{ "ticker": { "uuid": "1eee3985-6ec8-4377-a119-19048c64d674", "symbol": "SNBR", "name": "Sleep Number Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/1eee3985-6ec8-4377-a119-19048c64d674/", "api_url": "https://sharemaestro.com/factors/api/tickers/1eee3985-6ec8-4377-a119-19048c64d674/" }, "ticker_metadata": { "id": 8293, "uuid": "1eee3985-6ec8-4377-a119-19048c64d674", "symbol": "SNBR", "name": "Sleep Number Corp", "asset_type": "equity", "market_cap": 40451000, "stock_exchange_id": 2, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "Sleep Number Corporation, provides sleep solutions and services in the United States. The company is headquartered in Minneapolis, Minnesota.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1eee3985-6ec8-4377-a119-19048c64d674", "symbol": "SNBR", "name": "Sleep Number Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/1eee3985-6ec8-4377-a119-19048c64d674/", "api_url": "https://sharemaestro.com/factors/api/tickers/1eee3985-6ec8-4377-a119-19048c64d674/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.39, "quality": 0.38, "momentum": 0.38, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 0.48, "market_cap": 10984800, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": 0.2772, "piotroski_f_score": 2, "momentum_12_1": -0.7013, "volatility_252d": 1.7319 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.5714, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:37.792669+00:00", "batch_id": "" }, "size": { "price_close": 0.4776, "market_cap": 10984800, "market_cap_usd": 10984800, "enterprise_value": null, "shares_outstanding": 23000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 1.0523, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5811, "operating_margin": -0.0638, "net_margin": -0.1298, "ebitda_margin": -0.024, "fcf_margin": 0.0078, "roe": 0.2772, "roa": -0.2708, "roic": -1.1197, "roc_greenblatt": null, "asset_turnover": 2.0861, "cash_conversion": -0.0601, "accruals_ratio": -0.2582, "sbc_to_revenue": 0.0039, "piotroski_f_score": 2, "altman_z_score": -1.2681, "earnings_stability_5y": 0.9215, "revenue_stability_5y": 0.1452, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.2122, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.0235, "net_debt_to_ebitda": -21.255, "debt_to_assets": 1.0685, "interest_coverage": -1.6594, "current_ratio": 0.154, "quick_ratio": 0.07, "net_debt": 683456000, "local_beta": 0.0036, "volatility_252d": 1.7319, "volatility_60d": 4.223, "max_drawdown_12m": -0.96, "risk_adjusted_momentum": -0.4049 }, "growth": { "revenue_growth_1y": -0.1669, "revenue_growth_3y_cagr": -0.126, "revenue_growth_5y_cagr": -0.0533, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.091, "book_value_growth_1y": null, "revenue_growth": -0.1669, "earnings_growth": null }, "momentum": { "price_return_1m": -0.8324, "price_return_3m": -0.9097, "price_return_6m": -0.9283, "price_return_9m": -0.9506, "price_return_12m": -0.9499, "price_return_12m_ex1m": -0.7013, "momentum_6m": -0.9283, "momentum_12m": -0.9499, "momentum_12_1": -0.7013, "distance_from_52w_high": -0.96, "distance_from_52w_low": 0, "relative_strength": -1.1079 }, "raw_ttm": { "revenue_ttm": 1337176000, "gross_profit_ttm": 777031000, "ebit_ttm": -85298000, "ebitda_ttm": -32155000, "net_income_ttm": -173609000, "eps_diluted_ttm": -7.5482, "operating_cash_flow_ttm": -8090000, "capital_expenditure_ttm": 18529000, "fcf_ttm": 10439000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51404000, "cash_and_equivalents": 1484000, "total_current_assets": 143475000, "total_current_liabilities": 931709000, "net_ppe": null, "total_assets": 641008000, "total_debt": 684940000, "total_equity": -626319000, "net_working_capital": -104778000, "book_value_per_share": -27.2313, "retained_earnings": -661455000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -692450000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 61, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 61, "svqf_composite": 68, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.385, "os_score": 0.28, "value_percentile": 0.39, "quality_percentile": 0.38, "momentum_percentile": 0.38, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2771, "ticker_id": 8293, "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": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:37.792669+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.4776, "market_cap": 10984800, "market_cap_usd": 10984800, "enterprise_value": null, "shares_outstanding": 23000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 1.0522847, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58109852, "operating_margin": -0.06378966, "net_margin": -0.12983257, "ebitda_margin": -0.02404695, "fcf_margin": 0.00780675, "roe": 0.27718942, "roa": -0.27083749, "roic": -1.11965101, "roc_greenblatt": null, "asset_turnover": 2.08605197, "cash_conversion": -0.06012937, "accruals_ratio": -0.25821675, "sbc_to_revenue": 0.00385664, "debt_to_equity": -2.0234529, "net_debt_to_ebitda": -21.25504587, "debt_to_assets": 1.06853581, "interest_coverage": -1.65936503, "current_ratio": 0.15399121, "quick_ratio": 0.07004226, "net_debt": 683456000, "revenue_growth_1y": -0.16692459, "revenue_growth_3y_cagr": -0.12602334, "revenue_growth_5y_cagr": -0.05334543, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.09103261, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -1.26814574, "earnings_stability_5y": 0.921506, "revenue_stability_5y": 0.145158, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.83242105, "price_return_3m": -0.90971645, "price_return_6m": -0.92828829, "price_return_9m": -0.95061013, "price_return_12m": -0.94993711, "price_return_12m_ex1m": -0.70125786, "distance_from_52w_high": -0.96, "distance_from_52w_low": 0, "relative_strength": -1.10787816, "local_beta": 0.0036, "volatility_252d": 1.731869, "volatility_60d": 4.223015, "max_drawdown_12m": -0.96, "revenue_ttm": 1337176000, "gross_profit_ttm": 777031000, "ebit_ttm": -85298000, "ebitda_ttm": -32155000, "net_income_ttm": -173609000, "eps_diluted_ttm": -7.54821739, "operating_cash_flow_ttm": -8090000, "capital_expenditure_ttm": 18529000, "fcf_ttm": 10439000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51404000, "cash_and_equivalents": 1484000, "total_current_assets": 143475000, "total_current_liabilities": 931709000, "net_ppe": null, "total_assets": 641008000, "total_debt": 684940000, "total_equity": -626319000, "net_working_capital": -104778000, "book_value_per_share": -27.23126087, "retained_earnings": -661455000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -692450000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 61, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 61, "svqf_composite": 68, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "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": 0.48, "os": 0.28, "value": 0.39, "quality": 0.38, "momentum": 0.38, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.2772, "momentum_12_1": -0.7013, "complete_fields": { "id": 2771, "ticker_id": 8293, "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": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:37.792669+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.4776, "market_cap": 10984800, "market_cap_usd": 10984800, "enterprise_value": null, "shares_outstanding": 23000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 1.0522847, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58109852, "operating_margin": -0.06378966, "net_margin": -0.12983257, "ebitda_margin": -0.02404695, "fcf_margin": 0.00780675, "roe": 0.27718942, "roa": -0.27083749, "roic": -1.11965101, "roc_greenblatt": null, "asset_turnover": 2.08605197, "cash_conversion": -0.06012937, "accruals_ratio": -0.25821675, "sbc_to_revenue": 0.00385664, "debt_to_equity": -2.0234529, "net_debt_to_ebitda": -21.25504587, "debt_to_assets": 1.06853581, "interest_coverage": -1.65936503, "current_ratio": 0.15399121, "quick_ratio": 0.07004226, "net_debt": 683456000, "revenue_growth_1y": -0.16692459, "revenue_growth_3y_cagr": -0.12602334, "revenue_growth_5y_cagr": -0.05334543, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.09103261, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -1.26814574, "earnings_stability_5y": 0.921506, "revenue_stability_5y": 0.145158, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.83242105, "price_return_3m": -0.90971645, "price_return_6m": -0.92828829, "price_return_9m": -0.95061013, "price_return_12m": -0.94993711, "price_return_12m_ex1m": -0.70125786, "distance_from_52w_high": -0.96, "distance_from_52w_low": 0, "relative_strength": -1.10787816, "local_beta": 0.0036, "volatility_252d": 1.731869, "volatility_60d": 4.223015, "max_drawdown_12m": -0.96, "revenue_ttm": 1337176000, "gross_profit_ttm": 777031000, "ebit_ttm": -85298000, "ebitda_ttm": -32155000, "net_income_ttm": -173609000, "eps_diluted_ttm": -7.54821739, "operating_cash_flow_ttm": -8090000, "capital_expenditure_ttm": 18529000, "fcf_ttm": 10439000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51404000, "cash_and_equivalents": 1484000, "total_current_assets": 143475000, "total_current_liabilities": 931709000, "net_ppe": null, "total_assets": 641008000, "total_debt": 684940000, "total_equity": -626319000, "net_working_capital": -104778000, "book_value_per_share": -27.23126087, "retained_earnings": -661455000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -692450000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 61, "quality_composite": 62, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 61, "svqf_composite": 68, "vc1_composite": 62, "vc2_composite": 62, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 1411450000, "cost_of_revenue": 578499000, "gross_profit": 832951000, "ebit": -46592000, "ebitda": 9016000, "pretax_income": -95974000, "tax_provision": 35984000, "net_income": -131958000, "net_income_to_common": -131958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1693000, "total_current_assets": 149957000, "total_assets": 680060000, "short_term_debt": 669391000, "long_term_debt": null, "total_debt": 669391000, "total_liabilities": 1258535000, "total_equity": -578475000, "shares_outstanding": 22900000, "goodwill_and_intangibles": 66186000 }, "cash_flow": { "operating_cash_flow": -3283000, "capital_expenditure": 14407000, "free_cash_flow": 11124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172743, "ticker_id": 8293, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46592000", "ebitda": "9016000", "netIncome": "-131958000", "grossProfit": "832951000", "depreciation": "None", "totalRevenue": "1411450000", "costOfRevenue": "578499000", "interestIncome": "None", "incomeBeforeTax": "-95974000", "interestExpense": "49382000", "operatingIncome": "4105000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35984000", "reportedCurrency": "USD", "netInterestIncome": "-49382000", "nonInterestIncome": "None", "operatingExpenses": "828846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33942000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55608000", "sellingGeneralAndAdministrative": "130669000", "netIncomeFromContinuingOperations": "-131958000" }, "balance": { "goodwill": "64000000", "inventory": "82233000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "680060000", "longTermDebt": "None", "shortTermDebt": "669391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2186000", "reportedCurrency": "USD", "retainedEarnings": "-611158000", "totalLiabilities": "1258535000", "otherCurrentAssets": "50529000", "totalCurrentAssets": "149957000", "currentLongTermDebt": "588200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530103000", "currentAccountsPayable": "117977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942502000", "totalShareholderEquity": "-578475000", "capitalLeaseObligations": "354302000", "otherCurrentLiabilities": "85651000", "totalCurrentLiabilities": "912546000", "otherNonCurrentLiabilities": "72878000", "totalNonCurrentLiabilities": "345989000", "cashAndShortTermInvestments": "1693000", "commonStockSharesOutstanding": "22900000", "intangibleAssetsExcludingGoodwill": "2186000", "cashAndCashEquivalentsAtCarryingValue": "1693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131958000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11354000", "operatingCashflow": "-3283000", "capitalExpenditures": "14407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20713000", "cashflowFromInvestment": "-17687000", "stockBasedCompensation": "6282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1411450000, "cost_of_revenue": 578499000, "gross_profit": 832951000, "research_and_development": 33942000, "selling_general_admin": 130669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46592000, "depreciation_amortisation": 55608000, "ebitda": 9016000, "interest_expense": 49382000, "interest_income": null, "other_non_operating": null, "pretax_income": -95974000, "tax_provision": 35984000, "effective_tax_rate": null, "net_income": -131958000, "net_income_continuing_ops": -131958000, "net_income_to_common": -131958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1693000, "short_term_investments": null, "net_receivables": 15502000, "inventory": 82233000, "other_current_assets": null, "total_current_assets": 149957000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2186000, "goodwill_and_intangibles": 66186000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 530103000, "total_assets": 680060000, "short_term_debt": 669391000, "accounts_payable": 117977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 912546000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 345989000, "total_liabilities": 1258535000, "total_debt": 669391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -611158000, "total_equity": -578475000, "shares_outstanding": 22900000, "operating_cash_flow": -3283000, "stock_based_compensation": 6282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20713000, "free_cash_flow": 11124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46592000", "ebitda": "9016000", "netIncome": "-131958000", "grossProfit": "832951000", "depreciation": "None", "totalRevenue": "1411450000", "costOfRevenue": "578499000", "interestIncome": "None", "incomeBeforeTax": "-95974000", "interestExpense": "49382000", "operatingIncome": "4105000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35984000", "reportedCurrency": "USD", "netInterestIncome": "-49382000", "nonInterestIncome": "None", "operatingExpenses": "828846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33942000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55608000", "sellingGeneralAndAdministrative": "130669000", "netIncomeFromContinuingOperations": "-131958000" }, "balance": { "goodwill": "64000000", "inventory": "82233000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "680060000", "longTermDebt": "None", "shortTermDebt": "669391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2186000", "reportedCurrency": "USD", "retainedEarnings": "-611158000", "totalLiabilities": "1258535000", "otherCurrentAssets": "50529000", "totalCurrentAssets": "149957000", "currentLongTermDebt": "588200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530103000", "currentAccountsPayable": "117977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942502000", "totalShareholderEquity": "-578475000", "capitalLeaseObligations": "354302000", "otherCurrentLiabilities": "85651000", "totalCurrentLiabilities": "912546000", "otherNonCurrentLiabilities": "72878000", "totalNonCurrentLiabilities": "345989000", "cashAndShortTermInvestments": "1693000", "commonStockSharesOutstanding": "22900000", "intangibleAssetsExcludingGoodwill": "2186000", "cashAndCashEquivalentsAtCarryingValue": "1693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131958000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11354000", "operatingCashflow": "-3283000", "capitalExpenditures": "14407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20713000", "cashflowFromInvestment": "-17687000", "stockBasedCompensation": "6282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55608000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 1682296000, "cost_of_revenue": 679523000, "gross_profit": 1002773000, "ebit": 22872000, "ebitda": 89223000, "pretax_income": -25496000, "tax_provision": -5162000, "net_income": -20334000, "net_income_to_common": -20334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1950000, "total_current_assets": 181284000, "total_assets": 860810000, "short_term_debt": 628907000, "long_term_debt": 546841000, "total_debt": 1175748000, "total_liabilities": 1312396000, "total_equity": -451586000, "shares_outstanding": 22600000, "goodwill_and_intangibles": 66412000 }, "cash_flow": { "operating_cash_flow": 27143000, "capital_expenditure": 23505000, "free_cash_flow": 50648000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172748, "ticker_id": 8293, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22872000", "ebitda": "89223000", "netIncome": "-20334000", "grossProfit": "1002773000", "depreciation": "None", "totalRevenue": "1682296000", "costOfRevenue": "679523000", "interestIncome": "None", "incomeBeforeTax": "-25496000", "interestExpense": "48368000", "operatingIncome": "22872000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5162000", "reportedCurrency": "USD", "netInterestIncome": "-48368000", "nonInterestIncome": "None", "operatingExpenses": "979901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45255000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66351000", "sellingGeneralAndAdministrative": "149956000", "netIncomeFromContinuingOperations": "-20334000" }, "balance": { "goodwill": "64000000", "inventory": "103152000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "860810000", "longTermDebt": "546841000", "shortTermDebt": "628907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2412000", "reportedCurrency": "USD", "retainedEarnings": "-479200000", "totalLiabilities": "1312396000", "otherCurrentAssets": "44098000", "totalCurrentAssets": "181284000", "currentLongTermDebt": "546600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "679526000", "currentAccountsPayable": "107619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "936108000", "totalShareholderEquity": "-451586000", "capitalLeaseObligations": "389508000", "otherCurrentLiabilities": "55804000", "totalCurrentLiabilities": "908012000", "otherNonCurrentLiabilities": "97183000", "totalNonCurrentLiabilities": "404384000", "cashAndShortTermInvestments": "1950000", "commonStockSharesOutstanding": "22600000", "intangibleAssetsExcludingGoodwill": "2412000", "cashAndCashEquivalentsAtCarryingValue": "1950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12281000", "operatingCashflow": "27143000", "capitalExpenditures": "23505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1441000", "cashflowFromInvestment": "-26291000", "stockBasedCompensation": "11444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1682296000, "cost_of_revenue": 