatingIncome": "-50903000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3379000", "reportedCurrency": "USD", "netInterestIncome": "-18662000", "nonInterestIncome": "None", "operatingExpenses": "197381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "749256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28234000", "sellingGeneralAndAdministrative": "158476000", "netIncomeFromContinuingOperations": "-68397000" }, "balance": { "goodwill": "315167000", "inventory": "460107000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2620169000", "longTermDebt": "1152449000", "shortTermDebt": "63665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101987000", "reportedCurrency": "USD", "retainedEarnings": "-20353000", "totalLiabilities": "2000107000", "otherCurrentAssets": "201035000", "totalCurrentAssets": "1199894000", "currentLongTermDebt": "30927000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "388415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420275000", "currentAccountsPayable": "264947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1321613000", "totalShareholderEquity": "620062000", "capitalLeaseObligations": "138237000", "otherCurrentLiabilities": "252350000", "totalCurrentLiabilities": "624991000", "otherNonCurrentLiabilities": "69035000", "totalNonCurrentLiabilities": "1375116000", "cashAndShortTermInvestments": "150337000", "commonStockSharesOutstanding": "84653408", "intangibleAssetsExcludingGoodwill": "101987000", "cashAndCashEquivalentsAtCarryingValue": "150337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10817000", "operatingCashflow": "28189000", "capitalExpenditures": "55698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30350000", "cashflowFromInvestment": "-46941000", "stockBasedCompensation": "2873000", "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": "28234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 934716000, "cost_of_revenue": 754845000, "gross_profit": 179871000, "ebit": -49392000, "ebitda": -21518000, "pretax_income": -65711000, "tax_provision": 7251000, "net_income": -74402000, "net_income_to_common": -74402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208500000, "total_current_assets": 1406820000, "total_assets": 2834720000, "short_term_debt": 66181000, "long_term_debt": 1179883000, "total_debt": 1246064000, "total_liabilities": 2114430000, "total_equity": 720290000, "shares_outstanding": 84617518, "goodwill_and_intangibles": 429726000 }, "cash_flow": { "operating_cash_flow": 37647000, "capital_expenditure": 43886000, "free_cash_flow": 81533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282932, "ticker_id": 2269, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49392000", "ebitda": "-21518000", "netIncome": "-74402000", "grossProfit": "179871000", "depreciation": "None", "totalRevenue": "934716000", "costOfRevenue": "754845000", "interestIncome": "None", "incomeBeforeTax": "-65711000", "interestExpense": "16319000", "operatingIncome": "-52408000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7251000", "reportedCurrency": "USD", "netInterestIncome": "-16319000", "nonInterestIncome": "None", "operatingExpenses": "232279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27874000", "sellingGeneralAndAdministrative": "143778000", "netIncomeFromContinuingOperations": "-72962000" }, "balance": { "goodwill": "326406000", "inventory": "481676000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2834720000", "longTermDebt": "1179883000", "shortTermDebt": "66181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "103320000", "reportedCurrency": "USD", "retainedEarnings": "48044000", "totalLiabilities": "2114430000", "otherCurrentAssets": "224734000", "totalCurrentAssets": "1406820000", "currentLongTermDebt": "30854000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "491910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1427900000", "currentAccountsPayable": "318862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1354110000", "totalShareholderEquity": "720290000", "capitalLeaseObligations": "143373000", "otherCurrentLiabilities": "274456000", "totalCurrentLiabilities": "693920000", "otherNonCurrentLiabilities": "98465000", "totalNonCurrentLiabilities": "1420510000", "cashAndShortTermInvestments": "208500000", "commonStockSharesOutstanding": "84617518", "intangibleAssetsExcludingGoodwill": "103320000", "cashAndCashEquivalentsAtCarryingValue": "208500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12761000", "operatingCashflow": "37647000", "capitalExpenditures": "43886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10506000", "cashflowFromInvestment": "-36747000", "stockBasedCompensation": "2459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 934716000, "cost_of_revenue": 754845000, "gross_profit": 179871000, "research_and_development": null, "selling_general_admin": 143778000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49392000, "depreciation_amortisation": 27874000, "ebitda": -21518000, "interest_expense": 16319000, "interest_income": null, "other_non_operating": null, "pretax_income": -65711000, "tax_provision": 7251000, "effective_tax_rate": null, "net_income": -74402000, "net_income_continuing_ops": -72962000, "net_income_to_common": -74402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208500000, "short_term_investments": null, "net_receivables": 491910000, "inventory": 