679523000, "gross_profit": 1002773000, "research_and_development": 45255000, "selling_general_admin": 149956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22872000, "depreciation_amortisation": 66351000, "ebitda": 89223000, "interest_expense": 48368000, "interest_income": null, "other_non_operating": null, "pretax_income": -25496000, "tax_provision": -5162000, "effective_tax_rate": null, "net_income": -20334000, "net_income_continuing_ops": -20334000, "net_income_to_common": -20334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1950000, "short_term_investments": null, "net_receivables": 17516000, "inventory": 103152000, "other_current_assets": null, "total_current_assets": 181284000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2412000, "goodwill_and_intangibles": 66412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 679526000, "total_assets": 860810000, "short_term_debt": 628907000, "accounts_payable": 107619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 908012000, "long_term_debt": 546841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 404384000, "total_liabilities": 1312396000, "total_debt": 1175748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -479200000, "total_equity": -451586000, "shares_outstanding": 22600000, "operating_cash_flow": 27143000, "stock_based_compensation": 11444000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1441000, "free_cash_flow": 50648000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22872000", "ebitda": "89223000", "netIncome": "-20334000", "grossProfit": "1002773000", "depreciation": "None", "totalRevenue": "1682296000", "costOfRevenue": "679523000", "interestIncome": "None", "incomeBeforeTax": "-25496000", "interestExpense": "48368000", "operatingIncome": "22872000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5162000", "reportedCurrency": "USD", "netInterestIncome": "-48368000", "nonInterestIncome": "None", "operatingExpenses": "979901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45255000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66351000", "sellingGeneralAndAdministrative": "149956000", "netIncomeFromContinuingOperations": "-20334000" }, "balance": { "goodwill": "64000000", "inventory": "103152000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "860810000", "longTermDebt": "546841000", "shortTermDebt": "628907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2412000", "reportedCurrency": "USD", "retainedEarnings": "-479200000", "totalLiabilities": "1312396000", "otherCurrentAssets": "44098000", "totalCurrentAssets": "181284000", "currentLongTermDebt": "546600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "679526000", "currentAccountsPayable": "107619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "936108000", "totalShareholderEquity": "-451586000", "capitalLeaseObligations": "389508000", "otherCurrentLiabilities": "55804000", "totalCurrentLiabilities": "908012000", "otherNonCurrentLiabilities": "97183000", "totalNonCurrentLiabilities": "404384000", "cashAndShortTermInvestments": "1950000", "commonStockSharesOutstanding": "22600000", "intangibleAssetsExcludingGoodwill": "2412000", "cashAndCashEquivalentsAtCarryingValue": "1950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12281000", "operatingCashflow": "27143000", "capitalExpenditures": "23505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1441000", "cashflowFromInvestment": "-26291000", "stockBasedCompensation": "11444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66351000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 1887482000, "cost_of_revenue": 798952000, "gross_profit": 1088530000, "ebit": 22942000, "ebitda": 95342000, "pretax_income": -19753000, "tax_provision": -4466000, "net_income": -15287000, "net_income_to_common": -15287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2539000, "total_current_assets": 206128000, "total_assets": 950880000, "short_term_debt": 621260000, "long_term_debt": 539819000, "total_debt": 1161079000, "total_liabilities": 1392808000, "total_equity": -441928000, "shares_outstanding": 22429000, "goodwill_and_intangibles": 66634000 }, "cash_flow": { "operating_cash_flow": -9028000, "capital_expenditure": 57056000, "free_cash_flow": 48028000, "dividends_paid": 71446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172753, "ticker_id": 8293, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22942000", "ebitda": "95342000", "netIncome": "-15287000", "grossProfit": "1088530000", "depreciation": "None", "totalRevenue": "1887482000", "costOfRevenue": "798952000", "interestIncome": "None", "incomeBeforeTax": "-19753000", "interestExpense": "42695000", "operatingIncome": "22942000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4466000", "reportedCurrency": "USD", "netInterestIncome": "-42695000", "nonInterestIncome": "None", "operatingExpenses": "1065588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55797000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "798952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72400000", "sellingGeneralAndAdministrative": "146621000", "netIncomeFromContinuingOperations": "-15287000" }, "balance": { "goodwill": "64000000", "inventory": "115433000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "950880000", "longTermDebt": "539819000", "shortTermDebt": "621260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2634000", "reportedCurrency": "USD", "retainedEarnings": "-458866000", "totalLiabilities": "1392808000", "otherCurrentAssets": "61297000", "totalCurrentAssets": "206128000", "currentLongTermDebt": "539500000", "longTermInvestments": "None", "shortTermInvestments": "53595000", "currentNetReceivables": "26859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "744752000", "currentAccountsPayable": "135901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "972654000", "totalShareholderEquity": "-441928000", "capitalLeaseObligations": "433154000", "otherCurrentLiabilities": "161776000", "totalCurrentLiabilities": "936071000", "otherNonCurrentLiabilities": "105343000", "totalNonCurrentLiabilities": "456737000", "cashAndShortTermInvestments": "2539000", "commonStockSharesOutstanding": "22429000", "intangibleAssetsExcludingGoodwill": "2634000", "cashAndCashEquivalentsAtCarryingValue": "2539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15287000", "profitLoss": "None", "dividendPayout": "71446000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1399000", "operatingCashflow": "-9028000", "capitalExpenditures": "57056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68127000", "cashflowFromInvestment": "-58352000", "stockBasedCompensation": "14855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1887482000, "cost_of_revenue": 798952000, "gross_profit": 1088530000, "research_and_development": 55797000, "selling_general_admin": 146621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22942000, "depreciation_amortisation": 72400000, "ebitda": 95342000, "interest_expense": 42695000, "interest_income": null, "other_non_operating": null, "pretax_income": -19753000, "tax_provision": -4466000, "effective_tax_rate": null, "net_income": -15287000, "net_income_continuing_ops": -15287000, "net_income_to_common": -15287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2539000, "short_term_investments": 53595000, "net_receivables": 26859000, "inventory": 115433000, "other_current_assets": null, "total_current_assets": 206128000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2634000, "goodwill_and_intangibles": 66634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 744752000, "total_assets": 950880000, "short_term_debt": 621260000, "accounts_payable": 135901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 936071000, "long_term_debt": 539819000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 456737000, "total_liabilities": 1392808000, "total_debt": 1161079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458866000, "total_equity": -441928000, "shares_outstanding": 22429000, "operating_cash_flow": -9028000, "stock_based_compensation": 14855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57056000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58352000, "dividends_paid": 71446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68127000, "free_cash_flow": 48028000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22942000", "ebitda": "95342000", "netIncome": "-15287000", "grossProfit": "1088530000", "depreciation": "None", "totalRevenue": "1887482000", "costOfRevenue": "798952000", "interestIncome": "None", "incomeBeforeTax": "-19753000", "interestExpense": "42695000", "operatingIncome": "22942000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4466000", "reportedCurrency": "USD", "netInterestIncome": "-42695000", "nonInterestIncome": "None", "operatingExpenses": "1065588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55797000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "798952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72400000", "sellingGeneralAndAdministrative": "146621000", "netIncomeFromContinuingOperations": "-15287000" }, "balance": { "goodwill": "64000000", "inventory": "115433000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "950880000", "longTermDebt": "539819000", "shortTermDebt": "621260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2634000", "reportedCurrency": "USD", "retainedEarnings": "-458866000", "totalLiabilities": "1392808000", "otherCurrentAssets": "61297000", "totalCurrentAssets": "206128000", "currentLongTermDebt": "539500000", "longTermInvestments": "None", "shortTermInvestments": "53595000", "currentNetReceivables": "26859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "744752000", "currentAccountsPayable": "135901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "972654000", "totalShareholderEquity": "-441928000", "capitalLeaseObligations": "433154000", "otherCurrentLiabilities": "161776000", "totalCurrentLiabilities": "936071000", "otherNonCurrentLiabilities": "105343000", "totalNonCurrentLiabilities": "456737000", "cashAndShortTermInvestments": "2539000", "commonStockSharesOutstanding": "22429000", "intangibleAssetsExcludingGoodwill": "2634000", "cashAndCashEquivalentsAtCarryingValue": "2539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15287000", "profitLoss": "None", "dividendPayout": "71446000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1399000", "operatingCashflow": "-9028000", "capitalExpenditures": "57056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68127000", "cashflowFromInvestment": "-58352000", "stockBasedCompensation": "14855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74043000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 2114297000, "cost_of_revenue": 912001000, "gross_profit": 1202296000, "ebit": 67880000, "ebitda": 135281000, "pretax_income": 48895000, "tax_provision": 12285000, "net_income": 36610000, "net_income_to_common": 36610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1792000, "total_current_assets": 197758000, "total_assets": 953936000, "short_term_debt": 539133000, "long_term_debt": 460020000, "total_debt": 999153000, "total_liabilities": 1392113000, "total_equity": -438177000, "shares_outstanding": 22852000, "goodwill_and_intangibles": 68065000 }, "cash_flow": { "operating_cash_flow": 36138000, "capital_expenditure": 69454000, "free_cash_flow": 105592000, "dividends_paid": 97647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172758, "ticker_id": 8293, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67880000", "ebitda": "135281000", "netIncome": "36610000", "grossProfit": "1202296000", "depreciation": "None", "totalRevenue": "2114297000", "costOfRevenue": "912001000", "interestIncome": "None", "incomeBeforeTax": "48895000", "interestExpense": "18985000", "operatingIncome": "67880000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12285000", "reportedCurrency": "USD", "netInterestIncome": "-18985000", "nonInterestIncome": "None", "operatingExpenses": "1134416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61521000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "912001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67401000", "sellingGeneralAndAdministrative": "153266000", "netIncomeFromContinuingOperations": "36610000" }, "balance": { "goodwill": "64000000", "inventory": "114034000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "953936000", "longTermDebt": "460020000", "shortTermDebt": "539133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4065000", "reportedCurrency": "USD", "retainedEarnings": "-443579000", "totalLiabilities": "1392113000", "otherCurrentAssets": "55927000", "totalCurrentAssets": "197758000", "currentLongTermDebt": "459600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "756178000", "currentAccountsPayable": "176207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "200605000", "shortLongTermDebtTotal": "896012000", "totalShareholderEquity": "-438177000", "capitalLeaseObligations": "436412000", "otherCurrentLiabilities": "81335000", "totalCurrentLiabilities": "929813000", "otherNonCurrentLiabilities": "462300000", "totalNonCurrentLiabilities": "462300000", "cashAndShortTermInvestments": "1792000", "commonStockSharesOutstanding": "22852000", "intangibleAssetsExcludingGoodwill": "4065000", "cashAndCashEquivalentsAtCarryingValue": "1792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36610000", "profitLoss": "None", "dividendPayout": "97647000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11560000", "operatingCashflow": "36138000", "capitalExpenditures": "69454000", "changeInReceivables": "-287000", "changeInExchangeRate": "None", "cashflowFromFinancing": "33872000", "cashflowFromInvestment": "-70607000", "stockBasedCompensation": "13223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-597000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2114297000, "cost_of_revenue": 912001000, "gross_profit": 1202296000, "research_and_development": 61521000, "selling_general_admin": 153266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67880000, "depreciation_amortisation": 67401000, "ebitda": 135281000, "interest_expense": 18985000, "interest_income": null, "other_non_operating": null, "pretax_income": 48895000, "tax_provision": 12285000, "effective_tax_rate": null, "net_income": 36610000, "net_income_continuing_ops": 36610000, "net_income_to_common": 36610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1792000, "short_term_investments": null, "net_receivables": 26005000, "inventory": 114034000, "other_current_assets": null, "total_current_assets": 197758000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 4065000, "goodwill_and_intangibles": 68065000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 756178000, "total_assets": 953936000, "short_term_debt": 539133000, "accounts_payable": 176207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929813000, "long_term_debt": 460020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 462300000, "total_liabilities": 1392113000, "total_debt": 999153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443579000, "total_equity": -438177000, "shares_outstanding": 22852000, "operating_cash_flow": 36138000, "stock_based_compensation": 13223000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70607000, "dividends_paid": 97647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33872000, "free_cash_flow": 105592000, "net_change_in_cash": -597000 }, "raw_data": { "income": { "ebit": "67880000", "ebitda": "135281000", "netIncome": "36610000", "grossProfit": "1202296000", "depreciation": "None", "totalRevenue": "2114297000", "costOfRevenue": "912001000", "interestIncome": "None", "incomeBeforeTax": "48895000", "interestExpense": "18985000", "operatingIncome": "67880000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12285000", "reportedCurrency": "USD", "netInterestIncome": "-18985000", "nonInterestIncome": "None", "operatingExpenses": "1134416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61521000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "912001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67401000", "sellingGeneralAndAdministrative": "153266000", "netIncomeFromContinuingOperations": "36610000" }, "balance": { "goodwill": "64000000", "inventory": "114034000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "953936000", "longTermDebt": "460020000", "shortTermDebt": "539133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4065000", "reportedCurrency": "USD", "retainedEarnings": "-443579000", "totalLiabilities": "1392113000", "otherCurrentAssets": "55927000", "totalCurrentAssets": "197758000", "currentLongTermDebt": "459600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "756178000", "currentAccountsPayable": "176207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "200605000", "shortLongTermDebtTotal": "896012000", "totalShareholderEquity": "-438177000", "capitalLeaseObligations": "436412000", "otherCurrentLiabilities": "81335000", "totalCurrentLiabilities": "929813000", "otherNonCurrentLiabilities": "462300000", "totalNonCurrentLiabilities": "462300000", "cashAndShortTermInvestments": "1792000", "commonStockSharesOutstanding": "22852000", "intangibleAssetsExcludingGoodwill": "4065000", "cashAndCashEquivalentsAtCarryingValue": "1792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36610000", "profitLoss": "None", "dividendPayout": "97647000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11560000", "operatingCashflow": "36138000", "capitalExpenditures": "69454000", "changeInReceivables": "-287000", "changeInExchangeRate": "None", "cashflowFromFinancing": "33872000", "cashflowFromInvestment": "-70607000", "stockBasedCompensation": "13223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-597000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67401000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 2184949000, "cost_of_revenue": 866102000, "gross_profit": 1318847000, "ebit": 193536000, "ebitda": 253930000, "pretax_income": 187291000, "tax_provision": 33545000, "net_income": 153746000, "net_income_to_common": 153746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2389000, "total_current_assets": 207621000, "total_assets": 919540000, "short_term_debt": 454860000, "long_term_debt": 383037000, "total_debt": 837897000, "total_liabilities": 1344493000, "total_equity": -424953000, "shares_outstanding": 24947000, "goodwill_and_intangibles": 70468000 }, "cash_flow": { "operating_cash_flow": 300010000, "capital_expenditure": 66900000, "free_cash_flow": 366910000, "dividends_paid": 145473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172763, "ticker_id": 8293, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193536000", "ebitda": "253930000", "netIncome": "153746000", "grossProfit": "1318847000", "depreciation": "None", "totalRevenue": "2184949000", "costOfRevenue": "866102000", "interestIncome": "None", "incomeBeforeTax": "187291000", "interestExpense": "6245000", "operatingIncome": "193536000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33545000", "reportedCurrency": "USD", "netInterestIncome": "-6245000", "nonInterestIncome": "None", "operatingExpenses": "1125311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58540000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60394000", "sellingGeneralAndAdministrative": "161412000", "netIncomeFromContinuingOperations": "153746000" }, "balance": { "goodwill": "64000000", "inventory": "105644000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "919540000", "longTermDebt": "383037000", "shortTermDebt": "454860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6468000", "reportedCurrency": "USD", "retainedEarnings": "-429151000", "totalLiabilities": "1344493000", "otherCurrentAssets": "73870000", "totalCurrentAssets": "207621000", "currentLongTermDebt": "382500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711919000", "currentAccountsPayable": "162547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "566261000", "shortLongTermDebtTotal": "791052000", "totalShareholderEquity": "-424953000", "capitalLeaseObligations": "408552000", "otherCurrentLiabilities": "101295000", "totalCurrentLiabilities": "906778000", "otherNonCurrentLiabilities": "100835000", "totalNonCurrentLiabilities": "437715000", "cashAndShortTermInvestments": "2389000", "commonStockSharesOutstanding": "24947000", "intangibleAssetsExcludingGoodwill": "6468000", "cashAndCashEquivalentsAtCarryingValue": "2389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153746000", "profitLoss": "None", "dividendPayout": "145473000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24282000", "operatingCashflow": "300010000", "capitalExpenditures": "66900000", "changeInReceivables": "6153000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235221000", "cashflowFromInvestment": "-66643000", "stockBasedCompensation": "23214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1854000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2184949000, "cost_of_revenue": 866102000, "gross_profit": 1318847000, "research_and_development": 58540000, "selling_general_admin": 161412000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193536000, "depreciation_amortisation": 60394000, "ebitda": 253930000, "interest_expense": 6245000, "interest_income": null, "other_non_operating": null, "pretax_income": 187291000, "tax_provision": 33545000, "effective_tax_rate": null, "net_income": 153746000, "net_income_continuing_ops": 153746000, "net_income_to_common": 153746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2389000, "short_term_investments": null, "net_receivables": 25718000, "inventory": 105644000, "other_current_assets": null, "total_current_assets": 207621000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 6468000, "goodwill_and_intangibles": 70468000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 711919000, "total_assets": 919540000, "short_term_debt": 454860000, "accounts_payable": 162547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 906778000, "long_term_debt": 383037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 437715000, "total_liabilities": 1344493000, "total_debt": 837897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -429151000, "total_equity": -424953000, "shares_outstanding": 24947000, "operating_cash_flow": 300010000, "stock_based_compensation": 23214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66643000, "dividends_paid": 145473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235221000, "free_cash_flow": 366910000, "net_change_in_cash": -1854000 }, "raw_data": { "income": { "ebit": "193536000", "ebitda": "253930000", "netIncome": "153746000", "grossProfit": "1318847000", "depreciation": "None", "totalRevenue": "2184949000", "costOfRevenue": "866102000", "interestIncome": "None", "incomeBeforeTax": "187291000", "interestExpense": "6245000", "operatingIncome": "193536000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33545000", "reportedCurrency": "USD", "netInterestIncome": "-6245000", "nonInterestIncome": "None", "operatingExpenses": "1125311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58540000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60394000", "sellingGeneralAndAdministrative": "161412000", "netIncomeFromContinuingOperations": "153746000" }, "balance": { "goodwill": "64000000", "inventory": "105644000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "919540000", "longTermDebt": "383037000", "shortTermDebt": "454860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6468000", "reportedCurrency": "USD", "retainedEarnings": "-429151000", "totalLiabilities": "1344493000", "otherCurrentAssets": "73870000", "totalCurrentAssets": "207621000", "currentLongTermDebt": "382500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711919000", "currentAccountsPayable": "162547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "566261000", "shortLongTermDebtTotal": "791052000", "totalShareholderEquity": "-424953000", "capitalLeaseObligations": "408552000", "otherCurrentLiabilities": "101295000", "totalCurrentLiabilities": "906778000", "otherNonCurrentLiabilities": "100835000", "totalNonCurrentLiabilities": "437715000", "cashAndShortTermInvestments": "2389000", "commonStockSharesOutstanding": "24947000", "intangibleAssetsExcludingGoodwill": "6468000", "cashAndCashEquivalentsAtCarryingValue": "2389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153746000", "profitLoss": "None", "dividendPayout": "145473000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24282000", "operatingCashflow": "300010000", "capitalExpenditures": "66900000", "changeInReceivables": "6153000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235221000", "cashflowFromInvestment": "-66643000", "stockBasedCompensation": "23214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1854000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60394000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 1856555000, "cost_of_revenue": 700555000, "gross_profit": 1156000000, "ebit": 184896000, "ebitda": 246459000, "pretax_income": 175972000, "tax_provision": 36783000, "net_income": 139189000, "net_income_to_common": 139189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4243000, "total_current_assets": 181804000, "total_assets": 800136000, "short_term_debt": 306277000, "long_term_debt": 244849000, "total_debt": 551126000, "total_liabilities": 1024114000, "total_equity": -223978000, "shares_outstanding": 28428000, "goodwill_and_intangibles": 72871000 }, "cash_flow": { "operating_cash_flow": 279661000, "capital_expenditure": 39073000, "free_cash_flow": 318734000, "dividends_paid": 11639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172768, "ticker_id": 8293, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184896000", "ebitda": "246459000", "netIncome": "139189000", "grossProfit": "1156000000", "depreciation": "None", "totalRevenue": "1856555000", "costOfRevenue": "700555000", "interestIncome": "None", "incomeBeforeTax": "175972000", "interestExpense": "8924000", "operatingIncome": "184896000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "36783000", "reportedCurrency": "USD", "netInterestIncome": "-8924000", "nonInterestIncome": "None", "operatingExpenses": "971104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40910000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "700555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61563000", "sellingGeneralAndAdministrative": "158999000", "netIncomeFromContinuingOperations": "139189000" }, "balance": { "goodwill": "64000000", "inventory": "81362000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "800136000", "longTermDebt": "244849000", "shortTermDebt": "306277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8871000", "reportedCurrency": "USD", "retainedEarnings": "-224232000", "totalLiabilities": "1024114000", "otherCurrentAssets": "64328000", "totalCurrentAssets": "181804000", "currentLongTermDebt": "244200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31871000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618332000", "currentAccountsPayable": "91904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175223000", "shortLongTermDebtTotal": "589361000", "totalShareholderEquity": "-223978000", "capitalLeaseObligations": "345161000", "otherCurrentLiabilities": "127119000", "totalCurrentLiabilities": "655944000", "otherNonCurrentLiabilities": "367928000", "totalNonCurrentLiabilities": "368170000", "cashAndShortTermInvestments": "4243000", "commonStockSharesOutstanding": "28428000", "intangibleAssetsExcludingGoodwill": "8871000", "cashAndCashEquivalentsAtCarryingValue": "4243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139189000", "profitLoss": "None", "dividendPayout": "11639000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5703000", "operatingCashflow": "279661000", "capitalExpenditures": "39073000", "changeInReceivables": "-11893000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237993000", "cashflowFromInvestment": "-39018000", "stockBasedCompensation": "21813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2650000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1856555000, "cost_of_revenue": 700555000, "gross_profit": 1156000000, "research_and_development": 40910000, "selling_general_admin": 158999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184896000, "depreciation_amortisation": 61563000, "ebitda": 246459000, "interest_expense": 8924000, "interest_income": null, "other_non_operating": null, "pretax_income": 175972000, "tax_provision": 36783000, "effective_tax_rate": null, "net_income": 139189000, "net_income_continuing_ops": 139189000, "net_income_to_common": 139189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4243000, "short_term_investments": null, "net_receivables": 31871000, "inventory": 81362000, "other_current_assets": null, "total_current_assets": 181804000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 8871000, "goodwill_and_intangibles": 72871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 618332000, "total_assets": 800136000, "short_term_debt": 306277000, "accounts_payable": 91904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655944000, "long_term_debt": 244849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368170000, "total_liabilities": 1024114000, "total_debt": 551126000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -224232000, "total_equity": -223978000, "shares_outstanding": 28428000, "operating_cash_flow": 279661000, "stock_based_compensation": 21813000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39073000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39018000, "dividends_paid": 11639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237993000, "free_cash_flow": 318734000, "net_change_in_cash": 2650000 }, "raw_data": { "income": { "ebit": "184896000", "ebitda": "246459000", "netIncome": "139189000", "grossProfit": "1156000000", "depreciation": "None", "totalRevenue": "1856555000", "costOfRevenue": "700555000", "interestIncome": "None", "incomeBeforeTax": "175972000", "interestExpense": "8924000", "operatingIncome": "184896000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "36783000", "reportedCurrency": "USD", "netInterestIncome": "-8924000", "nonInterestIncome": "None", "operatingExpenses": "971104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40910000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "700555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61563000", "sellingGeneralAndAdministrative": "158999000", "netIncomeFromContinuingOperations": "139189000" }, "balance": { "goodwill": "64000000", "inventory": "81362000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "800136000", "longTermDebt": "244849000", "shortTermDebt": "306277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8871000", "reportedCurrency": "USD", "retainedEarnings": "-224232000", "totalLiabilities": "1024114000", "otherCurrentAssets": "64328000", "totalCurrentAssets": "181804000", "currentLongTermDebt": "244200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31871000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618332000", "currentAccountsPayable": "91904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175223000", "shortLongTermDebtTotal": "589361000", "totalShareholderEquity": "-223978000", "capitalLeaseObligations": "345161000", "otherCurrentLiabilities": "127119000", "totalCurrentLiabilities": "655944000", "otherNonCurrentLiabilities": "367928000", "totalNonCurrentLiabilities": "368170000", "cashAndShortTermInvestments": "4243000", "commonStockSharesOutstanding": "28428000", "intangibleAssetsExcludingGoodwill": "8871000", "cashAndCashEquivalentsAtCarryingValue": "4243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139189000", "profitLoss": "None", "dividendPayout": "11639000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5703000", "operatingCashflow": "279661000", "capitalExpenditures": "39073000", "changeInReceivables": "-11893000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237993000", "cashflowFromInvestment": "-39018000", "stockBasedCompensation": "21813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2650000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61563000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 1698352000, "cost_of_revenue": 646429000, "gross_profit": 1051923000, "ebit": 112095000, "ebitda": 173961000, "pretax_income": 100508000, "tax_provision": 18663000, "net_income": 81845000, "net_income_to_common": 81845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1593000, "total_current_assets": 160368000, "total_assets": 806043000, "short_term_debt": 290561000, "long_term_debt": 231756000, "total_debt": 522317000, "total_liabilities": 965474000, "total_equity": -159431000, "shares_outstanding": 30355000, "goodwill_and_intangibles": 73226000 }, "cash_flow": { "operating_cash_flow": 189160000, "capital_expenditure": 59239000, "free_cash_flow": 248399000, "dividends_paid": 26357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172773, "ticker_id": 8293, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112095000", "ebitda": "173961000", "netIncome": "81845000", "grossProfit": "1051923000", "depreciation": "None", "totalRevenue": "1698352000", "costOfRevenue": "646429000", "interestIncome": "4000", "incomeBeforeTax": "100508000", "interestExpense": "11587000", "operatingIncome": "112095000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18663000", "reportedCurrency": "USD", "netInterestIncome": "-11587000", "nonInterestIncome": "None", "operatingExpenses": "939828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34950000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61866000", "sellingGeneralAndAdministrative": "137956000", "netIncomeFromContinuingOperations": "81845000" }, "balance": { "goodwill": "64000000", "inventory": "87065000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "806043000", "longTermDebt": "231756000", "shortTermDebt": "290561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9226000", "reportedCurrency": "USD", "retainedEarnings": "-159711000", "totalLiabilities": "965474000", "otherCurrentAssets": "51732000", "totalCurrentAssets": "160368000", "currentLongTermDebt": "231000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "645675000", "currentAccountsPayable": "134594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "197421000", "shortLongTermDebtTotal": "588651000", "totalShareholderEquity": "-159431000", "capitalLeaseObligations": "357651000", "otherCurrentLiabilities": "78996000", "totalCurrentLiabilities": "594774000", "otherNonCurrentLiabilities": "366892000", "totalNonCurrentLiabilities": "370700000", "cashAndShortTermInvestments": "1593000", "commonStockSharesOutstanding": "30355000", "intangibleAssetsExcludingGoodwill": "9226000", "cashAndCashEquivalentsAtCarryingValue": "1593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81845000", "profitLoss": "None", "dividendPayout": "26357000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2183000", "operatingCashflow": "189160000", "capitalExpenditures": "59239000", "changeInReceivables": "4817000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132555000", "cashflowFromInvestment": "-56624000", "stockBasedCompensation": "16657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61866000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1698352000, "cost_of_revenue": 