481676000, "other_current_assets": null, "total_current_assets": 1406820000, "net_ppe": null, "goodwill": 326406000, "intangible_assets": 103320000, "goodwill_and_intangibles": 429726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1427900000, "total_assets": 2834720000, "short_term_debt": 66181000, "accounts_payable": 318862000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693920000, "long_term_debt": 1179883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1420510000, "total_liabilities": 2114430000, "total_debt": 1246064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48044000, "total_equity": 720290000, "shares_outstanding": 84617518, "operating_cash_flow": 37647000, "stock_based_compensation": 2459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10506000, "free_cash_flow": 81533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49392000", "ebitda": "-21518000", "netIncome": "-74402000", "grossProfit": "179871000", "depreciation": "None", "totalRevenue": "934716000", "costOfRevenue": "754845000", "interestIncome": "None", "incomeBeforeTax": "-65711000", "interestExpense": "16319000", "operatingIncome": "-52408000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7251000", "reportedCurrency": "USD", "netInterestIncome": "-16319000", "nonInterestIncome": "None", "operatingExpenses": "232279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27874000", "sellingGeneralAndAdministrative": "143778000", "netIncomeFromContinuingOperations": "-72962000" }, "balance": { "goodwill": "326406000", "inventory": "481676000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2834720000", "longTermDebt": "1179883000", "shortTermDebt": "66181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "103320000", "reportedCurrency": "USD", "retainedEarnings": "48044000", "totalLiabilities": "2114430000", "otherCurrentAssets": "224734000", "totalCurrentAssets": "1406820000", "currentLongTermDebt": "30854000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "491910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1427900000", "currentAccountsPayable": "318862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1354110000", "totalShareholderEquity": "720290000", "capitalLeaseObligations": "143373000", "otherCurrentLiabilities": "274456000", "totalCurrentLiabilities": "693920000", "otherNonCurrentLiabilities": "98465000", "totalNonCurrentLiabilities": "1420510000", "cashAndShortTermInvestments": "208500000", "commonStockSharesOutstanding": "84617518", "intangibleAssetsExcludingGoodwill": "103320000", "cashAndCashEquivalentsAtCarryingValue": "208500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12761000", "operatingCashflow": "37647000", "capitalExpenditures": "43886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10506000", "cashflowFromInvestment": "-36747000", "stockBasedCompensation": "2459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 986016000, "cost_of_revenue": 795971000, "gross_profit": 190045000, "ebit": 7636000, "ebitda": 35885000, "pretax_income": -8928000, "tax_provision": 9563000, "net_income": -18491000, "net_income_to_common": -18491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212821000, "total_current_assets": 1418031000, "total_assets": 2888076000, "short_term_debt": 69485000, "long_term_debt": 1179002000, "total_debt": 1248487000, "total_liabilities": 2118051000, "total_equity": 770025000, "shares_outstanding": 85271699, "goodwill_and_intangibles": 487129000 }, "cash_flow": { "operating_cash_flow": 51376000, "capital_expenditure": 36629000, "free_cash_flow": 88005000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282933, "ticker_id": 2269, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7636000", "ebitda": "35885000", "netIncome": "-18491000", "grossProfit": "190045000", "depreciation": "None", "totalRevenue": "986016000", "costOfRevenue": "795971000", "interestIncome": "None", "incomeBeforeTax": "-8928000", "interestExpense": "16564000", "operatingIncome": "5148000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9563000", "reportedCurrency": "USD", "netInterestIncome": "-16564000", "nonInterestIncome": "None", "operatingExpenses": "184897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "795971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28249000", "sellingGeneralAndAdministrative": "168963000", "netIncomeFromContinuingOperations": "-18491000" }, "balance": { "goodwill": "381748000", "inventory": "487703000", "commonStock": "845000", "currentDebt": "None", "investments": "None", "totalAssets": "2888076000", "longTermDebt": "1179002000", "shortTermDebt": "69485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "105381000", "reportedCurrency": "USD", "retainedEarnings": "122446000", "totalLiabilities": "2118051000", "otherCurrentAssets": "210015000", "totalCurrentAssets": "1418031000", "currentLongTermDebt": "35384000", "longTermInvestments": "None", "shortTermInvestments": "473000", "currentNetReceivables": "507492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1470045000", "currentAccountsPayable": "310219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1362005000", "totalShareholderEquity": "770025000", "capitalLeaseObligations": "147619000", "otherCurrentLiabilities": "283401000", "totalCurrentLiabilities": "697703000", "otherNonCurrentLiabilities": "95634000", "totalNonCurrentLiabilities": "1420348000", "cashAndShortTermInvestments": "212821000", "commonStockSharesOutstanding": "85271699", "intangibleAssetsExcludingGoodwill": "105381000", "cashAndCashEquivalentsAtCarryingValue": "212821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18491000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-379000", "operatingCashflow": "51376000", "capitalExpenditures": "36629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32969000", "cashflowFromInvestment": "-39135000", "stockBasedCompensation": "5074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 