646429000, "gross_profit": 1051923000, "research_and_development": 34950000, "selling_general_admin": 137956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112095000, "depreciation_amortisation": 61866000, "ebitda": 173961000, "interest_expense": 11587000, "interest_income": null, "other_non_operating": null, "pretax_income": 100508000, "tax_provision": 18663000, "effective_tax_rate": null, "net_income": 81845000, "net_income_continuing_ops": 81845000, "net_income_to_common": 81845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1593000, "short_term_investments": null, "net_receivables": 19978000, "inventory": 87065000, "other_current_assets": null, "total_current_assets": 160368000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 9226000, "goodwill_and_intangibles": 73226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 645675000, "total_assets": 806043000, "short_term_debt": 290561000, "accounts_payable": 134594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 594774000, "long_term_debt": 231756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370700000, "total_liabilities": 965474000, "total_debt": 522317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159711000, "total_equity": -159431000, "shares_outstanding": 30355000, "operating_cash_flow": 189160000, "stock_based_compensation": 16657000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56624000, "dividends_paid": 26357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132555000, "free_cash_flow": 248399000, "net_change_in_cash": -19000 }, "raw_data": { "income": { "ebit": "112095000", "ebitda": "173961000", "netIncome": "81845000", "grossProfit": "1051923000", "depreciation": "None", "totalRevenue": "1698352000", "costOfRevenue": "646429000", "interestIncome": "4000", "incomeBeforeTax": "100508000", "interestExpense": "11587000", "operatingIncome": "112095000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18663000", "reportedCurrency": "USD", "netInterestIncome": "-11587000", "nonInterestIncome": "None", "operatingExpenses": "939828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34950000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61866000", "sellingGeneralAndAdministrative": "137956000", "netIncomeFromContinuingOperations": "81845000" }, "balance": { "goodwill": "64000000", "inventory": "87065000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "806043000", "longTermDebt": "231756000", "shortTermDebt": "290561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9226000", "reportedCurrency": "USD", "retainedEarnings": "-159711000", "totalLiabilities": "965474000", "otherCurrentAssets": "51732000", "totalCurrentAssets": "160368000", "currentLongTermDebt": "231000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "645675000", "currentAccountsPayable": "134594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "197421000", "shortLongTermDebtTotal": "588651000", "totalShareholderEquity": "-159431000", "capitalLeaseObligations": "357651000", "otherCurrentLiabilities": "78996000", "totalCurrentLiabilities": "594774000", "otherNonCurrentLiabilities": "366892000", "totalNonCurrentLiabilities": "370700000", "cashAndShortTermInvestments": "1593000", "commonStockSharesOutstanding": "30355000", "intangibleAssetsExcludingGoodwill": "9226000", "cashAndCashEquivalentsAtCarryingValue": "1593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81845000", "profitLoss": "None", "dividendPayout": "26357000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2183000", "operatingCashflow": "189160000", "capitalExpenditures": "59239000", "changeInReceivables": "4817000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132555000", "cashflowFromInvestment": "-56624000", "stockBasedCompensation": "16657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61866000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 1531575000, "cost_of_revenue": 603614000, "gross_profit": 927961000, "ebit": 92428000, "ebitda": 154394000, "pretax_income": 86521000, "tax_provision": 16982000, "net_income": 69539000, "net_income_to_common": 69539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1612000, "total_current_assets": 150857000, "total_assets": 470138000, "short_term_debt": 140139000, "long_term_debt": 200458000, "total_debt": 340597000, "total_liabilities": 579688000, "total_equity": -109550000, "shares_outstanding": 36165000, "goodwill_and_intangibles": 75407000 }, "cash_flow": { "operating_cash_flow": 131540000, "capital_expenditure": 45515000, "free_cash_flow": 177055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172778, "ticker_id": 8293, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92428000", "ebitda": "154394000", "netIncome": "69539000", "grossProfit": "927961000", "depreciation": "None", "totalRevenue": "1531575000", "costOfRevenue": "603614000", "interestIncome": "4000", "incomeBeforeTax": "86521000", "interestExpense": "5911000", "operatingIncome": "92428000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "16982000", "reportedCurrency": "USD", "netInterestIncome": "-5907000", "nonInterestIncome": "None", "operatingExpenses": "835533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28775000", "otherNonOperatingIncome": "-5907000", "costofGoodsAndServicesSold": "603614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61966000", "sellingGeneralAndAdministrative": "119378000", "netIncomeFromContinuingOperations": "69539000" }, "balance": { "goodwill": "64000000", "inventory": "84882000", "commonStock": "309000", "currentDebt": "None", "investments": "None", "totalAssets": "470138000", "longTermDebt": "200458000", "shortTermDebt": "140139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "11407000", "reportedCurrency": "USD", "retainedEarnings": "-109859000", "totalLiabilities": "579688000", "otherCurrentAssets": "39568000", "totalCurrentAssets": "150857000", "currentLongTermDebt": "199600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319281000", "currentAccountsPayable": "144781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205631000", "shortLongTermDebtTotal": "199600000", "totalShareholderEquity": "-109550000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66446000", "totalCurrentLiabilities": "488668000", "otherNonCurrentLiabilities": "86198000", "totalNonCurrentLiabilities": "91020000", "cashAndShortTermInvestments": "1612000", "commonStockSharesOutstanding": "36165000", "intangibleAssetsExcludingGoodwill": "11407000", "cashAndCashEquivalentsAtCarryingValue": "1612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69539000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-584000", "operatingCashflow": "131540000", "capitalExpenditures": "45515000", "changeInReceivables": "-5483000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88336000", "cashflowFromInvestment": "-45243000", "stockBasedCompensation": "11412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2039000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272446000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1531575000, "cost_of_revenue": 603614000, "gross_profit": 927961000, "research_and_development": 28775000, "selling_general_admin": 119378000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92428000, "depreciation_amortisation": 61966000, "ebitda": 154394000, "interest_expense": 5911000, "interest_income": null, "other_non_operating": null, "pretax_income": 86521000, "tax_provision": 16982000, "effective_tax_rate": null, "net_income": 69539000, "net_income_continuing_ops": 69539000, "net_income_to_common": 69539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1612000, "short_term_investments": null, "net_receivables": 24795000, "inventory": 84882000, "other_current_assets": null, "total_current_assets": 150857000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 11407000, "goodwill_and_intangibles": 75407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 319281000, "total_assets": 470138000, "short_term_debt": 140139000, "accounts_payable": 144781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488668000, "long_term_debt": 200458000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 91020000, "total_liabilities": 579688000, "total_debt": 340597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109859000, "total_equity": -109550000, "shares_outstanding": 36165000, "operating_cash_flow": 131540000, "stock_based_compensation": 11412000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45515000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45243000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88336000, "free_cash_flow": 177055000, "net_change_in_cash": -2039000 }, "raw_data": { "income": { "ebit": "92428000", "ebitda": "154394000", "netIncome": "69539000", "grossProfit": "927961000", "depreciation": "None", "totalRevenue": "1531575000", "costOfRevenue": "603614000", "interestIncome": "4000", "incomeBeforeTax": "86521000", "interestExpense": "5911000", "operatingIncome": "92428000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "16982000", "reportedCurrency": "USD", "netInterestIncome": "-5907000", "nonInterestIncome": "None", "operatingExpenses": "835533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28775000", "otherNonOperatingIncome": "-5907000", "costofGoodsAndServicesSold": "603614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61966000", "sellingGeneralAndAdministrative": "119378000", "netIncomeFromContinuingOperations": "69539000" }, "balance": { "goodwill": "64000000", "inventory": "84882000", "commonStock": "309000", "currentDebt": "None", "investments": "None", "totalAssets": "470138000", "longTermDebt": "200458000", "shortTermDebt": "140139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "11407000", "reportedCurrency": "USD", "retainedEarnings": "-109859000", "totalLiabilities": "579688000", "otherCurrentAssets": "39568000", "totalCurrentAssets": "150857000", "currentLongTermDebt": "199600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319281000", "currentAccountsPayable": "144781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205631000", "shortLongTermDebtTotal": "199600000", "totalShareholderEquity": "-109550000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66446000", "totalCurrentLiabilities": "488668000", "otherNonCurrentLiabilities": "86198000", "totalNonCurrentLiabilities": "91020000", "cashAndShortTermInvestments": "1612000", "commonStockSharesOutstanding": "36165000", "intangibleAssetsExcludingGoodwill": "11407000", "cashAndCashEquivalentsAtCarryingValue": "1612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69539000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-584000", "operatingCashflow": "131540000", "capitalExpenditures": "45515000", "changeInReceivables": "-5483000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88336000", "cashflowFromInvestment": "-45243000", "stockBasedCompensation": "11412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2039000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272446000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61966000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 318987000, "cost_of_revenue": 134372000, "gross_profit": 184615000, "ebit": -36856000, "ebitda": -24485000, "pretax_income": -49959000, "tax_provision": 338000, "net_income": -50297000, "net_income_to_common": -50297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1484000, "total_current_assets": 143475000, "total_assets": 641008000, "short_term_debt": 684940000, "long_term_debt": null, "total_debt": 684940000, "total_liabilities": 1267327000, "total_equity": -626319000, "shares_outstanding": 23000000, "goodwill_and_intangibles": 66131000 }, "cash_flow": { "operating_cash_flow": -7751000, "capital_expenditure": 5441000, "free_cash_flow": -2310000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172741, "ticker_id": 8293, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36856000", "ebitda": "-24485000", "netIncome": "-50297000", "grossProfit": "184615000", "depreciation": "None", "totalRevenue": "318987000", "costOfRevenue": "134372000", "interestIncome": "None", "incomeBeforeTax": "-49959000", "interestExpense": "13103000", "operatingIncome": "-15120000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "338000", "reportedCurrency": "USD", "netInterestIncome": "-13103000", "nonInterestIncome": "None", "operatingExpenses": "199735000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5348000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12371000", "sellingGeneralAndAdministrative": "33592000", "netIncomeFromContinuingOperations": "-50297000" }, "balance": { "goodwill": "64000000", "inventory": "78216000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "641008000", "longTermDebt": "None", "shortTermDebt": "684940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2131000", "reportedCurrency": "USD", "retainedEarnings": "-661455000", "totalLiabilities": "1267327000", "otherCurrentAssets": "24452000", "totalCurrentAssets": "143475000", "currentLongTermDebt": "605600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "497533000", "currentAccountsPayable": "116395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953637000", "totalShareholderEquity": "-626319000", "capitalLeaseObligations": "348037000", "otherCurrentLiabilities": "54897000", "totalCurrentLiabilities": "931709000", "otherNonCurrentLiabilities": "66921000", "totalNonCurrentLiabilities": "335618000", "cashAndShortTermInvestments": "1484000", "commonStockSharesOutstanding": "23000000", "intangibleAssetsExcludingGoodwill": "2131000", "cashAndCashEquivalentsAtCarryingValue": "1484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50300", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1918000", "operatingCashflow": "-7751000", "capitalExpenditures": "5441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12983000", "cashflowFromInvestment": "-5441000", "stockBasedCompensation": "2826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-373000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 318987000, "cost_of_revenue": 134372000, "gross_profit": 184615000, "research_and_development": 5348000, "selling_general_admin": 33592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36856000, "depreciation_amortisation": 12371000, "ebitda": -24485000, "interest_expense": 13103000, "interest_income": null, "other_non_operating": null, "pretax_income": -49959000, "tax_provision": 338000, "effective_tax_rate": null, "net_income": -50297000, "net_income_continuing_ops": -50297000, "net_income_to_common": -50297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1484000, "short_term_investments": null, "net_receivables": 39323000, "inventory": 78216000, "other_current_assets": null, "total_current_assets": 143475000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2131000, "goodwill_and_intangibles": 66131000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 497533000, "total_assets": 641008000, "short_term_debt": 684940000, "accounts_payable": 116395000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 931709000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 335618000, "total_liabilities": 1267327000, "total_debt": 684940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661455000, "total_equity": -626319000, "shares_outstanding": 23000000, "operating_cash_flow": -7751000, "stock_based_compensation": 2826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5441000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5441000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12983000, "free_cash_flow": -2310000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36856000", "ebitda": "-24485000", "netIncome": "-50297000", "grossProfit": "184615000", "depreciation": "None", "totalRevenue": "318987000", "costOfRevenue": "134372000", "interestIncome": "None", "incomeBeforeTax": "-49959000", "interestExpense": "13103000", "operatingIncome": "-15120000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "338000", "reportedCurrency": "USD", "netInterestIncome": "-13103000", "nonInterestIncome": "None", "operatingExpenses": "199735000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5348000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12371000", "sellingGeneralAndAdministrative": "33592000", "netIncomeFromContinuingOperations": "-50297000" }, "balance": { "goodwill": "64000000", "inventory": "78216000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "641008000", "longTermDebt": "None", "shortTermDebt": "684940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2131000", "reportedCurrency": "USD", "retainedEarnings": "-661455000", "totalLiabilities": "1267327000", "otherCurrentAssets": "24452000", "totalCurrentAssets": "143475000", "currentLongTermDebt": "605600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "497533000", "currentAccountsPayable": "116395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953637000", "totalShareholderEquity": "-626319000", "capitalLeaseObligations": "348037000", "otherCurrentLiabilities": "54897000", "totalCurrentLiabilities": "931709000", "otherNonCurrentLiabilities": "66921000", "totalNonCurrentLiabilities": "335618000", "cashAndShortTermInvestments": "1484000", "commonStockSharesOutstanding": "23000000", "intangibleAssetsExcludingGoodwill": "2131000", "cashAndCashEquivalentsAtCarryingValue": "1484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50300", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1918000", "operatingCashflow": "-7751000", "capitalExpenditures": "5441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12983000", "cashflowFromInvestment": "-5441000", "stockBasedCompensation": "2826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-373000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12371000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 