986016000, "cost_of_revenue": 795971000, "gross_profit": 190045000, "research_and_development": null, "selling_general_admin": 168963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7636000, "depreciation_amortisation": 28249000, "ebitda": 35885000, "interest_expense": 16564000, "interest_income": null, "other_non_operating": null, "pretax_income": -8928000, "tax_provision": 9563000, "effective_tax_rate": null, "net_income": -18491000, "net_income_continuing_ops": -18491000, "net_income_to_common": -18491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212821000, "short_term_investments": 473000, "net_receivables": 507492000, "inventory": 487703000, "other_current_assets": null, "total_current_assets": 1418031000, "net_ppe": null, "goodwill": 381748000, "intangible_assets": 105381000, "goodwill_and_intangibles": 487129000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1470045000, "total_assets": 2888076000, "short_term_debt": 69485000, "accounts_payable": 310219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697703000, "long_term_debt": 1179002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1420348000, "total_liabilities": 2118051000, "total_debt": 1248487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 122446000, "total_equity": 770025000, "shares_outstanding": 85271699, "operating_cash_flow": 51376000, "stock_based_compensation": 5074000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39135000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32969000, "free_cash_flow": 88005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7636000", "ebitda": "35885000", "netIncome": "-18491000", "grossProfit": "190045000", "depreciation": "None", "totalRevenue": "986016000", "costOfRevenue": "795971000", "interestIncome": "None", "incomeBeforeTax": "-8928000", "interestExpense": "16564000", "operatingIncome": "5148000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9563000", "reportedCurrency": "USD", "netInterestIncome": "-16564000", "nonInterestIncome": "None", "operatingExpenses": "184897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "795971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28249000", "sellingGeneralAndAdministrative": "168963000", "netIncomeFromContinuingOperations": "-18491000" }, "balance": { "goodwill": "381748000", "inventory": "487703000", "commonStock": "845000", "currentDebt": "None", "investments": "None", "totalAssets": "2888076000", "longTermDebt": "1179002000", "shortTermDebt": "69485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "105381000", "reportedCurrency": "USD", "retainedEarnings": "122446000", "totalLiabilities": "2118051000", "otherCurrentAssets": "210015000", "totalCurrentAssets": "1418031000", "currentLongTermDebt": "35384000", "longTermInvestments": "None", "shortTermInvestments": "473000", "currentNetReceivables": "507492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1470045000", "currentAccountsPayable": "310219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1362005000", "totalShareholderEquity": "770025000", "capitalLeaseObligations": "147619000", "otherCurrentLiabilities": "283401000", "totalCurrentLiabilities": "697703000", "otherNonCurrentLiabilities": "95634000", "totalNonCurrentLiabilities": "1420348000", "cashAndShortTermInvestments": "212821000", "commonStockSharesOutstanding": "85271699", "intangibleAssetsExcludingGoodwill": "105381000", "cashAndCashEquivalentsAtCarryingValue": "212821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18491000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-379000", "operatingCashflow": "51376000", "capitalExpenditures": "36629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32969000", "cashflowFromInvestment": "-39135000", "stockBasedCompensation": "5074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 959126000, "cost_of_revenue": 786546000, "gross_profit": 172580000, "ebit": -15469000, "ebitda": 25960000, "pretax_income": -31161000, "tax_provision": -3431000, "net_income": -27730000, "net_income_to_common": -27730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234452000, "total_current_assets": 1469062000, "total_assets": 2933766000, "short_term_debt": 68463000, "long_term_debt": 1185123000, "total_debt": 1253586000, "total_liabilities": 2122216000, "total_equity": 811550000, "shares_outstanding": 85520145, "goodwill_and_intangibles": 490481000 }, "cash_flow": { "operating_cash_flow": -10998000, "capital_expenditure": 31210000, "free_cash_flow": 20212000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282934, "ticker_id": 2269, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15469000", "ebitda": "25960000", "netIncome": "-27730000", "grossProfit": "172580000", "depreciation": "None", "totalRevenue": "959126000", "costOfRevenue": "786546000", "interestIncome": "None", "incomeBeforeTax": "-31161000", "interestExpense": "15692000", "operatingIncome": "-28283000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3431000", "reportedCurrency": "USD", "netInterestIncome": "-15692000", "nonInterestIncome": "None", "operatingExpenses": "200863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41429000", "sellingGeneralAndAdministrative": "183319000", "netIncomeFromContinuingOperations": "-27730000" }, "balance": { "goodwill": "382780000", "inventory": "490557000", "commonStock": "859000", "currentDebt": "None", "investments": "None", "totalAssets": "2933766000", "longTermDebt": "1185123000", "shortTermDebt": "68463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "107701000", "reportedCurrency": "USD", "retainedEarnings": "165201000", "totalLiabilities": "2122216000", "otherCurrentAssets": "215593000", "totalCurrentAssets": "1469062000", "currentLongTermDebt": "35248000", "longTermInvestments": "None", "shortTermInvestments": "475000", "currentNetReceivables": "528460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1464704000", "currentAccountsPayable": "319442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1367892000", "totalShareholderEquity": "811550000", "capitalLeaseObligations": "147521000", "otherCurrentLiabilities": "264920000", "totalCurrentLiabilities": "704765000", "otherNonCurrentLiabilities": "85913000", "totalNonCurrentLiabilities": "1417451000", "cashAndShortTermInvestments": "234452000", "commonStockSharesOutstanding": "85520145", "intangibleAssetsExcludingGoodwill": "107701000", "cashAndCashEquivalentsAtCarryingValue": "234452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13776000", "operatingCashflow": "-10998000", "capitalExpenditures": "31210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6808000", "cashflowFromInvestment": "-30514000", "stockBasedCompensation": "5059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 959126000, "cost_of_revenue": 786546000, "gross_profit": 172580000, "research_and_development": null, "selling_general_admin": 183319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15469000, "depreciation_amortisation": 41429000, "ebitda": 25960000, "interest_expense": 15692000, "interest_income": null, "other_non_operating": null, "pretax_income": -31161000, "tax_provision": -3431000, "effective_tax_rate": null, "net_income": -27730000, "net_income_continuing_ops": -27730000, "net_income_to_common": -27730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234452000, "short_term_investments": 475000, "net_receivables": 528460000, "inventory": 490557000, "other_current_assets": null, "total_current_assets": 1469062000, "net_ppe": null, "goodwill": 382780000, "intangible_assets": 107701000, "goodwill_and_intangibles": 490481000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1464704000, "total_assets": 2933766000, "short_term_debt": 68463000, "accounts_payable": 319442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 704765000, "long_term_debt": 1185123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1417451000, "total_liabilities": 2122216000, "total_debt": 1253586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165201000, "total_equity": 811550000, "shares_outstanding": 85520145, "operating_cash_flow": -10998000, "stock_based_compensation": 5059000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6808000, "free_cash_flow": 20212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15469000", "ebitda": "25960000", "netIncome": "-27730000", "grossProfit": "172580000", "depreciation": "None", "totalRevenue": "959126000", "costOfRevenue": "786546000", "interestIncome": "None", "incomeBeforeTax": "-31161000", "interestExpense": "15692000", "operatingIncome": "-28283000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3431000", "reportedCurrency": "USD", "netInterestIncome": "-15692000", "nonInterestIncome": "None", "operatingExpenses": "200863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41429000", "sellingGeneralAndAdministrative": "183319000", "netIncomeFromContinuingOperations": "-27730000" }, "balance": { "goodwill": "382780000", "inventory": "490557000", "commonStock": "859000", "currentDebt": "None", "investments": "None", "totalAssets": "2933766000", "longTermDebt": "1185123000", "shortTermDebt": "68463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "107701000", "reportedCurrency": "USD", "retainedEarnings": "165201000", "totalLiabilities": "2122216000", "otherCurrentAssets": "215593000", "totalCurrentAssets": "1469062000", "currentLongTermDebt": "35248000", "longTermInvestments": "None", "shortTermInvestments": "475000", "currentNetReceivables": "528460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1464704000", "currentAccountsPayable": "319442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1367892000", "totalShareholderEquity": "811550000", "capitalLeaseObligations": "147521000", "otherCurrentLiabilities": "264920000", "totalCurrentLiabilities": "704765000", "otherNonCurrentLiabilities": "85913000", "totalNonCurrentLiabilities": "1417451000", "cashAndShortTermInvestments": "234452000", "commonStockSharesOutstanding": "85520145", "intangibleAssetsExcludingGoodwill": "107701000", "cashAndCashEquivalentsAtCarryingValue": "234452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13776000", "operatingCashflow": "-10998000", "capitalExpenditures": "31210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6808000", "cashflowFromInvestment": "-30514000", "stockBasedCompensation": "5059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 