347385000, "cost_of_revenue": 154103000, "gross_profit": 193282000, "ebit": -8052000, "ebitda": 4925000, "pretax_income": -21932000, "tax_provision": 36578000, "net_income": -58510000, "net_income_to_common": -58510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1693000, "total_current_assets": 149957000, "total_assets": 680060000, "short_term_debt": 669391000, "long_term_debt": null, "total_debt": 669391000, "total_liabilities": 1258535000, "total_equity": -578475000, "shares_outstanding": 22900000, "goodwill_and_intangibles": 66186000 }, "cash_flow": { "operating_cash_flow": 1876000, "capital_expenditure": 2519000, "free_cash_flow": 4395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172742, "ticker_id": 8293, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8052000", "ebitda": "4925000", "netIncome": "-58510000", "grossProfit": "193282000", "depreciation": "None", "totalRevenue": "347385000", "costOfRevenue": "154103000", "interestIncome": "None", "incomeBeforeTax": "-21932000", "interestExpense": "13880000", "operatingIncome": "-4901000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "36578000", "reportedCurrency": "USD", "netInterestIncome": "-13880000", "nonInterestIncome": "None", "operatingExpenses": "198183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6291000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12977000", "sellingGeneralAndAdministrative": "30654000", "netIncomeFromContinuingOperations": "-58510000" }, "balance": { "goodwill": "64000000", "inventory": "82233000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "680060000", "longTermDebt": "None", "shortTermDebt": "669391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2186000", "reportedCurrency": "USD", "retainedEarnings": "-611158000", "totalLiabilities": "1258535000", "otherCurrentAssets": "50529000", "totalCurrentAssets": "149957000", "currentLongTermDebt": "588200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530103000", "currentAccountsPayable": "117977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942502000", "totalShareholderEquity": "-578475000", "capitalLeaseObligations": "354302000", "otherCurrentLiabilities": "85651000", "totalCurrentLiabilities": "912546000", "otherNonCurrentLiabilities": "72878000", "totalNonCurrentLiabilities": "345989000", "cashAndShortTermInvestments": "1693000", "commonStockSharesOutstanding": "22900000", "intangibleAssetsExcludingGoodwill": "2186000", "cashAndCashEquivalentsAtCarryingValue": "1693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1967000", "operatingCashflow": "1876000", "capitalExpenditures": "2519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1072000", "cashflowFromInvestment": "-2519000", "stockBasedCompensation": "1570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347385000, "cost_of_revenue": 154103000, "gross_profit": 193282000, "research_and_development": 6291000, "selling_general_admin": 30654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8052000, "depreciation_amortisation": 12977000, "ebitda": 4925000, "interest_expense": 13880000, "interest_income": null, "other_non_operating": null, "pretax_income": -21932000, "tax_provision": 36578000, "effective_tax_rate": null, "net_income": -58510000, "net_income_continuing_ops": -58510000, "net_income_to_common": -58510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1693000, "short_term_investments": null, "net_receivables": 15502000, "inventory": 82233000, "other_current_assets": null, "total_current_assets": 149957000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2186000, "goodwill_and_intangibles": 66186000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 530103000, "total_assets": 680060000, "short_term_debt": 669391000, "accounts_payable": 117977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 912546000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 345989000, "total_liabilities": 1258535000, "total_debt": 669391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -611158000, "total_equity": -578475000, "shares_outstanding": 22900000, "operating_cash_flow": 1876000, "stock_based_compensation": 1570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1072000, "free_cash_flow": 4395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8052000", "ebitda": "4925000", "netIncome": "-58510000", "grossProfit": "193282000", "depreciation": "None", "totalRevenue": "347385000", "costOfRevenue": "154103000", "interestIncome": "None", "incomeBeforeTax": "-21932000", "interestExpense": "13880000", "operatingIncome": "-4901000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "36578000", "reportedCurrency": "USD", "netInterestIncome": "-13880000", "nonInterestIncome": "None", "operatingExpenses": "198183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6291000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12977000", "sellingGeneralAndAdministrative": "30654000", "netIncomeFromContinuingOperations": "-58510000" }, "balance": { "goodwill": "64000000", "inventory": "82233000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "680060000", "longTermDebt": "None", "shortTermDebt": "669391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2186000", "reportedCurrency": "USD", "retainedEarnings": "-611158000", "totalLiabilities": "1258535000", "otherCurrentAssets": "50529000", "totalCurrentAssets": "149957000", "currentLongTermDebt": "588200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530103000", "currentAccountsPayable": "117977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942502000", "totalShareholderEquity": "-578475000", "capitalLeaseObligations": "354302000", "otherCurrentLiabilities": "85651000", "totalCurrentLiabilities": "912546000", "otherNonCurrentLiabilities": "72878000", "totalNonCurrentLiabilities": "345989000", "cashAndShortTermInvestments": "1693000", "commonStockSharesOutstanding": "22900000", "intangibleAssetsExcludingGoodwill": "2186000", "cashAndCashEquivalentsAtCarryingValue": "1693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1967000", "operatingCashflow": "1876000", "capitalExpenditures": "2519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1072000", "cashflowFromInvestment": "-2519000", "stockBasedCompensation": "1570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12977000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 342879000, "cost_of_revenue": 137490000, "gross_profit": 205389000, "ebit": -40315000, "ebitda": -26780000, "pretax_income": -53002000, "tax_provision": -13212000, "net_income": -39790000, "net_income_to_common": -39790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1264000, "total_current_assets": 169800000, "total_assets": 749388000, "short_term_debt": 661501000, "long_term_debt": null, "total_debt": 661501000, "total_liabilities": 1270730000, "total_equity": -521342000, "shares_outstanding": 22964000, "goodwill_and_intangibles": 130245999 }, "cash_flow": { "operating_cash_flow": -6037000, "capital_expenditure": 3836000, "free_cash_flow": -2201000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172744, "ticker_id": 8293, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40315000", "ebitda": "-26780000", "netIncome": "-39790000", "grossProfit": "205389000", "depreciation": "None", "totalRevenue": "342879000", "costOfRevenue": "137490000", "interestIncome": "None", "incomeBeforeTax": "-53002000", "interestExpense": "12687000", "operatingIncome": "-40315000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-13212000", "reportedCurrency": "USD", "netInterestIncome": "-12687000", "nonInterestIncome": "None", "operatingExpenses": "245704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13535000", "sellingGeneralAndAdministrative": "31792000", "netIncomeFromContinuingOperations": "-39790000" }, "balance": { "goodwill": "64000000", "inventory": "89831000", "commonStock": "228000", "currentDebt": "None", "investments": "None", "totalAssets": "749388000", "longTermDebt": "None", "shortTermDebt": "661501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "66245999", "reportedCurrency": "USD", "retainedEarnings": "-552648000", "totalLiabilities": "1270730000", "otherCurrentAssets": "64803000", "totalCurrentAssets": "169800000", "currentLongTermDebt": "579500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13902000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579588000", "currentAccountsPayable": "106967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "940709000", "totalShareholderEquity": "-521342000", "capitalLeaseObligations": "361029000", "otherCurrentLiabilities": "130344000", "totalCurrentLiabilities": "898812000", "otherNonCurrentLiabilities": "92890000", "totalNonCurrentLiabilities": "371918000", "cashAndShortTermInvestments": "1264000", "commonStockSharesOutstanding": "22964000", "intangibleAssetsExcludingGoodwill": "66245999", "cashAndCashEquivalentsAtCarryingValue": "1264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9619000", "operatingCashflow": "-6037000", "capitalExpenditures": "3836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9788000", "cashflowFromInvestment": "-3836000", "stockBasedCompensation": "-788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342879000, "cost_of_revenue": 137490000, "gross_profit": 205389000, "research_and_development": 7328000, "selling_general_admin": 31792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40315000, "depreciation_amortisation": 13535000, "ebitda": -26780000, "interest_expense": 12687000, "interest_income": null, "other_non_operating": null, "pretax_income": -53002000, "tax_provision": -13212000, "effective_tax_rate": null, "net_income": -39790000, "net_income_continuing_ops": -39790000, "net_income_to_common": -39790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1264000, "short_term_investments": null, "net_receivables": 13902000, "inventory": 89831000, "other_current_assets": null, "total_current_assets": 169800000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 66245999, "goodwill_and_intangibles": 130245999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 579588000, "total_assets": 749388000, "short_term_debt": 661501000, "accounts_payable": 106967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 898812000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 371918000, "total_liabilities": 1270730000, "total_debt": 661501000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -552648000, "total_equity": -521342000, "shares_outstanding": 22964000, "operating_cash_flow": -6037000, "stock_based_compensation": -788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3836000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9788000, "free_cash_flow": -2201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40315000", "ebitda": "-26780000", "netIncome": "-39790000", "grossProfit": "205389000", "depreciation": "None", "totalRevenue": "342879000", "costOfRevenue": "137490000", "interestIncome": "None", "incomeBeforeTax": "-53002000", "interestExpense": "12687000", "operatingIncome": "-40315000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-13212000", "reportedCurrency": "USD", "netInterestIncome": "-12687000", "nonInterestIncome": "None", "operatingExpenses": "245704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13535000", "sellingGeneralAndAdministrative": "31792000", "netIncomeFromContinuingOperations": "-39790000" }, "balance": { "goodwill": "64000000", "inventory": "89831000", "commonStock": "228000", "currentDebt": "None", "investments": "None", "totalAssets": "749388000", "longTermDebt": "None", "shortTermDebt": "661501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "66245999", "reportedCurrency": "USD", "retainedEarnings": "-552648000", "totalLiabilities": "1270730000", "otherCurrentAssets": "64803000", "totalCurrentAssets": "169800000", "currentLongTermDebt": "579500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13902000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579588000", "currentAccountsPayable": "106967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "940709000", "totalShareholderEquity": "-521342000", "capitalLeaseObligations": "361029000", "otherCurrentLiabilities": "130344000", "totalCurrentLiabilities": "898812000", "otherNonCurrentLiabilities": "92890000", "totalNonCurrentLiabilities": "371918000", "cashAndShortTermInvestments": "1264000", "commonStockSharesOutstanding": "22964000", "intangibleAssetsExcludingGoodwill": "66245999", "cashAndCashEquivalentsAtCarryingValue": "1264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9619000", "operatingCashflow": "-6037000", "capitalExpenditures": "3836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9788000", "cashflowFromInvestment": "-3836000", "stockBasedCompensation": "-788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12975000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 327925000, "cost_of_revenue": 134180000, "gross_profit": 193745000, "ebit": -75000, "ebitda": 14185000, "pretax_income": -11809000, "tax_provision": 13203000, "net_income": -25012000, "net_income_to_common": -25012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1349000, "total_current_assets": 175525000, "total_assets": 804512000, "short_term_debt": 646109000, "long_term_debt": null, "total_debt": 646109000, "total_liabilities": 1285200000, "total_equity": -480688000, "shares_outstanding": 22903000, "goodwill_and_intangibles": 66301000 }, "cash_flow": { "operating_cash_flow": 3822000, "capital_expenditure": 6733000, "free_cash_flow": 10555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172745, "ticker_id": 8293, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75000", "ebitda": "14185000", "netIncome": "-25012000", "grossProfit": "193745000", "depreciation": "None", "totalRevenue": "327925000", "costOfRevenue": "134180000", "interestIncome": "None", "incomeBeforeTax": "-11809000", "interestExpense": "11734000", "operatingIncome": "-75000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13203000", "reportedCurrency": "USD", "netInterestIncome": "-11734000", "nonInterestIncome": "None", "operatingExpenses": "193820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9420000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14260000", "sellingGeneralAndAdministrative": "29604000", "netIncomeFromContinuingOperations": "-25012000" }, "balance": { "goodwill": "64000000", "inventory": "99450000", "commonStock": "228000", "currentDebt": "None", "investments": "None", "totalAssets": "804512000", "longTermDebt": "None", "shortTermDebt": "646109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2301000", "reportedCurrency": "USD", "retainedEarnings": "-512858000", "totalLiabilities": "1285200000", "otherCurrentAssets": "58709000", "totalCurrentAssets": "175525000", "currentLongTermDebt": "563900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "628987000", "currentAccountsPayable": "111212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "933694000", "totalShareholderEquity": "-480688000", "capitalLeaseObligations": "369794000", "otherCurrentLiabilities": "86905000", "totalCurrentLiabilities": "903221000", "otherNonCurrentLiabilities": "94394000", "totalNonCurrentLiabilities": "381979000", "cashAndShortTermInvestments": "1349000", "commonStockSharesOutstanding": "22903000", "intangibleAssetsExcludingGoodwill": "2301000", "cashAndCashEquivalentsAtCarryingValue": "1349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25012000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4426000", "operatingCashflow": "3822000", "capitalExpenditures": "6733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2569000", "cashflowFromInvestment": "-6733000", "stockBasedCompensation": "1549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327925000, "cost_of_revenue": 134180000, "gross_profit": 193745000, "research_and_development": 9420000, "selling_general_admin": 29604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75000, "depreciation_amortisation": 14260000, "ebitda": 14185000, "interest_expense": 11734000, "interest_income": null, "other_non_operating": null, "pretax_income": -11809000, "tax_provision": 13203000, "effective_tax_rate": null, "net_income": -25012000, "net_income_continuing_ops": -25012000, "net_income_to_common": -25012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1349000, "short_term_investments": null, "net_receivables": 16017000, "inventory": 99450000, "other_current_assets": null, "total_current_assets": 175525000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2301000, "goodwill_and_intangibles": 66301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 628987000, "total_assets": 804512000, "short_term_debt": 646109000, "accounts_payable": 111212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 903221000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381979000, "total_liabilities": 1285200000, "total_debt": 646109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -512858000, "total_equity": -480688000, "shares_outstanding": 22903000, "operating_cash_flow": 3822000, "stock_based_compensation": 1549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2569000, "free_cash_flow": 10555000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75000", "ebitda": "14185000", "netIncome": "-25012000", "grossProfit": "193745000", "depreciation": "None", "totalRevenue": "327925000", "costOfRevenue": "134180000", "interestIncome": "None", "incomeBeforeTax": "-11809000", "interestExpense": "11734000", "operatingIncome": "-75000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13203000", "reportedCurrency": "USD", "netInterestIncome": "-11734000", "nonInterestIncome": "None", "operatingExpenses": "193820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9420000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14260000", "sellingGeneralAndAdministrative": "29604000", "netIncomeFromContinuingOperations": "-25012000" }, "balance": { "goodwill": "64000000", "inventory": "99450000", "commonStock": "228000", "currentDebt": "None", "investments": "None", "totalAssets": "804512000", "longTermDebt": "None", "shortTermDebt": "646109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2301000", "reportedCurrency": "USD", "retainedEarnings": "-512858000", "totalLiabilities": "1285200000", "otherCurrentAssets": "58709000", "totalCurrentAssets": "175525000", "currentLongTermDebt": "563900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "628987000", "currentAccountsPayable": "111212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "933694000", "totalShareholderEquity": "-480688000", "capitalLeaseObligations": "369794000", "otherCurrentLiabilities": "86905000", "totalCurrentLiabilities": "903221000", "otherNonCurrentLiabilities": "94394000", "totalNonCurrentLiabilities": "381979000", "cashAndShortTermInvestments": "1349000", "commonStockSharesOutstanding": "22903000", "intangibleAssetsExcludingGoodwill": "2301000", "cashAndCashEquivalentsAtCarryingValue": "1349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25012000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4426000", "operatingCashflow": "3822000", "capitalExpenditures": "6733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2569000", "cashflowFromInvestment": "-6733000", "stockBasedCompensation": "1549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14260000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 393261000, "cost_of_revenue": 152726000, "gross_profit": 240535000, "ebit": 1850000, "ebitda": 16686000, "pretax_income": -9231000, "tax_provision": -585000, "net_income": -8646000, "net_income_to_common": -8646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1691000, "total_current_assets": 175366000, "total_assets": 836791000, "short_term_debt": 640314000, "long_term_debt": null, "total_debt": 640314000, "total_liabilities": 1293635000, "total_equity": -456844000, "shares_outstanding": 22706000, "goodwill_and_intangibles": 66357000 }, "cash_flow": { "operating_cash_flow": -2626000, "capital_expenditure": 4599000, "free_cash_flow": 1973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172746, "ticker_id": 8293, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1850000", "ebitda": "16686000", "netIncome": "-8646000", "grossProfit": "240535000", "depreciation": "None", "totalRevenue": "393261000", "costOfRevenue": "152726000", "interestIncome": "None", "incomeBeforeTax": "-9231000", "interestExpense": "11081000", "operatingIncome": "1850000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-585000", "reportedCurrency": "USD", "netInterestIncome": "-11081000", "nonInterestIncome": "None", "operatingExpenses": "238625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10903000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14836000", "sellingGeneralAndAdministrative": "38619000", "netIncomeFromContinuingOperations": "-8646000" }, "balance": { "goodwill": "64000000", "inventory": "103876000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "836791000", "longTermDebt": "None", "shortTermDebt": "640314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2357000", "reportedCurrency": "USD", "retainedEarnings": "-487846000", "totalLiabilities": "1293635000", "otherCurrentAssets": "55574000", "totalCurrentAssets": "175366000", "currentLongTermDebt": "557700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "661425000", "currentAccountsPayable": "114312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "934609000", "totalShareholderEquity": "-456844000", "capitalLeaseObligations": "376909000", "otherCurrentLiabilities": "91966000", "totalCurrentLiabilities": "904379000", "otherNonCurrentLiabilities": "94961000", "totalNonCurrentLiabilities": "389256000", "cashAndShortTermInvestments": "1691000", "commonStockSharesOutstanding": "22706000", "intangibleAssetsExcludingGoodwill": "2357000", "cashAndCashEquivalentsAtCarryingValue": "1691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8646000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-724000", "operatingCashflow": "-2626000", "capitalExpenditures": "4599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6966000", "cashflowFromInvestment": "-4599000", "stockBasedCompensation": "3951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393261000, "cost_of_revenue": 152726000, "gross_profit": 240535000, "research_and_development": 10903000, "selling_general_admin": 38619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1850000, "depreciation_amortisation": 14836000, "ebitda": 16686000, "interest_expense": 11081000, "interest_income": null, "other_non_operating": null, "pretax_income": -9231000, "tax_provision": -585000, "effective_tax_rate": null, "net_income": -8646000, "net_income_continuing_ops": -8646000, "net_income_to_common": -8646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1691000, "short_term_investments": null, "net_receivables": 14225000, "inventory": 103876000, "other_current_assets": null, "total_current_assets": 175366000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2357000, "goodwill_and_intangibles": 66357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 661425000, "total_assets": 836791000, "short_term_debt": 640314000, "accounts_payable": 114312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 904379000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 389256000, "total_liabilities": 1293635000, "total_debt": 640314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -487846000, "total_equity": -456844000, "shares_outstanding": 22706000, "operating_cash_flow": -2626000, "stock_based_compensation": 3951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4599000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6966000, "free_cash_flow": 1973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1850000", "ebitda": "16686000", "netIncome": "-8646000", "grossProfit": "240535000", "depreciation": "None", "totalRevenue": "393261000", "costOfRevenue": "152726000", "interestIncome": "None", "incomeBeforeTax": "-9231000", "interestExpense": "11081000", "operatingIncome": "1850000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-585000", "reportedCurrency": "USD", "netInterestIncome": "-11081000", "nonInterestIncome": "None", "operatingExpenses": "238625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10903000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14836000", "sellingGeneralAndAdministrative": "38619000", "netIncomeFromContinuingOperations": "-8646000" }, "balance": { "goodwill": "64000000", "inventory": "103876000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "836791000", "longTermDebt": "None", "shortTermDebt": "640314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2357000", "reportedCurrency": "USD", "retainedEarnings": "-487846000", "totalLiabilities": "1293635000", "otherCurrentAssets": "55574000", "totalCurrentAssets": "175366000", "currentLongTermDebt": "557700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "661425000", "currentAccountsPayable": "114312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "934609000", "totalShareholderEquity": "-456844000", "capitalLeaseObligations": "376909000", "otherCurrentLiabilities": "91966000", "totalCurrentLiabilities": "904379000", "otherNonCurrentLiabilities": "94961000", "totalNonCurrentLiabilities": "389256000", "cashAndShortTermInvestments": "1691000", "commonStockSharesOutstanding": "22706000", "intangibleAssetsExcludingGoodwill": "2357000", "cashAndCashEquivalentsAtCarryingValue": "1691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8646000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-724000", "operatingCashflow": "-2626000", "capitalExpenditures": "4599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6966000", "cashflowFromInvestment": "-4599000", "stockBasedCompensation": "3951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14836000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 376817000, "cost_of_revenue": 151236000, "gross_profit": 225581000, "ebit": 2778000, "ebitda": 18750000, "pretax_income": -8964000, "tax_provision": -4299000, "net_income": -4665000, "net_income_to_common": -4665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1950000, "total_current_assets": 181284000, "total_assets": 860810000, "short_term_debt": 82307000, "long_term_debt": 546841000, "total_debt": 629148000, "total_liabilities": 1312396000, "total_equity": -451586000, "shares_outstanding": 22659000, "goodwill_and_intangibles": 66412000 }, "cash_flow": { "operating_cash_flow": -23681000, "capital_expenditure": 6287000, "free_cash_flow": -17394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172747, "ticker_id": 8293, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2778000", "ebitda": "18750000", "netIncome": "-4665000", "grossProfit": "225581000", "depreciation": "None", "totalRevenue": "376817000", "costOfRevenue": "151236000", "interestIncome": "None", "incomeBeforeTax": "-8964000", "interestExpense": "11742000", "operatingIncome": "2778000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4299000", "reportedCurrency": "USD", "netInterestIncome": "-11742000", "nonInterestIncome": "None", "operatingExpenses": "222803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10653000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15972000", "sellingGeneralAndAdministrative": "38234000", "netIncomeFromContinuingOperations": "-4665000" }, "balance": { "goodwill": "64000000", "inventory": "103152000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "860810000", "longTermDebt": "546841000", "shortTermDebt": "82307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2412000", "reportedCurrency": "USD", "retainedEarnings": "-479200000", "totalLiabilities": "1312396000", "otherCurrentAssets": "58666000", "totalCurrentAssets": "181284000", "currentLongTermDebt": "546600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "679526000", "currentAccountsPayable": "107619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "389508000", "totalShareholderEquity": "-451586000", "capitalLeaseObligations": "389508000", "otherCurrentLiabilities": "718086000", "totalCurrentLiabilities": "908012000", "otherNonCurrentLiabilities": "97183000", "totalNonCurrentLiabilities": "404384000", "cashAndShortTermInvestments": "1950000", "commonStockSharesOutstanding": "22659000", "intangibleAssetsExcludingGoodwill": "2412000", "cashAndCashEquivalentsAtCarryingValue": "1950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10113000", "operatingCashflow": "-23681000", "capitalExpenditures": "6287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30326000", "cashflowFromInvestment": "-6287000", "stockBasedCompensation": "1903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376817000, "cost_of_revenue": 151236000, "gross_profit": 225581000, "research_and_development": 10653000, "selling_general_admin": 38234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2778000, "depreciation_amortisation": 15972000, "ebitda": 18750000, "interest_expense": 11742000, "interest_income": null, "other_non_operating": null, "pretax_income": -8964000, "tax_provision": -4299000, "effective_tax_rate": null, "net_income": -4665000, "net_income_continuing_ops": -4665000, "net_income_to_common": -4665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1950000, "short_term_investments": null, "net_receivables": 17516000, "inventory": 103152000, "other_current_assets": null, "total_current_assets": 181284000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2412000, "goodwill_and_intangibles": 66412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 679526000, "total_assets": 860810000, "short_term_debt": 82307000, "accounts_payable": 107619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 908012000, "long_term_debt": 546841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 404384000, "total_liabilities": 1312396000, "total_debt": 629148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -479200000, "total_equity": -451586000, "shares_outstanding": 22659000, "operating_cash_flow": -23681000, "stock_based_compensation": 1903000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30326000, "free_cash_flow": -17394000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2778000", "ebitda": "18750000", "netIncome": "-4665000", "grossProfit": "225581000", "depreciation": "None", "totalRevenue": "376817000", "costOfRevenue": "151236000", "interestIncome": "None", "incomeBeforeTax": "-8964000", "interestExpense": "11742000", "operatingIncome": "2778000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4299000", "reportedCurrency": "USD", "netInterestIncome": "-11742000", "nonInterestIncome": "None", "operatingExpenses": "222803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10653000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15972000", "sellingGeneralAndAdministrative": "38234000", "netIncomeFromContinuingOperations": "-4665000" }, "balance": { "goodwill": "64000000", "inventory": "103152000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "860810000", "longTermDebt": "546841000", "shortTermDebt": "82307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2412000", "reportedCurrency": "USD", "retainedEarnings": "-479200000", "totalLiabilities": "1312396000", "otherCurrentAssets": "58666000", "totalCurrentAssets": "181284000", "currentLongTermDebt": "546600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "679526000", "currentAccountsPayable": "107619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "389508000", "totalShareholderEquity": "-451586000", "capitalLeaseObligations": "389508000", "otherCurrentLiabilities": "718086000", "totalCurrentLiabilities": "908012000", "otherNonCurrentLiabilities": "97183000", "totalNonCurrentLiabilities": "404384000", "cashAndShortTermInvestments": "1950000", "commonStockSharesOutstanding": "22659000", "intangibleAssetsExcludingGoodwill": "2412000", "cashAndCashEquivalentsAtCarryingValue": "1950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10113000", "operatingCashflow": "-23681000", "capitalExpenditures": "6287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30326000", "cashflowFromInvestment": "-6287000", "stockBasedCompensation": "1903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15972000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 426617000, "cost_of_revenue": 167089000, "gross_profit": 259528000, "ebit": 8432000, "ebitda": 24634000, "pretax_income": -3625000, "tax_provision": -489000, "net_income": -3136000, "net_income_to_common": -3136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1592000, "total_current_assets": 170268000, "total_assets": 864651000, "short_term_debt": 598988000, "long_term_debt": 516761000, "total_debt": 1115749000, "total_liabilities": 1313435000, "total_equity": -448784000, "shares_outstanding": 22588000, "goodwill_and_intangibles": 66468000 }, "cash_flow": { "operating_cash_flow": 27306000, "capital_expenditure": 3143000, "free_cash_flow": 30449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172749, "ticker_id": 8293, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8432000", "ebitda": "24634000", "netIncome": "-3136000", "grossProfit": "259528000", "depreciation": "None", "totalRevenue": "426617000", "costOfRevenue": "167089000", "interestIncome": "None", "incomeBeforeTax": "-3625000", "interestExpense": "12057000", "operatingIncome": "8432000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-489000", "reportedCurrency": "USD", "netInterestIncome": "-12057000", "nonInterestIncome": "None", "operatingExpenses": "251096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10583000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16202000", "sellingGeneralAndAdministrative": "33070000", "netIncomeFromContinuingOperations": "-3136000" }, "balance": { "goodwill": "64000000", "inventory": "93039000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "864651000", "longTermDebt": "516761000", "shortTermDebt": "598988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2468000", "reportedCurrency": "USD", "retainedEarnings": "-474535000", "totalLiabilities": "1313435000", "otherCurrentAssets": "58611000", "totalCurrentAssets": "170268000", "currentLongTermDebt": "516500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "694383000", "currentAccountsPayable": "127990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "917653000", "totalShareholderEquity": "-448784000", "capitalLeaseObligations": "401153000", "otherCurrentLiabilities": "67470000", "totalCurrentLiabilities": "894042000", "otherNonCurrentLiabilities": "100728000", "totalNonCurrentLiabilities": "419393000", "cashAndShortTermInvestments": "1592000", "commonStockSharesOutstanding": "22588000", "intangibleAssetsExcludingGoodwill": "2468000", "cashAndCashEquivalentsAtCarryingValue": "1592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3136000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2806000", "operatingCashflow": "27306000", "capitalExpenditures": "3143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24747000", "cashflowFromInvestment": "-2987000", "stockBasedCompensation": "1432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426617000, "cost_of_revenue": 167089000, "gross_profit": 259528000, "research_and_development": 10583000, "selling_general_admin": 33070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8432000, "depreciation_amortisation": 16202000, "ebitda": 24634000, "interest_expense": 12057000, "interest_income": null, "other_non_operating": null, "pretax_income": -3625000, "tax_provision": -489000, "effective_tax_rate": null, "net_income": -3136000, "net_income_continuing_ops": -3136000, "net_income_to_common": -3136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1592000, "short_term_investments": null, "net_receivables": 