1021065000, "cost_of_revenue": 829382000, "gross_profit": 191683000, "ebit": 22236000, "ebitda": 59724000, "pretax_income": 9061000, "tax_provision": 31701000, "net_income": -34755000, "net_income_to_common": -34755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288312000, "total_current_assets": 1494342000, "total_assets": 2980125000, "short_term_debt": 68654000, "long_term_debt": 1190075000, "total_debt": 1258729000, "total_liabilities": 2129480000, "total_equity": 850645000, "shares_outstanding": 85309220, "goodwill_and_intangibles": 514080000 }, "cash_flow": { "operating_cash_flow": 72205000, "capital_expenditure": 30521000, "free_cash_flow": 102726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282935, "ticker_id": 2269, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22236000", "ebitda": "59724000", "netIncome": "-34755000", "grossProfit": "191683000", "depreciation": "None", "totalRevenue": "1021065000", "costOfRevenue": "829382000", "interestIncome": "None", "incomeBeforeTax": "9061000", "interestExpense": "13175000", "operatingIncome": "7498000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31701000", "reportedCurrency": "USD", "netInterestIncome": "-13175000", "nonInterestIncome": "None", "operatingExpenses": "184185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "829382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37488000", "sellingGeneralAndAdministrative": "178797000", "netIncomeFromContinuingOperations": "-22640000" }, "balance": { "goodwill": "390170000", "inventory": "481451000", "commonStock": "853000", "currentDebt": "None", "investments": "None", "totalAssets": "2980125000", "longTermDebt": "1190075000", "shortTermDebt": "68654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123910000", "reportedCurrency": "USD", "retainedEarnings": "192931000", "totalLiabilities": "2129480000", "otherCurrentAssets": "207905000", "totalCurrentAssets": "1494342000", "currentLongTermDebt": "36177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "516674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1485783000", "currentAccountsPayable": "269322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1380722000", "totalShareholderEquity": "850645000", "capitalLeaseObligations": "154470000", "otherCurrentLiabilities": "290522000", "totalCurrentLiabilities": "678909000", "otherNonCurrentLiabilities": "82956000", "totalNonCurrentLiabilities": "1450571000", "cashAndShortTermInvestments": "288312000", "commonStockSharesOutstanding": "85309220", "intangibleAssetsExcludingGoodwill": "123910000", "cashAndCashEquivalentsAtCarryingValue": "288312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34755000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "44788000", "operatingCashflow": "72205000", "capitalExpenditures": "30521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12404000", "cashflowFromInvestment": "-19669000", "stockBasedCompensation": "5222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1021065000, "cost_of_revenue": 829382000, "gross_profit": 191683000, "research_and_development": null, "selling_general_admin": 178797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22236000, "depreciation_amortisation": 37488000, "ebitda": 59724000, "interest_expense": 13175000, "interest_income": null, "other_non_operating": null, "pretax_income": 9061000, "tax_provision": 31701000, "effective_tax_rate": null, "net_income": -34755000, "net_income_continuing_ops": -22640000, "net_income_to_common": -34755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288312000, "short_term_investments": null, "net_receivables": 516674000, "inventory": 481451000, "other_current_assets": null, "total_current_assets": 1494342000, "net_ppe": null, "goodwill": 390170000, "intangible_assets": 123910000, "goodwill_and_intangibles": 514080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1485783000, "total_assets": 2980125000, "short_term_debt": 68654000, "accounts_payable": 269322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678909000, "long_term_debt": 1190075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1450571000, "total_liabilities": 2129480000, "total_debt": 1258729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 192931000, "total_equity": 850645000, "shares_outstanding": 85309220, "operating_cash_flow": 72205000, "stock_based_compensation": 5222000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19669000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12404000, "free_cash_flow": 