17026000, "inventory": 93039000, "other_current_assets": null, "total_current_assets": 170268000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2468000, "goodwill_and_intangibles": 66468000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 694383000, "total_assets": 864651000, "short_term_debt": 598988000, "accounts_payable": 127990000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 894042000, "long_term_debt": 516761000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 419393000, "total_liabilities": 1313435000, "total_debt": 1115749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -474535000, "total_equity": -448784000, "shares_outstanding": 22588000, "operating_cash_flow": 27306000, "stock_based_compensation": 1432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24747000, "free_cash_flow": 30449000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8432000", "ebitda": "24634000", "netIncome": "-3136000", "grossProfit": "259528000", "depreciation": "None", "totalRevenue": "426617000", "costOfRevenue": "167089000", "interestIncome": "None", "incomeBeforeTax": "-3625000", "interestExpense": "12057000", "operatingIncome": "8432000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-489000", "reportedCurrency": "USD", "netInterestIncome": "-12057000", "nonInterestIncome": "None", "operatingExpenses": "251096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10583000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16202000", "sellingGeneralAndAdministrative": "33070000", "netIncomeFromContinuingOperations": "-3136000" }, "balance": { "goodwill": "64000000", "inventory": "93039000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "864651000", "longTermDebt": "516761000", "shortTermDebt": "598988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2468000", "reportedCurrency": "USD", "retainedEarnings": "-474535000", "totalLiabilities": "1313435000", "otherCurrentAssets": "58611000", "totalCurrentAssets": "170268000", "currentLongTermDebt": "516500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "694383000", "currentAccountsPayable": "127990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "917653000", "totalShareholderEquity": "-448784000", "capitalLeaseObligations": "401153000", "otherCurrentLiabilities": "67470000", "totalCurrentLiabilities": "894042000", "otherNonCurrentLiabilities": "100728000", "totalNonCurrentLiabilities": "419393000", "cashAndShortTermInvestments": "1592000", "commonStockSharesOutstanding": "22588000", "intangibleAssetsExcludingGoodwill": "2468000", "cashAndCashEquivalentsAtCarryingValue": "1592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3136000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2806000", "operatingCashflow": "27306000", "capitalExpenditures": "3143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24747000", "cashflowFromInvestment": "-2987000", "stockBasedCompensation": "1432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16202000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 408413000, "cost_of_revenue": 166923000, "gross_profit": 241490000, "ebit": 6110000, "ebitda": 22810000, "pretax_income": -6150000, "tax_provision": -1099000, "net_income": -5051000, "net_income_to_common": -5051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2020000, "total_current_assets": 177384000, "total_assets": 883645000, "short_term_debt": 621114000, "long_term_debt": 540480000, "total_debt": 1161594000, "total_liabilities": 1330609000, "total_equity": -446964000, "shares_outstanding": 22614000, "goodwill_and_intangibles": 66523000 }, "cash_flow": { "operating_cash_flow": -10227000, "capital_expenditure": 4767000, "free_cash_flow": -5460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172750, "ticker_id": 8293, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6110000", "ebitda": "22810000", "netIncome": "-5051000", "grossProfit": "241490000", "depreciation": "None", "totalRevenue": "408413000", "costOfRevenue": "166923000", "interestIncome": "None", "incomeBeforeTax": "-6150000", "interestExpense": "12270000", "operatingIncome": "6120000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1099000", "reportedCurrency": "USD", "netInterestIncome": "-12270000", "nonInterestIncome": "None", "operatingExpenses": "235370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11578000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16700000", "sellingGeneralAndAdministrative": "39573000", "netIncomeFromContinuingOperations": "-5051000" }, "balance": { "goodwill": "64000000", "inventory": "95845000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "883645000", "longTermDebt": "540480000", "shortTermDebt": "621114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2523000", "reportedCurrency": "USD", "retainedEarnings": "-471399000", "totalLiabilities": "1330609000", "otherCurrentAssets": "59247000", "totalCurrentAssets": "177384000", "currentLongTermDebt": "540200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706261000", "currentAccountsPayable": "106039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "948924000", "totalShareholderEquity": "-446964000", "capitalLeaseObligations": "408724000", "otherCurrentLiabilities": "156854000", "totalCurrentLiabilities": "900570000", "otherNonCurrentLiabilities": "102229000", "totalNonCurrentLiabilities": "430038999", "cashAndShortTermInvestments": "2020000", "commonStockSharesOutstanding": "22614000", "intangibleAssetsExcludingGoodwill": "2523000", "cashAndCashEquivalentsAtCarryingValue": "2020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "5059000", "operatingCashflow": "-10227000", "capitalExpenditures": "4767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14946000", "cashflowFromInvestment": "-4767000", "stockBasedCompensation": "3992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408413000, "cost_of_revenue": 166923000, "gross_profit": 241490000, "research_and_development": 11578000, "selling_general_admin": 39573000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6110000, "depreciation_amortisation": 16700000, "ebitda": 22810000, "interest_expense": 12270000, "interest_income": null, "other_non_operating": null, "pretax_income": -6150000, "tax_provision": -1099000, "effective_tax_rate": null, "net_income": -5051000, "net_income_continuing_ops": -5051000, "net_income_to_common": -5051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2020000, "short_term_investments": null, "net_receivables": 20272000, "inventory": 95845000, "other_current_assets": null, "total_current_assets": 177384000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2523000, "goodwill_and_intangibles": 66523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 706261000, "total_assets": 883645000, "short_term_debt": 621114000, "accounts_payable": 106039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 900570000, "long_term_debt": 540480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 430038999, "total_liabilities": 1330609000, "total_debt": 1161594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -471399000, "total_equity": -446964000, "shares_outstanding": 22614000, "operating_cash_flow": -10227000, "stock_based_compensation": 3992000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4767000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14946000, "free_cash_flow": -5460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6110000", "ebitda": "22810000", "netIncome": "-5051000", "grossProfit": "241490000", "depreciation": "None", "totalRevenue": "408413000", "costOfRevenue": "166923000", "interestIncome": "None", "incomeBeforeTax": "-6150000", "interestExpense": "12270000", "operatingIncome": "6120000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1099000", "reportedCurrency": "USD", "netInterestIncome": "-12270000", "nonInterestIncome": "None", "operatingExpenses": "235370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11578000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16700000", "sellingGeneralAndAdministrative": "39573000", "netIncomeFromContinuingOperations": "-5051000" }, "balance": { "goodwill": "64000000", "inventory": "95845000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "883645000", "longTermDebt": "540480000", "shortTermDebt": "621114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2523000", "reportedCurrency": "USD", "retainedEarnings": "-471399000", "totalLiabilities": "1330609000", "otherCurrentAssets": "59247000", "totalCurrentAssets": "177384000", "currentLongTermDebt": "540200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706261000", "currentAccountsPayable": "106039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "948924000", "totalShareholderEquity": "-446964000", "capitalLeaseObligations": "408724000", "otherCurrentLiabilities": "156854000", "totalCurrentLiabilities": "900570000", "otherNonCurrentLiabilities": "102229000", "totalNonCurrentLiabilities": "430038999", "cashAndShortTermInvestments": "2020000", "commonStockSharesOutstanding": "22614000", "intangibleAssetsExcludingGoodwill": "2523000", "cashAndCashEquivalentsAtCarryingValue": "2020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "5059000", "operatingCashflow": "-10227000", "capitalExpenditures": "4767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14946000", "cashflowFromInvestment": "-4767000", "stockBasedCompensation": "3992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16690000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 470449000, "cost_of_revenue": 194275000, "gross_profit": 276174000, "ebit": 5542000, "ebitda": 23029000, "pretax_income": -6757000, "tax_provision": 725000, "net_income": -7482000, "net_income_to_common": -7482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2068000, "total_current_assets": 181049000, "total_assets": 908473000, "short_term_debt": 604800000, "long_term_debt": 523800000, "total_debt": 1128600000, "total_liabilities": 1354336000, "total_equity": -445863000, "shares_outstanding": 22506000, "goodwill_and_intangibles": 130578999 }, "cash_flow": { "operating_cash_flow": 33745000, "capital_expenditure": 9308000, "free_cash_flow": 43053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172751, "ticker_id": 8293, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5542000", "ebitda": "23029000", "netIncome": "-7482000", "grossProfit": "276174000", "depreciation": "None", "totalRevenue": "470449000", "costOfRevenue": "194275000", "interestIncome": "None", "incomeBeforeTax": "-6757000", "interestExpense": "12299000", "operatingIncome": "5542000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "725000", "reportedCurrency": "USD", "netInterestIncome": "-12299000", "nonInterestIncome": "None", "operatingExpenses": "270632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12441000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17487000", "sellingGeneralAndAdministrative": "39079000", "netIncomeFromContinuingOperations": "-7482000" }, "balance": { "goodwill": "64000000", "inventory": "100904000", "commonStock": "223000", "currentDebt": "None", "investments": "None", "totalAssets": "908473000", "longTermDebt": "523800000", "shortTermDebt": "604800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "66578999", "reportedCurrency": "USD", "retainedEarnings": "-466348000", "totalLiabilities": "1354336000", "otherCurrentAssets": "56244000", "totalCurrentAssets": "181049000", "currentLongTermDebt": "523500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727424000", "currentAccountsPayable": "125304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "948247000", "totalShareholderEquity": "-445863000", "capitalLeaseObligations": "424747000", "otherCurrentLiabilities": "159427000", "totalCurrentLiabilities": "906192000", "otherNonCurrentLiabilities": "104697000", "totalNonCurrentLiabilities": "448144000", "cashAndShortTermInvestments": "2068000", "commonStockSharesOutstanding": "22506000", "intangibleAssetsExcludingGoodwill": "66578999", "cashAndCashEquivalentsAtCarryingValue": "2068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "14529000", "operatingCashflow": "33745000", "capitalExpenditures": "9308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21966000", "cashflowFromInvestment": "-12250000", "stockBasedCompensation": "4117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470449000, "cost_of_revenue": 194275000, "gross_profit": 276174000, "research_and_development": 12441000, "selling_general_admin": 39079000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5542000, "depreciation_amortisation": 17487000, "ebitda": 23029000, "interest_expense": 12299000, "interest_income": null, "other_non_operating": null, "pretax_income": -6757000, "tax_provision": 725000, "effective_tax_rate": null, "net_income": -7482000, "net_income_continuing_ops": -7482000, "net_income_to_common": -7482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2068000, "short_term_investments": null, "net_receivables": 21833000, "inventory": 100904000, "other_current_assets": null, "total_current_assets": 181049000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 66578999, "goodwill_and_intangibles": 130578999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 727424000, "total_assets": 908473000, "short_term_debt": 604800000, "accounts_payable": 125304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 906192000, "long_term_debt": 523800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 448144000, "total_liabilities": 1354336000, "total_debt": 1128600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -466348000, "total_equity": -445863000, "shares_outstanding": 22506000, "operating_cash_flow": 33745000, "stock_based_compensation": 4117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21966000, "free_cash_flow": 43053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5542000", "ebitda": "23029000", "netIncome": "-7482000", "grossProfit": "276174000", "depreciation": "None", "totalRevenue": "470449000", "costOfRevenue": "194275000", "interestIncome": "None", "incomeBeforeTax": "-6757000", "interestExpense": "12299000", "operatingIncome": "5542000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "725000", "reportedCurrency": "USD", "netInterestIncome": "-12299000", "nonInterestIncome": "None", "operatingExpenses": "270632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12441000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17487000", "sellingGeneralAndAdministrative": "39079000", "netIncomeFromContinuingOperations": "-7482000" }, "balance": { "goodwill": "64000000", "inventory": "100904000", "commonStock": "223000", "currentDebt": "None", "investments": "None", "totalAssets": "908473000", "longTermDebt": "523800000", "shortTermDebt": "604800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "66578999", "reportedCurrency": "USD", "retainedEarnings": "-466348000", "totalLiabilities": "1354336000", "otherCurrentAssets": "56244000", "totalCurrentAssets": "181049000", "currentLongTermDebt": "523500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727424000", "currentAccountsPayable": "125304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "948247000", "totalShareholderEquity": "-445863000", "capitalLeaseObligations": "424747000", "otherCurrentLiabilities": "159427000", "totalCurrentLiabilities": "906192000", "otherNonCurrentLiabilities": "104697000", "totalNonCurrentLiabilities": "448144000", "cashAndShortTermInvestments": "2068000", "commonStockSharesOutstanding": "22506000", "intangibleAssetsExcludingGoodwill": "66578999", "cashAndCashEquivalentsAtCarryingValue": "2068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "14529000", "operatingCashflow": "33745000", "capitalExpenditures": "9308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21966000", "cashflowFromInvestment": "-12250000", "stockBasedCompensation": "4117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17487000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 429518000, "cost_of_revenue": 186609000, "gross_profit": 242909000, "ebit": -19604000, "ebitda": -1620000, "pretax_income": -32291000, "tax_provision": -7103000, "net_income": -25188000, "net_income_to_common": -25188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2539000, "total_current_assets": 206128000, "total_assets": 1089663000, "short_term_debt": 621260000, "long_term_debt": 539819000, "total_debt": 1161079000, "total_liabilities": 1531591000, "total_equity": -441928000, "shares_outstanding": 22483000, "goodwill_and_intangibles": 66634000 }, "cash_flow": { "operating_cash_flow": -40844000, "capital_expenditure": 9034000, "free_cash_flow": -31810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172752, "ticker_id": 8293, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19604000", "ebitda": "-1620000", "netIncome": "-25188000", "grossProfit": "242909000", "depreciation": "None", "totalRevenue": "429518000", "costOfRevenue": "186609000", "interestIncome": "None", "incomeBeforeTax": "-32291000", "interestExpense": "12687000", "operatingIncome": "-19604000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7103000", "reportedCurrency": "USD", "netInterestIncome": "-12687000", "nonInterestIncome": "None", "operatingExpenses": "262513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13276000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17984000", "sellingGeneralAndAdministrative": "35477000", "netIncomeFromContinuingOperations": "-25188000" }, "balance": { "goodwill": "64000000", "inventory": "115433000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "1089663000", "longTermDebt": "539819000", "shortTermDebt": "621260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2634000", "reportedCurrency": "USD", "retainedEarnings": "-458866000", "totalLiabilities": "1531591000", "otherCurrentAssets": "61297000", "totalCurrentAssets": "206128000", "currentLongTermDebt": "539500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883535000", "currentAccountsPayable": "135901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "972654000", "totalShareholderEquity": "-441928000", "capitalLeaseObligations": "433154000", "otherCurrentLiabilities": "161776000", "totalCurrentLiabilities": "936071000", "otherNonCurrentLiabilities": "105343000", "totalNonCurrentLiabilities": "595519999", "cashAndShortTermInvestments": "2539000", "commonStockSharesOutstanding": "22483000", "intangibleAssetsExcludingGoodwill": "2634000", "cashAndCashEquivalentsAtCarryingValue": "2539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "791000", "operatingCashflow": "-40844000", "capitalExpenditures": "9034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51500000", "cashflowFromInvestment": "-9023000", "stockBasedCompensation": "3983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18847000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429518000, "cost_of_revenue": 186609000, "gross_profit": 242909000, "research_and_development": 13276000, "selling_general_admin": 35477000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19604000, "depreciation_amortisation": 17984000, "ebitda": -1620000, "interest_expense": 12687000, "interest_income": null, "other_non_operating": null, "pretax_income": -32291000, "tax_provision": -7103000, "effective_tax_rate": null, "net_income": -25188000, "net_income_continuing_ops": -25188000, "net_income_to_common": -25188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2539000, "short_term_investments": null, "net_receivables": 26859000, "inventory": 115433000, "other_current_assets": null, "total_current_assets": 206128000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2634000, "goodwill_and_intangibles": 66634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 883535000, "total_assets": 1089663000, "short_term_debt": 621260000, "accounts_payable": 135901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 936071000, "long_term_debt": 539819000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 595519999, "total_liabilities": 1531591000, "total_debt": 1161079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458866000, "total_equity": -441928000, "shares_outstanding": 22483000, "operating_cash_flow": -40844000, "stock_based_compensation": 3983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51500000, "free_cash_flow": -31810000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19604000", "ebitda": "-1620000", "netIncome": "-25188000", "grossProfit": "242909000", "depreciation": "None", "totalRevenue": "429518000", "costOfRevenue": "186609000", "interestIncome": "None", "incomeBeforeTax": "-32291000", "interestExpense": "12687000", "operatingIncome": "-19604000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7103000", "reportedCurrency": "USD", "netInterestIncome": "-12687000", "nonInterestIncome": "None", "operatingExpenses": "262513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13276000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17984000", "sellingGeneralAndAdministrative": "35477000", "netIncomeFromContinuingOperations": "-25188000" }, "balance": { "goodwill": "64000000", "inventory": "115433000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "1089663000", "longTermDebt": "539819000", "shortTermDebt": "621260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2634000", "reportedCurrency": "USD", "retainedEarnings": "-458866000", "totalLiabilities": "1531591000", "otherCurrentAssets": "61297000", "totalCurrentAssets": "206128000", "currentLongTermDebt": "539500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883535000", "currentAccountsPayable": "135901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "972654000", "totalShareholderEquity": "-441928000", "capitalLeaseObligations": "433154000", "otherCurrentLiabilities": "161776000", "totalCurrentLiabilities": "936071000", "otherNonCurrentLiabilities": "105343000", "totalNonCurrentLiabilities": "595519999", "cashAndShortTermInvestments": "2539000", "commonStockSharesOutstanding": "22483000", "intangibleAssetsExcludingGoodwill": "2634000", "cashAndCashEquivalentsAtCarryingValue": "2539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "791000", "operatingCashflow": "-40844000", "capitalExpenditures": "9034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51500000", "cashflowFromInvestment": "-9023000", "stockBasedCompensation": "3983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18847000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 472648000, "cost_of_revenue": 201537000, "gross_profit": 271111000, "ebit": 5387000, "ebitda": 23834000, "pretax_income": -5571000, "tax_provision": -3253000, "net_income": -2318000, "net_income_to_common": -2318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 906000, "total_current_assets": 198067000, "total_assets": 961035000, "short_term_debt": 571143000, "long_term_debt": 488338000, "total_debt": 1059481000, "total_liabilities": 1381722000, "total_equity": -420687000, "shares_outstanding": 22479000, "goodwill_and_intangibles": 66690000 }, "cash_flow": { "operating_cash_flow": 13096000, "capital_expenditure": 18123000, "free_cash_flow": 31219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172754, "ticker_id": 8293, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5387000", "ebitda": "23834000", "netIncome": "-2318000", "grossProfit": "271111000", "depreciation": "None", "totalRevenue": "472648000", "costOfRevenue": "201537000", "interestIncome": "None", "incomeBeforeTax": "-5571000", "interestExpense": "10958000", "operatingIncome": "5387000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3253000", "reportedCurrency": "USD", "netInterestIncome": "-10958000", "nonInterestIncome": "None", "operatingExpenses": "265724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12633000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18447000", "sellingGeneralAndAdministrative": "31948000", "netIncomeFromContinuingOperations": "-2318000" }, "balance": { "goodwill": "64000000", "inventory": "116224000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "961035000", "longTermDebt": "488338000", "shortTermDebt": "571143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2690000", "reportedCurrency": "USD", "retainedEarnings": "-433678000", "totalLiabilities": "1381722000", "otherCurrentAssets": "62306000", "totalCurrentAssets": "198067000", "currentLongTermDebt": "488000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762968000", "currentAccountsPayable": "168883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "927722000", "totalShareholderEquity": "-420687000", "capitalLeaseObligations": "439722000", "otherCurrentLiabilities": "115961000", "totalCurrentLiabilities": "919326000", "otherNonCurrentLiabilities": "105817000", "totalNonCurrentLiabilities": "462396000", "cashAndShortTermInvestments": "906000", "commonStockSharesOutstanding": "22479000", "intangibleAssetsExcludingGoodwill": "2690000", "cashAndCashEquivalentsAtCarryingValue": "906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5222000", "operatingCashflow": "13096000", "capitalExpenditures": "18123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5007000", "cashflowFromInvestment": "-18995000", "stockBasedCompensation": "982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472648000, "cost_of_revenue": 201537000, "gross_profit": 271111000, "research_and_development": 12633000, "selling_general_admin": 31948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5387000, "depreciation_amortisation": 18447000, "ebitda": 23834000, "interest_expense": 10958000, "interest_income": null, "other_non_operating": null, "pretax_income": -5571000, "tax_provision": -3253000, "effective_tax_rate": null, "net_income": -2318000, "net_income_continuing_ops": -2318000, "net_income_to_common": -2318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 906000, "short_term_investments": null, "net_receivables": 18631000, "inventory": 116224000, "other_current_assets": null, "total_current_assets": 198067000, "net_ppe": null, "goodwill": 64000000, "intangible_assets": 2690000, "goodwill_and_intangibles": 66690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 762968000, "total_assets": 961035000, "short_term_debt": 571143000, "accounts_payable": 168883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 919326000, "long_term_debt": 488338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 462396000, "total_liabilities": 1381722000, "total_debt": 1059481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433678000, "total_equity": -420687000, "shares_outstanding": 22479000, "operating_cash_flow": 13096000, "stock_based_compensation": 982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18123000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18995000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5007000, "free_cash_flow": 31219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5387000", "ebitda": "23834000", "netIncome": "-2318000", "grossProfit": "271111000", "depreciation": "None", "totalRevenue": "472648000", "costOfRevenue": "201537000", "interestIncome": "None", "incomeBeforeTax": "-5571000", "interestExpense": "10958000", "operatingIncome": "5387000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3253000", "reportedCurrency": "USD", "netInterestIncome": "-10958000", "nonInterestIncome": "None", "operatingExpenses": "265724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12633000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18447000", "sellingGeneralAndAdministrative": "31948000", "netIncomeFromContinuingOperations": "-2318000" }, "balance": { "goodwill": "64000000", "inventory": "116224000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "961035000", "longTermDebt": "488338000", "shortTermDebt": "571143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2690000", "reportedCurrency": "USD", "retainedEarnings": "-433678000", "totalLiabilities": "1381722000", "otherCurrentAssets": "62306000", "totalCurrentAssets": "198067000", "currentLongTermDebt": "488000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762968000", "currentAccountsPayable": "168883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "927722000", "totalShareholderEquity": "-420687000", "capitalLeaseObligations": "439722000", "otherCurrentLiabilities": "115961000", "totalCurrentLiabilities": "919326000", "otherNonCurrentLiabilities": "105817000", "totalNonCurrentLiabilities": "462396000", "cashAndShortTermInvestments": "906000", "commonStockSharesOutstanding": "22479000", "intangibleAssetsExcludingGoodwill": "2690000", "cashAndCashEquivalentsAtCarryingValue": "906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5222000", "operatingCashflow": "13096000", "capitalExpenditures": "18123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5007000", "cashflowFromInvestment": "-18995000", "stockBasedCompensation": "982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18447000", "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": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "income_statement": { "revenue": 458789000, "cost_of_revenue": 194544000, "gross_profit": 264245000, "ebit": 11226000, "ebitda": 29757000, "pretax_income": 1278000, "tax_provision": 524000, "net_income": 754000, "net_income_to_common": 754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1798000, "total_current_assets": 208517000, "total_assets": 965155000, "short_term_debt": 566239000, "long_term_debt": null, "total_debt": 566239000, "total_liabilities": 1384296000, "total_equity": -419141000, "shares_outstanding": 22502000, "goodwill_and_intangibles": 67086000 }, "cash_flow": { "operating_cash_flow": 139000, "capital_expenditure": 14343000, "free_cash_flow": 14482000, "dividends_paid": 15077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 172755, "ticker_id": 8293, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:17.504280+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11226000", "ebitda": "29757000", "netIncome": "754000", "grossProfit": "264245000", "depreciation": "None", "totalRevenue": "458789000", "costOfRevenue": "194544000", "interestIncome": "None", "incomeBeforeTax": "1278000", "interestExpense": "9948000", "operatingIncome": "11226000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "524000", "reportedCurrency": "USD", "netInterestIncome": "-9948000", "nonInterestIncome": "None", "operatingExpenses": "253019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15445000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18531000", "sellingGeneralAndAdministrative": "39795000", "netIncomeFromContinuingOperations": "754000" }, "balance": { "goodwill": "64097000", "inventory": "121446000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "965155000", "longTermDebt": "None", "shortTermDebt": "566239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2989000", "reportedCurrency": "USD", "retainedEarnings": "-431360000", "totalLiabilities": "1384296000", "otherCurrentAssets": "61171000", "totalCurrentAssets": "208517000", "currentLongTermDebt": "483800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "756638000", "currentAccountsPayable": "152205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "191067000", "shortLongTermDebtTotal": "922283000", "totalShareholderEquity": "-419141000", "capitalLeaseObligations": "438483000", "otherCurrentLiabilities": "121464000", "totalCurrentLiabilities": "921762000", "otherNonCurrentLiabilities": "106490000", "totalNonCurrentLiabilities": "462534000", "cashAndShortTermInvestments": "1798000", "commonStockSharesOutstanding": "22502000", "intangibleAssetsExcludingGoodwill": "2989000", "cashAndCashEquivalentsAtCarryingValue": "1798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "754000", "profitLoss": "None", "dividendPayout": "15077000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4665000", "operatingCashflow": "139000", "capitalExpenditures": "14343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14978000", "cashflowFromInvestment": "-14778000", "stockBasedCompensation": "5251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 458789000, "cost_of_revenue": 194544000, "gross_profit": 264245000, "research_and_development": 15445000, "selling_general_admin": 39795000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11226000, "depreciation_amortisation": 18531000, "ebitda": 29757000, "interest_expense": 9948000, "interest_income": null, "other_non_operating": null, "pretax_income": 1278000, "tax_provision": 524000, "effective_tax_rate": null, "net_income": 754000, "net_income_continuing_ops": 754000, "net_income_to_common": 754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1798000, "short_term_investments": null, "net_receivables": 24102000, "inventory": 121446000, "other_current_assets": null, "total_current_assets": 208517000, "net_ppe": null, "goodwill": 64097000, "intangible_assets": 2989000, "goodwill_and_intangibles": 67086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 756638000, "total_assets": 965155000, "short_term_debt": 566239000, "accounts_payable": 152205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 921762000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 462534000, "total_liabilities": 1384296000, "total_debt": 566239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -431360000, "total_equity": -419141000, "shares_outstanding": 22502000, "operating_cash_flow": 139000, "stock_based_compensation": 5251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14778000, "dividends_paid": 15077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14978000, "free_cash_flow": 14482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11226000", "ebitda": "29757000", "netIncome": "754000", "grossProfit": "264245000", "depreciation": "None", "totalRevenue": "458789000", "costOfRevenue": "194544000", "interestIncome": "None", "incomeBeforeTax": "1278000", "interestExpense": "9948000", "operatingIncome": "11226000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "524000", "reportedCurrency": "USD", "netInterestIncome": "-9948000", "nonInterestIncome": "None", "operatingExpenses": "253019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15445000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18531000", "sellingGeneralAndAdministrative": "39795000", "netIncomeFromContinuingOperations": "754000" }, "balance": { "goodwill": "64097000", "inventory": "121446000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "965155000", "longTermDebt": "None", "shortTermDebt": "566239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2989000", "reportedCurrency": "USD", "retainedEarnings": "-431360000", "totalLiabilities": "1384296000", "otherCurrentAssets": "61171000", "totalCurrentAssets": "208517000", "currentLongTermDebt": "483800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "756638000", "currentAccountsPayable": "152205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "191067000", "shortLongTermDebtTotal": "922283000", "totalShareholderEquity": "-419141000", "capitalLeaseObligations": "438483000", "otherCurrentLiabilities": "121464000", "totalCurrentLiabilities": "921762000", "otherNonCurrentLiabilities": "106490000", "totalNonCurrentLiabilities": "462534000", "cashAndShortTermInvestments": "1798000", "commonStockSharesOutstanding": "22502000", "intangibleAssetsExcludingGoodwill": "2989000", "cashAndCashEquivalentsAtCarryingValue": "1798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "754000", "profitLoss": "None", "dividendPayout": "15077000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4665000", "operatingCashflow": "139000", "capitalExpenditures": "14343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14978000", "cashflowFromInvestment": "-14778000", "stockBasedCompensation": "5251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18531000", "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": "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" } ], "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" ] } } }