102726000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22236000", "ebitda": "59724000", "netIncome": "-34755000", "grossProfit": "191683000", "depreciation": "None", "totalRevenue": "1021065000", "costOfRevenue": "829382000", "interestIncome": "None", "incomeBeforeTax": "9061000", "interestExpense": "13175000", "operatingIncome": "7498000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31701000", "reportedCurrency": "USD", "netInterestIncome": "-13175000", "nonInterestIncome": "None", "operatingExpenses": "184185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "829382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37488000", "sellingGeneralAndAdministrative": "178797000", "netIncomeFromContinuingOperations": "-22640000" }, "balance": { "goodwill": "390170000", "inventory": "481451000", "commonStock": "853000", "currentDebt": "None", "investments": "None", "totalAssets": "2980125000", "longTermDebt": "1190075000", "shortTermDebt": "68654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123910000", "reportedCurrency": "USD", "retainedEarnings": "192931000", "totalLiabilities": "2129480000", "otherCurrentAssets": "207905000", "totalCurrentAssets": "1494342000", "currentLongTermDebt": "36177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "516674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1485783000", "currentAccountsPayable": "269322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1380722000", "totalShareholderEquity": "850645000", "capitalLeaseObligations": "154470000", "otherCurrentLiabilities": "290522000", "totalCurrentLiabilities": "678909000", "otherNonCurrentLiabilities": "82956000", "totalNonCurrentLiabilities": "1450571000", "cashAndShortTermInvestments": "288312000", "commonStockSharesOutstanding": "85309220", "intangibleAssetsExcludingGoodwill": "123910000", "cashAndCashEquivalentsAtCarryingValue": "288312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34755000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "44788000", "operatingCashflow": "72205000", "capitalExpenditures": "30521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12404000", "cashflowFromInvestment": "-19669000", "stockBasedCompensation": "5222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 1076980000, "cost_of_revenue": 853384000, "gross_profit": 223596000, "ebit": 51044000, "ebitda": 81996000, "pretax_income": 34307000, "tax_provision": 17399000, "net_income": 43785000, "net_income_to_common": 43785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239219000, "total_current_assets": 1529998000, "total_assets": 3008317000, "short_term_debt": 71672000, "long_term_debt": 1193252000, "total_debt": 1264924000, "total_liabilities": 2171159000, "total_equity": 837158000, "shares_outstanding": 86349840, "goodwill_and_intangibles": 515151000 }, "cash_flow": { "operating_cash_flow": 119612000, "capital_expenditure": 33429000, "free_cash_flow": 153041000, "dividends_paid": 479966999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282937, "ticker_id": 2269, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51044000", "ebitda": "81996000", "netIncome": "43785000", "grossProfit": "223596000", "depreciation": "None", "totalRevenue": "1076980000", "costOfRevenue": "853384000", "interestIncome": "None", "incomeBeforeTax": "34307000", "interestExpense": "16737000", "operatingIncome": "48078000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17399000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "175518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "853384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30952000", "sellingGeneralAndAdministrative": "164438000", "netIncomeFromContinuingOperations": "16900000" }, "balance": { "goodwill": "378899000", "inventory": "518443000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "3008317000", "longTermDebt": "1193252000", "shortTermDebt": "71672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "136252000", "reportedCurrency": "USD", "retainedEarnings": "227686000", "totalLiabilities": "2171159000", "otherCurrentAssets": "204664000", "totalCurrentAssets": "1529998000", "currentLongTermDebt": "40501000", "longTermInvestments": "None", "shortTermInvestments": "4570000", "currentNetReceivables": "567672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1478319000", "currentAccountsPayable": "313160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "749910000", "shortLongTermDebtTotal": "1362810000", "totalShareholderEquity": "837158000", "capitalLeaseObligations": "97900000", "otherCurrentLiabilities": "304629000", "totalCurrentLiabilities": "736309000", "otherNonCurrentLiabilities": "101034000", "totalNonCurrentLiabilities": "1434850000", "cashAndShortTermInvestments": "239219000", "commonStockSharesOutstanding": "86349840", "intangibleAssetsExcludingGoodwill": "136252000", "cashAndCashEquivalentsAtCarryingValue": "239219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43785000", "profitLoss": "None", "dividendPayout": "479966999", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "24699000", "operatingCashflow": "119612000", "capitalExpenditures": "33429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-479967000", "cashflowFromInvestment": "341069000", "stockBasedCompensation": "3496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "479966999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1076980000, "cost_of_revenue": 853384000, "gross_profit": 223596000, "research_and_development": null, "selling_general_admin": 164438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51044000, "depreciation_amortisation": 30952000, "ebitda": 81996000, "interest_expense": 16737000, "interest_income": null, "other_non_operating": null, "pretax_income": 34307000, "tax_provision": 17399000, "effective_tax_rate": null, "net_income": 43785000, "net_income_continuing_ops": 16900000, "net_income_to_common": 43785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239219000, "short_term_investments": 4570000, "net_receivables": 567672000, "inventory": 518443000, "other_current_assets": null, "total_current_assets": 1529998000, "net_ppe": null, "goodwill": 378899000, "intangible_assets": 136252000, "goodwill_and_intangibles": 515151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1478319000, "total_assets": 3008317000, "short_term_debt": 71672000, "accounts_payable": 313160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 736309000, "long_term_debt": 1193252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1434850000, "total_liabilities": 2171159000, "total_debt": 1264924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 227686000, "total_equity": 837158000, "shares_outstanding": 86349840, "operating_cash_flow": 119612000, "stock_based_compensation": 3496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 341069000, "dividends_paid": 479966999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -479967000, "free_cash_flow": 153041000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51044000", "ebitda": "81996000", "netIncome": "43785000", "grossProfit": "223596000", "depreciation": "None", "totalRevenue": "1076980000", "costOfRevenue": "853384000", "interestIncome": "None", "incomeBeforeTax": "34307000", "interestExpense": "16737000", "operatingIncome": "48078000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17399000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "175518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "853384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30952000", "sellingGeneralAndAdministrative": "164438000", "netIncomeFromContinuingOperations": "16900000" }, "balance": { "goodwill": "378899000", "inventory": "518443000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "3008317000", "longTermDebt": "1193252000", "shortTermDebt": "71672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "136252000", "reportedCurrency": "USD", "retainedEarnings": "227686000", "totalLiabilities": "2171159000", "otherCurrentAssets": "204664000", "totalCurrentAssets": "1529998000", "currentLongTermDebt": "40501000", "longTermInvestments": "None", "shortTermInvestments": "4570000", "currentNetReceivables": "567672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1478319000", "currentAccountsPayable": "313160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "749910000", "shortLongTermDebtTotal": "1362810000", "totalShareholderEquity": "837158000", "capitalLeaseObligations": "97900000", "otherCurrentLiabilities": "304629000", "totalCurrentLiabilities": "736309000", "otherNonCurrentLiabilities": "101034000", "totalNonCurrentLiabilities": "1434850000", "cashAndShortTermInvestments": "239219000", "commonStockSharesOutstanding": "86349840", "intangibleAssetsExcludingGoodwill": "136252000", "cashAndCashEquivalentsAtCarryingValue": "239219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43785000", "profitLoss": "None", "dividendPayout": "479966999", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "24699000", "operatingCashflow": "119612000", "capitalExpenditures": "33429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-479967000", "cashflowFromInvestment": "341069000", "stockBasedCompensation": "3496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "479966999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "income_statement": { "revenue": 1125767000, "cost_of_revenue": 900212000, "gross_profit": 225555000, "ebit": 54107000, "ebitda": 93069000, "pretax_income": 33253000, "tax_provision": 10751000, "net_income": 38281000, "net_income_to_common": 38281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188948000, "total_current_assets": 1762160000, "total_assets": 3545849000, "short_term_debt": 79379000, "long_term_debt": 1638700000, "total_debt": 1718079000, "total_liabilities": 2763465000, "total_equity": 782384000, "shares_outstanding": 85764785, "goodwill_and_intangibles": 523864000 }, "cash_flow": { "operating_cash_flow": 154027000, "capital_expenditure": 23321000, "free_cash_flow": 177348000, "dividends_paid": 70687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282938, "ticker_id": 2269, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:00.052790+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54107000", "ebitda": "93069000", "netIncome": "38281000", "grossProfit": "225555000", "depreciation": "None", "totalRevenue": "1125767000", "costOfRevenue": "900212000", "interestIncome": "None", "incomeBeforeTax": "33253000", "interestExpense": "20854000", "operatingIncome": "56266000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10751000", "reportedCurrency": "USD", "netInterestIncome": "-20900000", "nonInterestIncome": "None", "operatingExpenses": "169289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2159000", "costofGoodsAndServicesSold": "900212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38962000", "sellingGeneralAndAdministrative": "164134000", "netIncomeFromContinuingOperations": "22500000" }, "balance": { "goodwill": "383664000", "inventory": "547799000", "commonStock": "850000", "currentDebt": "None", "investments": "None", "totalAssets": "3545849000", "longTermDebt": "1638700000", "shortTermDebt": "79379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "140200000", "reportedCurrency": "USD", "retainedEarnings": "183901000", "totalLiabilities": "2763465000", "otherCurrentAssets": "429159000", "totalCurrentAssets": "1762160000", "currentLongTermDebt": "47300000", "longTermInvestments": "None", "shortTermInvestments": "9051000", "currentNetReceivables": "596254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1783689000", "currentAccountsPayable": "313542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "755348000", "shortLongTermDebtTotal": "1819380000", "totalShareholderEquity": "782384000", "capitalLeaseObligations": "101300000", "otherCurrentLiabilities": "410351000", "totalCurrentLiabilities": "857224000", "otherNonCurrentLiabilities": "-100000", "totalNonCurrentLiabilities": "1906241000", "cashAndShortTermInvestments": "188948000", "commonStockSharesOutstanding": "85764785", "intangibleAssetsExcludingGoodwill": "140200000", "cashAndCashEquivalentsAtCarryingValue": "188948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38281000", "profitLoss": "None", "dividendPayout": "70687000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "18294000", "operatingCashflow": "154027000", "capitalExpenditures": "23321000", "changeInReceivables": "24280000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70687000", "cashflowFromInvestment": "-23194000", "stockBasedCompensation": "5302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60146000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38962000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1125767000, "cost_of_revenue": 900212000, "gross_profit": 225555000, "research_and_development": null, "selling_general_admin": 164134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54107000, "depreciation_amortisation": 38962000, "ebitda": 93069000, "interest_expense": 20854000, "interest_income": null, "other_non_operating": null, "pretax_income": 33253000, "tax_provision": 10751000, "effective_tax_rate": null, "net_income": 38281000, "net_income_continuing_ops": 22500000, "net_income_to_common": 38281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188948000, "short_term_investments": 9051000, "net_receivables": 596254000, "inventory": 547799000, "other_current_assets": null, "total_current_assets": 1762160000, "net_ppe": null, "goodwill": 383664000, "intangible_assets": 140200000, "goodwill_and_intangibles": 523864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1783689000, "total_assets": 3545849000, "short_term_debt": 79379000, "accounts_payable": 313542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 857224000, "long_term_debt": 1638700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1906241000, "total_liabilities": 2763465000, "total_debt": 1718079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 183901000, "total_equity": 782384000, "shares_outstanding": 85764785, "operating_cash_flow": 154027000, "stock_based_compensation": 5302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23194000, "dividends_paid": 70687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70687000, "free_cash_flow": 177348000, "net_change_in_cash": 60146000 }, "raw_data": { "income": { "ebit": "54107000", "ebitda": "93069000", "netIncome": "38281000", "grossProfit": "225555000", "depreciation": "None", "totalRevenue": "1125767000", "costOfRevenue": "900212000", "interestIncome": "None", "incomeBeforeTax": "33253000", "interestExpense": "20854000", "operatingIncome": "56266000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10751000", "reportedCurrency": "USD", "netInterestIncome": "-20900000", "nonInterestIncome": "None", "operatingExpenses": "169289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2159000", "costofGoodsAndServicesSold": "900212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38962000", "sellingGeneralAndAdministrative": "164134000", "netIncomeFromContinuingOperations": "22500000" }, "balance": { "goodwill": "383664000", "inventory": "547799000", "commonStock": "850000", "currentDebt": "None", "investments": "None", "totalAssets": "3545849000", "longTermDebt": "1638700000", "shortTermDebt": "79379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "140200000", "reportedCurrency": "USD", "retainedEarnings": "183901000", "totalLiabilities": "2763465000", "otherCurrentAssets": "429159000", "totalCurrentAssets": "1762160000", "currentLongTermDebt": "47300000", "longTermInvestments": "None", "shortTermInvestments": "9051000", "currentNetReceivables": "596254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1783689000", "currentAccountsPayable": "313542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "755348000", "shortLongTermDebtTotal": "1819380000", "totalShareholderEquity": "782384000", "capitalLeaseObligations": "101300000", "otherCurrentLiabilities": "410351000", "totalCurrentLiabilities": "857224000", "otherNonCurrentLiabilities": "-100000", "totalNonCurrentLiabilities": "1906241000", "cashAndShortTermInvestments": "188948000", "commonStockSharesOutstanding": "85764785", "intangibleAssetsExcludingGoodwill": "140200000", "cashAndCashEquivalentsAtCarryingValue": "188948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38281000", "profitLoss": "None", "dividendPayout": "70687000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "18294000", "operatingCashflow": "154027000", "capitalExpenditures": "23321000", "changeInReceivables": "24280000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70687000", "cashflowFromInvestment": "-23194000", "stockBasedCompensation": "5302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60146000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38962000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }