{ "ticker": { "uuid": "1f5a27ad-fba5-4844-bc4a-a248f6b4baab", "symbol": "NBR", "name": "Nabors Industries Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/1f5a27ad-fba5-4844-bc4a-a248f6b4baab/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f5a27ad-fba5-4844-bc4a-a248f6b4baab/" }, "ticker_metadata": { "id": 2814, "uuid": "1f5a27ad-fba5-4844-bc4a-a248f6b4baab", "symbol": "NBR", "name": "Nabors Industries Ltd.", "asset_type": "equity", "market_cap": 1370545000, "stock_exchange_id": 3, "industry": "Oil & Gas Drilling", "sector": "Energy", "description": "Nabors Industries Ltd. provides drilling and drilling related services for onshore and offshore oil and natural gas wells. The company is headquartered in Hamilton, Bermuda.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1f5a27ad-fba5-4844-bc4a-a248f6b4baab", "symbol": "NBR", "name": "Nabors Industries Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/1f5a27ad-fba5-4844-bc4a-a248f6b4baab/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f5a27ad-fba5-4844-bc4a-a248f6b4baab/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.99, "value": 0.96, "quality": 0.95, "momentum": 0.97, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 95.93, "market_cap": 1363453090, "pe_ratio": 6.556, "earnings_yield": 0.1525, "ebitda_to_ev": 0.4379, "shareholder_yield": 0.0044, "roe": 0.3655, "piotroski_f_score": 7, "momentum_12_1": 2.2337, "volatility_252d": 0.6183 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.306272+00:00", "batch_id": "" }, "size": { "price_close": 95.93, "market_cap": 1363453090, "market_cap_usd": 1363453090, "enterprise_value": 2990845090, "shares_outstanding": 14213000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.556, "pb_ratio": 2.3965, "ptbv_ratio": 2.3965, "ps_ratio": 0.4219, "pcf_ratio": 1.8967, "pfcf_ratio": 0.9503, "ev_ebitda": 2.2839, "ev_ebit": 4.5401, "ev_sales": 0.9254, "ev_fcf": 2.0845, "earnings_yield": 0.1525, "fcf_yield": 0.4797, "price_to_sales": 0.4219, "price_to_book": 2.3965, "price_to_cashflow": 1.8967, "ebitda_to_ev": 0.4379, "sales_yield": 1.0806 }, "yield": { "dividend_yield": 0.0044, "buyback_yield": 0, "shareholder_yield": 0.0044, "debt_paydown_yield": null, "total_yield": 0.0044 }, "quality": { "gross_margin": 0.2462, "operating_margin": 0.2038, "net_margin": 0.0643, "ebitda_margin": 0.4052, "fcf_margin": 0.4439, "roe": 0.3655, "roa": 0.0474, "roic": 0.1982, "roc_greenblatt": null, "asset_turnover": 0.737, "cash_conversion": 6.8992, "accruals_ratio": -0.1165, "sbc_to_revenue": 0.0073, "piotroski_f_score": 7, "altman_z_score": 1.0725, "earnings_stability_5y": 8.3421, "revenue_stability_5y": 0.1709, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1815, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.1747, "net_debt_to_ebitda": 1.2427, "debt_to_assets": 0.4853, "interest_coverage": 3.2166, "current_ratio": 1.9695, "quick_ratio": 1.8155, "net_debt": 1627392000, "local_beta": 0.0015, "volatility_252d": 0.6183, "volatility_60d": 1.3096, "max_drawdown_12m": -0.2001, "risk_adjusted_momentum": 3.6128 }, "growth": { "revenue_growth_1y": 0.1021, "revenue_growth_3y_cagr": 0.0627, "revenue_growth_5y_cagr": 0.0834, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2056, "book_value_growth_1y": 1.7932, "revenue_growth": 0.1021, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0151, "price_return_3m": 0.2185, "price_return_6m": 0.6421, "price_return_9m": 1.4975, "price_return_12m": 2.1849, "price_return_12m_ex1m": 2.2337, "momentum_6m": 0.6421, "momentum_12m": 2.1849, "momentum_12_1": 2.2337, "distance_from_52w_high": -0.0899, "distance_from_52w_low": 2.4371, "relative_strength": 2.085 }, "raw_ttm": { "revenue_ttm": 3232055000, "gross_profit_ttm": 795789000, "ebit_ttm": 658763000, "ebitda_ttm": 1309545000, "net_income_ttm": 207970000, "eps_diluted_ttm": 14.6324, "operating_cash_flow_ttm": 718870000, "capital_expenditure_ttm": 715950000, "fcf_ttm": 1434820000, "dividends_paid_ttm": 6052000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 204801000, "cash_and_equivalents": 500807000, "total_current_assets": 1152601000, "total_current_liabilities": 585215000, "net_ppe": null, "total_assets": 4385636000, "total_debt": 2128199000, "total_equity": 568942000, "net_working_capital": 76049000, "book_value_per_share": 40.0297, "retained_earnings": -1858369000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 40.0297 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 10, "rank_pb": 56, "rank_ptbv": 48, "rank_ps": 12, "rank_pcf": 6, "rank_ev_ebitda": 4, "rank_ev_ebit": 28, "rank_earnings_yield": 10, "rank_fcf_yield": 5, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 8, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 77, "rank_fcf_margin": 18, "rank_piotroski": 18, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4 }, "composites": { "value_composite": 4, "quality_composite": 5, "momentum_composite": 3, "growth_composite": 29, "yield_composite": 68, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 4, "overall_composite": 1, "quality_value_composite": 0.955, "os_score": 0.99, "value_percentile": 0.96, "quality_percentile": 0.95, "momentum_percentile": 0.97, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 4, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4595, "ticker_id": 2814, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.306272+00:00", "batch_id": "", "os_score_delta": null, "price_close": 95.93, "market_cap": 1363453090, "market_cap_usd": 1363453090, "enterprise_value": 2990845090, "shares_outstanding": 14213000, "fx_rate_to_usd": null, "pe_ratio": 6.55600851, "pb_ratio": 2.39647115, "ptbv_ratio": 2.39647115, "ps_ratio": 0.42185331, "pcf_ratio": 1.89666155, "pfcf_ratio": 0.95026072, "ev_ebitda": 2.28388111, "ev_ebit": 4.5400927, "ev_sales": 0.92536949, "ev_fcf": 2.08447407, "earnings_yield": 0.15253183, "fcf_yield": 0.47973732, "dividend_yield": 0.00443873, "buyback_yield": 0, "shareholder_yield": 0.00443873, "debt_paydown_yield": null, "total_yield": 0.00443873, "gross_margin": 0.24621765, "operating_margin": 0.20382172, "net_margin": 0.06434606, "ebitda_margin": 0.40517411, "fcf_margin": 0.44393428, "roe": 0.36553814, "roa": 0.04742072, "roic": 0.1982263, "roc_greenblatt": null, "asset_turnover": 0.73696381, "cash_conversion": 6.89916815, "accruals_ratio": -0.11649394, "sbc_to_revenue": 0.00730557, "debt_to_equity": 5.17470498, "net_debt_to_ebitda": 1.2427156, "debt_to_assets": 0.48526576, "interest_coverage": 3.2166005, "current_ratio": 1.96953427, "quick_ratio": 1.81547465, "net_debt": 1627392000, "revenue_growth_1y": 0.10210945, "revenue_growth_3y_cagr": 0.0626779, "revenue_growth_5y_cagr": 0.08336021, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20555684, "book_value_growth_1y": 1.79320864, "piotroski_f_score": 7, "altman_z_score": 1.07253441, "earnings_stability_5y": 8.342129, "revenue_stability_5y": 0.170899, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0150924, "price_return_3m": 0.21846818, "price_return_6m": 0.64207463, "price_return_9m": 1.49752669, "price_return_12m": 2.18492696, "price_return_12m_ex1m": 2.23373174, "distance_from_52w_high": -0.08993454, "distance_from_52w_low": 2.43711931, "relative_strength": 2.08496338, "local_beta": 0.0015, "volatility_252d": 0.618276, "volatility_60d": 1.309593, "max_drawdown_12m": -0.20005732, "revenue_ttm": 3232055000, "gross_profit_ttm": 795789000, "ebit_ttm": 658763000, "ebitda_ttm": 1309545000, "net_income_ttm": 207970000, "eps_diluted_ttm": 14.63237881, "operating_cash_flow_ttm": 718870000, "capital_expenditure_ttm": 715950000, "fcf_ttm": 1434820000, "dividends_paid_ttm": 6052000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 204801000, "cash_and_equivalents": 500807000, "total_current_assets": 1152601000, "total_current_liabilities": 585215000, "net_ppe": null, "total_assets": 4385636000, "total_debt": 2128199000, "total_equity": 568942000, "net_working_capital": 76049000, "book_value_per_share": 40.02969113, "retained_earnings": -1858369000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 40.02969113, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 10, "rank_pb": 56, "rank_ptbv": 48, "rank_ps": 12, "rank_pcf": 6, "rank_ev_ebitda": 4, "rank_ev_ebit": 28, "rank_earnings_yield": 10, "rank_fcf_yield": 5, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 8, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 77, "rank_fcf_margin": 18, "rank_piotroski": 18, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 4, "quality_composite": 5, "momentum_composite": 3, "growth_composite": 29, "yield_composite": 68, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 4, "overall_composite": 1, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 95.93, "os": 0.99, "value": 0.96, "quality": 0.95, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.556, "earnings_yield": 0.1525, "shareholder_yield": 0.0044, "roe": 0.3655, "momentum_12_1": 2.2337, "complete_fields": { "id": 4595, "ticker_id": 2814, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.306272+00:00", "batch_id": "", "os_score_delta": null, "price_close": 95.93, "market_cap": 1363453090, "market_cap_usd": 1363453090, "enterprise_value": 2990845090, "shares_outstanding": 14213000, "fx_rate_to_usd": null, "pe_ratio": 6.55600851, "pb_ratio": 2.39647115, "ptbv_ratio": 2.39647115, "ps_ratio": 0.42185331, "pcf_ratio": 1.89666155, "pfcf_ratio": 0.95026072, "ev_ebitda": 2.28388111, "ev_ebit": 4.5400927, "ev_sales": 0.92536949, "ev_fcf": 2.08447407, "earnings_yield": 0.15253183, "fcf_yield": 0.47973732, "dividend_yield": 0.00443873, "buyback_yield": 0, "shareholder_yield": 0.00443873, "debt_paydown_yield": null, "total_yield": 0.00443873, "gross_margin": 0.24621765, "operating_margin": 0.20382172, "net_margin": 0.06434606, "ebitda_margin": 0.40517411, "fcf_margin": 0.44393428, "roe": 0.36553814, "roa": 0.04742072, "roic": 0.1982263, "roc_greenblatt": null, "asset_turnover": 0.73696381, "cash_conversion": 6.89916815, "accruals_ratio": -0.11649394, "sbc_to_revenue": 0.00730557, "debt_to_equity": 5.17470498, "net_debt_to_ebitda": 1.2427156, "debt_to_assets": 0.48526576, "interest_coverage": 3.2166005, "current_ratio": 1.96953427, "quick_ratio": 1.81547465, "net_debt": 1627392000, "revenue_growth_1y": 0.10210945, "revenue_growth_3y_cagr": 0.0626779, "revenue_growth_5y_cagr": 0.08336021, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20555684, "book_value_growth_1y": 1.79320864, "piotroski_f_score": 7, "altman_z_score": 1.07253441, "earnings_stability_5y": 8.342129, "revenue_stability_5y": 0.170899, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0150924, "price_return_3m": 0.21846818, "price_return_6m": 0.64207463, "price_return_9m": 1.49752669, "price_return_12m": 2.18492696, "price_return_12m_ex1m": 2.23373174, "distance_from_52w_high": -0.08993454, "distance_from_52w_low": 2.43711931, "relative_strength": 2.08496338, "local_beta": 0.0015, "volatility_252d": 0.618276, "volatility_60d": 1.309593, "max_drawdown_12m": -0.20005732, "revenue_ttm": 3232055000, "gross_profit_ttm": 795789000, "ebit_ttm": 658763000, "ebitda_ttm": 1309545000, "net_income_ttm": 207970000, "eps_diluted_ttm": 14.63237881, "operating_cash_flow_ttm": 718870000, "capital_expenditure_ttm": 715950000, "fcf_ttm": 1434820000, "dividends_paid_ttm": 6052000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 204801000, "cash_and_equivalents": 500807000, "total_current_assets": 1152601000, "total_current_liabilities": 585215000, "net_ppe": null, "total_assets": 4385636000, "total_debt": 2128199000, "total_equity": 568942000, "net_working_capital": 76049000, "book_value_per_share": 40.02969113, "retained_earnings": -1858369000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 40.02969113, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 10, "rank_pb": 56, "rank_ptbv": 48, "rank_ps": 12, "rank_pcf": 6, "rank_ev_ebitda": 4, "rank_ev_ebit": 28, "rank_earnings_yield": 10, "rank_fcf_yield": 5, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 8, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 77, "rank_fcf_margin": 18, "rank_piotroski": 18, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 4, "quality_composite": 5, "momentum_composite": 3, "growth_composite": 29, "yield_composite": 68, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 4, "overall_composite": 1, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 3184693000, "cost_of_revenue": 2563610000, "gross_profit": 621083000, "ebit": 263433000, "ebitda": 912667000, "pretax_income": 537528000, "tax_provision": 163095000, "net_income": 248339000, "net_income_to_common": 248339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940707000, "total_current_assets": 1551573000, "total_assets": 4789657000, "short_term_debt": 387232000, "long_term_debt": 2117187000, "total_debt": 2504419000, "total_liabilities": 3352014000, "total_equity": 590727000, "shares_outstanding": 14416000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 693266000, "capital_expenditure": 715948000, "free_cash_flow": 1409214000, "dividends_paid": 6052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301566, "ticker_id": 2814, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263433000", "ebitda": "912667000", "netIncome": "248339000", "grossProfit": "621083000", "depreciation": "None", "totalRevenue": "3184693000", "costOfRevenue": "2563610000", "interestIncome": "187718000", "incomeBeforeTax": "537528000", "interestExpense": "215366000", "operatingIncome": "263433000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "163095000", "reportedCurrency": "USD", "netInterestIncome": "-187452000", "nonInterestIncome": "None", "operatingExpenses": "357650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53063000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2563610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "649234000", "sellingGeneralAndAdministrative": "304587000", "netIncomeFromContinuingOperations": "374433000" }, "balance": { "goodwill": "None", "inventory": "94789000", "commonStock": "785000", "currentDebt": "None", "investments": "None", "totalAssets": "4789657000", "longTermDebt": "2117187000", "shortTermDebt": "387232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1836514000", "totalLiabilities": "3352014000", "otherCurrentAssets": "124341000", "totalCurrentAssets": "1551573000", "currentLongTermDebt": "377492000", "longTermInvestments": "None", "shortTermInvestments": "31000", "currentNetReceivables": "391705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3238084000", "currentAccountsPayable": "300467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2920019000", "shortLongTermDebtTotal": "2565365000", "totalShareholderEquity": "590727000", "capitalLeaseObligations": "9740000", "otherCurrentLiabilities": "225476000", "totalCurrentLiabilities": "993001000", "otherNonCurrentLiabilities": "234700000", "totalNonCurrentLiabilities": "2359013000", "cashAndShortTermInvestments": "940707000", "commonStockSharesOutstanding": "14416000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "940707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248339000", "profitLoss": "None", "dividendPayout": "6052000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33443000", "operatingCashflow": "693266000", "capitalExpenditures": "715948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-566787000", "cashflowFromInvestment": "97087000", "stockBasedCompensation": "23383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-342371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "649234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3184693000, "cost_of_revenue": 2563610000, "gross_profit": 621083000, "research_and_development": 53063000, "selling_general_admin": 304587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263433000, "depreciation_amortisation": 649234000, "ebitda": 912667000, "interest_expense": 215366000, "interest_income": null, "other_non_operating": null, "pretax_income": 537528000, "tax_provision": 163095000, "effective_tax_rate": null, "net_income": 248339000, "net_income_continuing_ops": 374433000, "net_income_to_common": 248339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 940707000, "short_term_investments": 31000, "net_receivables": 391705000, "inventory": 94789000, "other_current_assets": null, "total_current_assets": 1551573000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3238084000, "total_assets": 4789657000, "short_term_debt": 387232000, "accounts_payable": 300467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 993001000, "long_term_debt": 2117187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2359013000, "total_liabilities": 3352014000, "total_debt": 2504419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1836514000, "total_equity": 590727000, "shares_outstanding": 14416000, "operating_cash_flow": 693266000, "stock_based_compensation": 23383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 715948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 97087000, "dividends_paid": 6052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -566787000, "free_cash_flow": 1409214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263433000", "ebitda": "912667000", "netIncome": "248339000", "grossProfit": "621083000", "depreciation": "None", "totalRevenue": "3184693000", "costOfRevenue": "2563610000", "interestIncome": "187718000", "incomeBeforeTax": "537528000", "interestExpense": "215366000", "operatingIncome": "263433000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "163095000", "reportedCurrency": "USD", "netInterestIncome": "-187452000", "nonInterestIncome": "None", "operatingExpenses": "357650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53063000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2563610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "649234000", "sellingGeneralAndAdministrative": "304587000", "netIncomeFromContinuingOperations": "374433000" }, "balance": { "goodwill": "None", "inventory": "94789000", "commonStock": "785000", "currentDebt": "None", "investments": "None", "totalAssets": "4789657000", "longTermDebt": "2117187000", "shortTermDebt": "387232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1836514000", "totalLiabilities": "3352014000", "otherCurrentAssets": "124341000", "totalCurrentAssets": "1551573000", "currentLongTermDebt": "377492000", "longTermInvestments": "None", "shortTermInvestments": "31000", "currentNetReceivables": "391705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3238084000", "currentAccountsPayable": "300467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2920019000", "shortLongTermDebtTotal": "2565365000", "totalShareholderEquity": "590727000", "capitalLeaseObligations": "9740000", "otherCurrentLiabilities": "225476000", "totalCurrentLiabilities": "993001000", "otherNonCurrentLiabilities": "234700000", "totalNonCurrentLiabilities": "2359013000", "cashAndShortTermInvestments": "940707000", "commonStockSharesOutstanding": "14416000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "940707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248339000", "profitLoss": "None", "dividendPayout": "6052000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33443000", "operatingCashflow": "693266000", "capitalExpenditures": "715948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-566787000", "cashflowFromInvestment": "97087000", "stockBasedCompensation": "23383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-342371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "649234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 2930126000, "cost_of_revenue": 2375819000, "gross_profit": 554307000, "ebit": 179824000, "ebitda": 813232000, "pretax_income": -31040000, "tax_provision": 56947000, "net_income": -176084000, "net_income_to_common": -176084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389652000, "total_current_assets": 999537000, "total_assets": 4504301000, "short_term_debt": 13536000, "long_term_debt": 2505217000, "total_debt": 2518753000, "total_liabilities": 3297963000, "total_equity": 134996000, "shares_outstanding": 9202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 581432000, "capital_expenditure": 567919000, "free_cash_flow": 1149351000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301571, "ticker_id": 2814, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179824000", "ebitda": "813232000", "netIncome": "-176084000", "grossProfit": "554307000", "depreciation": "None", "totalRevenue": "2930126000", "costOfRevenue": "2375819000", "interestIncome": "39097000", "incomeBeforeTax": "-31040000", "interestExpense": "210864000", "operatingIncome": "247927000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "56947000", "reportedCurrency": "USD", "netInterestIncome": "-171767000", "nonInterestIncome": "None", "operatingExpenses": "306380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57063000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2375819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "633408000", "sellingGeneralAndAdministrative": "249317000", "netIncomeFromContinuingOperations": "-87987000" }, "balance": { "goodwill": "None", "inventory": "129979000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "4504301000", "longTermDebt": "2505217000", "shortTermDebt": "13536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2092128000", "totalLiabilities": "3297963000", "otherCurrentAssets": "84289000", "totalCurrentAssets": "999537000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7647000", "currentNetReceivables": "387970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3504764000", "currentAccountsPayable": "321030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2859645000", "shortLongTermDebtTotal": "2534130000", "totalShareholderEquity": "134996000", "capitalLeaseObligations": "6768000", "otherCurrentLiabilities": "186089000", "totalCurrentLiabilities": "571917000", "otherNonCurrentLiabilities": "218343000", "totalNonCurrentLiabilities": "2726046000", "cashAndShortTermInvestments": "389652000", "commonStockSharesOutstanding": "9202000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "389652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87987000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16099000", "operatingCashflow": "581432000", "capitalExpenditures": "567919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-662050000", "cashflowFromInvestment": "-555458000", "stockBasedCompensation": "16501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "633408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2930126000, "cost_of_revenue": 2375819000, "gross_profit": 554307000, "research_and_development": 57063000, "selling_general_admin": 249317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179824000, "depreciation_amortisation": 633408000, "ebitda": 813232000, "interest_expense": 210864000, "interest_income": null, "other_non_operating": null, "pretax_income": -31040000, "tax_provision": 56947000, "effective_tax_rate": null, "net_income": -176084000, "net_income_continuing_ops": -87987000, "net_income_to_common": -176084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389652000, "short_term_investments": 7647000, "net_receivables": 387970000, "inventory": 129979000, "other_current_assets": null, "total_current_assets": 999537000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3504764000, "total_assets": 4504301000, "short_term_debt": 13536000, "accounts_payable": 321030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571917000, "long_term_debt": 2505217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2726046000, "total_liabilities": 3297963000, "total_debt": 2518753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2092128000, "total_equity": 134996000, "shares_outstanding": 9202000, "operating_cash_flow": 581432000, "stock_based_compensation": 16501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 567919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -555458000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -662050000, "free_cash_flow": 1149351000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179824000", "ebitda": "813232000", "netIncome": "-176084000", "grossProfit": "554307000", "depreciation": "None", "totalRevenue": "2930126000", "costOfRevenue": "2375819000", "interestIncome": "39097000", "incomeBeforeTax": "-31040000", "interestExpense": "210864000", "operatingIncome": "247927000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "56947000", "reportedCurrency": "USD", "netInterestIncome": "-171767000", "nonInterestIncome": "None", "operatingExpenses": "306380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57063000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2375819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "633408000", "sellingGeneralAndAdministrative": "249317000", "netIncomeFromContinuingOperations": "-87987000" }, "balance": { "goodwill": "None", "inventory": "129979000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "4504301000", "longTermDebt": "2505217000", "shortTermDebt": "13536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2092128000", "totalLiabilities": "3297963000", "otherCurrentAssets": "84289000", "totalCurrentAssets": "999537000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7647000", "currentNetReceivables": "387970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3504764000", "currentAccountsPayable": "321030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2859645000", "shortLongTermDebtTotal": "2534130000", "totalShareholderEquity": "134996000", "capitalLeaseObligations": "6768000", "otherCurrentLiabilities": "186089000", "totalCurrentLiabilities": "571917000", "otherNonCurrentLiabilities": "218343000", "totalNonCurrentLiabilities": "2726046000", "cashAndShortTermInvestments": "389652000", "commonStockSharesOutstanding": "9202000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "389652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87987000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16099000", "operatingCashflow": "581432000", "capitalExpenditures": "567919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-662050000", "cashflowFromInvestment": "-555458000", "stockBasedCompensation": "16501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "633408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 3005981000, "cost_of_revenue": 1790380000, "gross_profit": 1215601000, "ebit": 269863000, "ebitda": 915155000, "pretax_income": 129124000, "tax_provision": 79220000, "net_income": -11784000, "net_income_to_common": -11784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1057487000, "total_current_assets": 1645678000, "total_assets": 5277965000, "short_term_debt": 635044000, "long_term_debt": 2511519000, "total_debt": 3146563000, "total_liabilities": 3996880000, "total_equity": 326614000, "shares_outstanding": 9159000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 637862000, "capital_expenditure": 540851000, "free_cash_flow": 1178713000, "dividends_paid": 194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301576, "ticker_id": 2814, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269863000", "ebitda": "915155000", "netIncome": "-11784000", "grossProfit": "1215601000", "depreciation": "None", "totalRevenue": "3005981000", "costOfRevenue": "1790380000", "interestIncome": "39512000", "incomeBeforeTax": "129124000", "interestExpense": "185285000", "operatingIncome": "915157000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "79220000", "reportedCurrency": "USD", "netInterestIncome": "-140080000", "nonInterestIncome": "None", "operatingExpenses": "300444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56297000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1790380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "645292000", "sellingGeneralAndAdministrative": "244147000", "netIncomeFromContinuingOperations": "-12107000" }, "balance": { "goodwill": "None", "inventory": "147798000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "5277965000", "longTermDebt": "2511519000", "shortTermDebt": "635044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1886226000", "totalLiabilities": "3996880000", "otherCurrentAssets": "79865000", "totalCurrentAssets": "1645678000", "currentLongTermDebt": "629621000", "longTermInvestments": "None", "shortTermInvestments": "12691000", "currentNetReceivables": "347837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3632287000", "currentAccountsPayable": "294442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2929378000", "shortLongTermDebtTotal": "3197989000", "totalShareholderEquity": "326614000", "capitalLeaseObligations": "5423000", "otherCurrentLiabilities": "159685000", "totalCurrentLiabilities": "1213981000", "otherNonCurrentLiabilities": "270014000", "totalNonCurrentLiabilities": "2782899000", "cashAndShortTermInvestments": "1057487000", "commonStockSharesOutstanding": "9159000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1057487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49904000", "profitLoss": "None", "dividendPayout": "194000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-19432000", "operatingCashflow": "637862000", "capitalExpenditures": "540851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "592592000", "cashflowFromInvestment": "-570424000", "stockBasedCompensation": "15839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "645292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3005981000, "cost_of_revenue": 1790380000, "gross_profit": 1215601000, "research_and_development": 56297000, "selling_general_admin": 244147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269863000, "depreciation_amortisation": 645292000, "ebitda": 915155000, "interest_expense": 185285000, "interest_income": null, "other_non_operating": null, "pretax_income": 129124000, "tax_provision": 79220000, "effective_tax_rate": null, "net_income": -11784000, "net_income_continuing_ops": -12107000, "net_income_to_common": -11784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1057487000, "short_term_investments": 12691000, "net_receivables": 347837000, "inventory": 147798000, "other_current_assets": null, "total_current_assets": 1645678000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3632287000, "total_assets": 5277965000, "short_term_debt": 635044000, "accounts_payable": 294442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1213981000, "long_term_debt": 2511519000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2782899000, "total_liabilities": 3996880000, "total_debt": 3146563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1886226000, "total_equity": 326614000, "shares_outstanding": 9159000, "operating_cash_flow": 637862000, "stock_based_compensation": 15839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 540851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -570424000, "dividends_paid": 194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 592592000, "free_cash_flow": 1178713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "269863000", "ebitda": "915155000", "netIncome": "-11784000", "grossProfit": "1215601000", "depreciation": "None", "totalRevenue": "3005981000", "costOfRevenue": "1790380000", "interestIncome": "39512000", "incomeBeforeTax": "129124000", "interestExpense": "185285000", "operatingIncome": "915157000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "79220000", "reportedCurrency": "USD", "netInterestIncome": "-140080000", "nonInterestIncome": "None", "operatingExpenses": "300444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56297000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1790380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "645292000", "sellingGeneralAndAdministrative": "244147000", "netIncomeFromContinuingOperations": "-12107000" }, "balance": { "goodwill": "None", "inventory": "147798000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "5277965000", "longTermDebt": "2511519000", "shortTermDebt": "635044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1886226000", "totalLiabilities": "3996880000", "otherCurrentAssets": "79865000", "totalCurrentAssets": "1645678000", "currentLongTermDebt": "629621000", "longTermInvestments": "None", "shortTermInvestments": "12691000", "currentNetReceivables": "347837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3632287000", "currentAccountsPayable": "294442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2929378000", "shortLongTermDebtTotal": "3197989000", "totalShareholderEquity": "326614000", "capitalLeaseObligations": "5423000", "otherCurrentLiabilities": "159685000", "totalCurrentLiabilities": "1213981000", "otherNonCurrentLiabilities": "270014000", "totalNonCurrentLiabilities": "2782899000", "cashAndShortTermInvestments": "1057487000", "commonStockSharesOutstanding": "9159000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1057487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49904000", "profitLoss": "None", "dividendPayout": "194000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-19432000", "operatingCashflow": "637862000", "capitalExpenditures": "540851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "592592000", "cashflowFromInvestment": "-570424000", "stockBasedCompensation": "15839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "645292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 2653766000, "cost_of_revenue": 1666004000, "gross_profit": 987762000, "ebit": 44320000, "ebitda": 709392000, "pretax_income": -245682000, "tax_provision": 61536000, "net_income": -350261000, "net_income_to_common": -350261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451025000, "total_current_assets": 1000623000, "total_assets": 4729854000, "short_term_debt": 6784000, "long_term_debt": 2537540000, "total_debt": 2544324000, "total_liabilities": 3514459000, "total_equity": 1215395000, "shares_outstanding": 8898000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 501089000, "capital_expenditure": 373445000, "free_cash_flow": 874534000, "dividends_paid": 65000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301581, "ticker_id": 2814, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44320000", "ebitda": "709392000", "netIncome": "-350261000", "grossProfit": "987762000", "depreciation": "None", "totalRevenue": "2653766000", "costOfRevenue": "1666004000", "interestIncome": "15474000", "incomeBeforeTax": "-245682000", "interestExpense": "177895000", "operatingIncome": "709392000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "61536000", "reportedCurrency": "USD", "netInterestIncome": "-162421000", "nonInterestIncome": "None", "operatingExpenses": "278370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49939000", "otherNonOperatingIncome": "19589000", "costofGoodsAndServicesSold": "1666004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "665072000", "sellingGeneralAndAdministrative": "228431000", "netIncomeFromContinuingOperations": "-307218000" }, "balance": { "goodwill": "None", "inventory": "127947000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "4729854000", "longTermDebt": "2537540000", "shortTermDebt": "6784000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1841153000", "totalLiabilities": "3514459000", "otherCurrentAssets": "220911000", "totalCurrentAssets": "1000623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1290000", "currentNetReceivables": "327397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3729231000", "currentAccountsPayable": "314041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3026100000", "shortLongTermDebtTotal": "2544324000", "totalShareholderEquity": "1215395000", "capitalLeaseObligations": "6784000", "otherCurrentLiabilities": "237757000", "totalCurrentLiabilities": "596390000", "otherNonCurrentLiabilities": "377671000", "totalNonCurrentLiabilities": "2918069000", "cashAndShortTermInvestments": "451025000", "commonStockSharesOutstanding": "8898000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307218000", "profitLoss": "None", "dividendPayout": "65000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "928000", "operatingCashflow": "501089000", "capitalExpenditures": "373445000", "changeInReceivables": "-54501000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-661532000", "cashflowFromInvestment": "-368708000", "stockBasedCompensation": "15828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-529151000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "665072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2653766000, "cost_of_revenue": 1666004000, "gross_profit": 987762000, "research_and_development": 49939000, "selling_general_admin": 228431000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44320000, "depreciation_amortisation": 665072000, "ebitda": 709392000, "interest_expense": 177895000, "interest_income": null, "other_non_operating": null, "pretax_income": -245682000, "tax_provision": 61536000, "effective_tax_rate": null, "net_income": -350261000, "net_income_continuing_ops": -307218000, "net_income_to_common": -350261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451025000, "short_term_investments": 1290000, "net_receivables": 327397000, "inventory": 127947000, "other_current_assets": null, "total_current_assets": 1000623000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3729231000, "total_assets": 4729854000, "short_term_debt": 6784000, "accounts_payable": 314041000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596390000, "long_term_debt": 2537540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2918069000, "total_liabilities": 3514459000, "total_debt": 2544324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1841153000, "total_equity": 1215395000, "shares_outstanding": 8898000, "operating_cash_flow": 501089000, "stock_based_compensation": 15828000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 373445000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -368708000, "dividends_paid": 65000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -661532000, "free_cash_flow": 874534000, "net_change_in_cash": -529151000 }, "raw_data": { "income": { "ebit": "44320000", "ebitda": "709392000", "netIncome": "-350261000", "grossProfit": "987762000", "depreciation": "None", "totalRevenue": "2653766000", "costOfRevenue": "1666004000", "interestIncome": "15474000", "incomeBeforeTax": "-245682000", "interestExpense": "177895000", "operatingIncome": "709392000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "61536000", "reportedCurrency": "USD", "netInterestIncome": "-162421000", "nonInterestIncome": "None", "operatingExpenses": "278370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49939000", "otherNonOperatingIncome": "19589000", "costofGoodsAndServicesSold": "1666004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "665072000", "sellingGeneralAndAdministrative": "228431000", "netIncomeFromContinuingOperations": "-307218000" }, "balance": { "goodwill": "None", "inventory": "127947000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "4729854000", "longTermDebt": "2537540000", "shortTermDebt": "6784000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1841153000", "totalLiabilities": "3514459000", "otherCurrentAssets": "220911000", "totalCurrentAssets": "1000623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1290000", "currentNetReceivables": "327397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3729231000", "currentAccountsPayable": "314041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3026100000", "shortLongTermDebtTotal": "2544324000", "totalShareholderEquity": "1215395000", "capitalLeaseObligations": "6784000", "otherCurrentLiabilities": "237757000", "totalCurrentLiabilities": "596390000", "otherNonCurrentLiabilities": "377671000", "totalNonCurrentLiabilities": "2918069000", "cashAndShortTermInvestments": "451025000", "commonStockSharesOutstanding": "8898000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307218000", "profitLoss": "None", "dividendPayout": "65000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "928000", "operatingCashflow": "501089000", "capitalExpenditures": "373445000", "changeInReceivables": "-54501000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-661532000", "cashflowFromInvestment": "-368708000", "stockBasedCompensation": "15828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-529151000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "665072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 2017548000, "cost_of_revenue": 1287314000, "gross_profit": 730234000, "ebit": -211859000, "ebitda": 481523000, "pretax_income": -488089000, "tax_provision": 55621000, "net_income": -569272000, "net_income_to_common": -569272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 991471000, "total_current_assets": 1517809000, "total_assets": 5525364000, "short_term_debt": 5422000, "long_term_debt": 3262795000, "total_debt": 3268217000, "total_liabilities": 4131143000, "total_equity": 1394221000, "shares_outstanding": 7605000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 428776000, "capital_expenditure": 237640000, "free_cash_flow": 666416000, "dividends_paid": 7380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301586, "ticker_id": 2814, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-211859000", "ebitda": "481523000", "netIncome": "-569272000", "grossProfit": "730234000", "depreciation": "None", "totalRevenue": "2017548000", "costOfRevenue": "1287314000", "interestIncome": "174726000", "incomeBeforeTax": "-488089000", "interestExpense": "171476000", "operatingIncome": "481104000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "55621000", "reportedCurrency": "USD", "netInterestIncome": "-171476000", "nonInterestIncome": "None", "operatingExpenses": "249130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35571000", "otherNonOperatingIncome": "-51864000", "costofGoodsAndServicesSold": "1287314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "693382000", "sellingGeneralAndAdministrative": "213559000", "netIncomeFromContinuingOperations": "-543710000" }, "balance": { "goodwill": "None", "inventory": "126448000", "commonStock": "466000", "currentDebt": "None", "investments": "None", "totalAssets": "5525364000", "longTermDebt": "3262795000", "shortTermDebt": "5422000", "treasuryStock": "-1315751000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1537988000", "totalLiabilities": "4131143000", "otherCurrentAssets": "222188000", "totalCurrentAssets": "1517809000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17000", "currentNetReceivables": "287572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4007555000", "currentAccountsPayable": "253748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3332498000", "shortLongTermDebtTotal": "3268217000", "totalShareholderEquity": "1394221000", "capitalLeaseObligations": "5422000", "otherCurrentLiabilities": "206242000", "totalCurrentLiabilities": "525228000", "otherNonCurrentLiabilities": "343120000", "totalNonCurrentLiabilities": "3605915000", "cashAndShortTermInvestments": "991471000", "commonStockSharesOutstanding": "7605000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "991471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-543690000", "profitLoss": "None", "dividendPayout": "7380000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "32037000", "operatingCashflow": "428776000", "capitalExpenditures": "237640000", "changeInReceivables": "71805000", "changeInExchangeRate": "None", "cashflowFromFinancing": "488421000", "cashflowFromInvestment": "-117225000", "stockBasedCompensation": "19362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "799972000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "272205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "693382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2017548000, "cost_of_revenue": 1287314000, "gross_profit": 730234000, "research_and_development": 35571000, "selling_general_admin": 213559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -211859000, "depreciation_amortisation": 693382000, "ebitda": 481523000, "interest_expense": 171476000, "interest_income": null, "other_non_operating": null, "pretax_income": -488089000, "tax_provision": 55621000, "effective_tax_rate": null, "net_income": -569272000, "net_income_continuing_ops": -543710000, "net_income_to_common": -569272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 991471000, "short_term_investments": 17000, "net_receivables": 287572000, "inventory": 126448000, "other_current_assets": null, "total_current_assets": 1517809000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4007555000, "total_assets": 5525364000, "short_term_debt": 5422000, "accounts_payable": 253748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525228000, "long_term_debt": 3262795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3605915000, "total_liabilities": 4131143000, "total_debt": 3268217000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1537988000, "total_equity": 1394221000, "shares_outstanding": 7605000, "operating_cash_flow": 428776000, "stock_based_compensation": 19362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 237640000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117225000, "dividends_paid": 7380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 488421000, "free_cash_flow": 666416000, "net_change_in_cash": 799972000 }, "raw_data": { "income": { "ebit": "-211859000", "ebitda": "481523000", "netIncome": "-569272000", "grossProfit": "730234000", "depreciation": "None", "totalRevenue": "2017548000", "costOfRevenue": "1287314000", "interestIncome": "174726000", "incomeBeforeTax": "-488089000", "interestExpense": "171476000", "operatingIncome": "481104000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "55621000", "reportedCurrency": "USD", "netInterestIncome": "-171476000", "nonInterestIncome": "None", "operatingExpenses": "249130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35571000", "otherNonOperatingIncome": "-51864000", "costofGoodsAndServicesSold": "1287314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "693382000", "sellingGeneralAndAdministrative": "213559000", "netIncomeFromContinuingOperations": "-543710000" }, "balance": { "goodwill": "None", "inventory": "126448000", "commonStock": "466000", "currentDebt": "None", "investments": "None", "totalAssets": "5525364000", "longTermDebt": "3262795000", "shortTermDebt": "5422000", "treasuryStock": "-1315751000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1537988000", "totalLiabilities": "4131143000", "otherCurrentAssets": "222188000", "totalCurrentAssets": "1517809000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17000", "currentNetReceivables": "287572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4007555000", "currentAccountsPayable": "253748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3332498000", "shortLongTermDebtTotal": "3268217000", "totalShareholderEquity": "1394221000", "capitalLeaseObligations": "5422000", "otherCurrentLiabilities": "206242000", "totalCurrentLiabilities": "525228000", "otherNonCurrentLiabilities": "343120000", "totalNonCurrentLiabilities": "3605915000", "cashAndShortTermInvestments": "991471000", "commonStockSharesOutstanding": "7605000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "991471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-543690000", "profitLoss": "None", "dividendPayout": "7380000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "32037000", "operatingCashflow": "428776000", "capitalExpenditures": "237640000", "changeInReceivables": "71805000", "changeInExchangeRate": "None", "cashflowFromFinancing": "488421000", "cashflowFromInvestment": "-117225000", "stockBasedCompensation": "19362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "799972000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "272205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "693382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 2134043000, "cost_of_revenue": 1336008000, "gross_profit": 798035000, "ebit": -317286000, "ebitda": 560954000, "pretax_income": -705567000, "tax_provision": 57286000, "net_income": -805641000, "net_income_to_common": -805641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 472246000, "total_current_assets": 1131465000, "total_assets": 5503428000, "short_term_debt": 8305000, "long_term_debt": 2968701000, "total_debt": 2977006000, "total_liabilities": 3803780000, "total_equity": 1699648000, "shares_outstanding": 7059000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 349761000, "capital_expenditure": 195523000, "free_cash_flow": 545284000, "dividends_paid": 22538000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301591, "ticker_id": 2814, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-317286000", "ebitda": "560954000", "netIncome": "-805641000", "grossProfit": "798035000", "depreciation": "None", "totalRevenue": "2134043000", "costOfRevenue": "1336008000", "interestIncome": "4705000", "incomeBeforeTax": "-705567000", "interestExpense": "206274000", "operatingIncome": "558020000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57286000", "reportedCurrency": "USD", "netInterestIncome": "-206274000", "nonInterestIncome": "None", "operatingExpenses": "240015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36500000", "otherNonOperatingIncome": "-27129000", "costofGoodsAndServicesSold": "1336008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "878240000", "sellingGeneralAndAdministrative": "203515000", "netIncomeFromContinuingOperations": "-762853000" }, "balance": { "goodwill": "0", "inventory": "160585000", "commonStock": "419000", "currentDebt": "None", "investments": "None", "totalAssets": "5503428000", "longTermDebt": "2968701000", "shortTermDebt": "8305000", "treasuryStock": "-1315751000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-946100000", "totalLiabilities": "3803780000", "otherCurrentAssets": "270180000", "totalCurrentAssets": "1131465000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9500000", "currentNetReceivables": "362977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4371963000", "currentAccountsPayable": "220922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3985707000", "shortLongTermDebtTotal": "2977006000", "totalShareholderEquity": "1699648000", "capitalLeaseObligations": "8305000", "otherCurrentLiabilities": "224769000", "totalCurrentLiabilities": "515469000", "otherNonCurrentLiabilities": "318034000", "totalNonCurrentLiabilities": "3288311000", "cashAndShortTermInvestments": "472246000", "commonStockSharesOutstanding": "7059000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "472246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-762846000", "profitLoss": "None", "dividendPayout": "22538000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6188000", "operatingCashflow": "349761000", "capitalExpenditures": "195523000", "changeInReceivables": "67502000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148001000", "cashflowFromInvestment": "-165457000", "stockBasedCompensation": "24638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22538000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36303000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1731000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "853697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2134043000, "cost_of_revenue": 1336008000, "gross_profit": 798035000, "research_and_development": 36500000, "selling_general_admin": 203515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -317286000, "depreciation_amortisation": 878240000, "ebitda": 560954000, "interest_expense": 206274000, "interest_income": null, "other_non_operating": null, "pretax_income": -705567000, "tax_provision": 57286000, "effective_tax_rate": null, "net_income": -805641000, "net_income_continuing_ops": -762853000, "net_income_to_common": -805641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 472246000, "short_term_investments": 9500000, "net_receivables": 362977000, "inventory": 160585000, "other_current_assets": null, "total_current_assets": 1131465000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4371963000, "total_assets": 5503428000, "short_term_debt": 8305000, "accounts_payable": 220922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 515469000, "long_term_debt": 2968701000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3288311000, "total_liabilities": 3803780000, "total_debt": 2977006000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -946100000, "total_equity": 1699648000, "shares_outstanding": 7059000, "operating_cash_flow": 349761000, "stock_based_compensation": 24638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165457000, "dividends_paid": 22538000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148001000, "free_cash_flow": 545284000, "net_change_in_cash": 36303000 }, "raw_data": { "income": { "ebit": "-317286000", "ebitda": "560954000", "netIncome": "-805641000", "grossProfit": "798035000", "depreciation": "None", "totalRevenue": "2134043000", "costOfRevenue": "1336008000", "interestIncome": "4705000", "incomeBeforeTax": "-705567000", "interestExpense": "206274000", "operatingIncome": "558020000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57286000", "reportedCurrency": "USD", "netInterestIncome": "-206274000", "nonInterestIncome": "None", "operatingExpenses": "240015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36500000", "otherNonOperatingIncome": "-27129000", "costofGoodsAndServicesSold": "1336008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "878240000", "sellingGeneralAndAdministrative": "203515000", "netIncomeFromContinuingOperations": "-762853000" }, "balance": { "goodwill": "0", "inventory": "160585000", "commonStock": "419000", "currentDebt": "None", "investments": "None", "totalAssets": "5503428000", "longTermDebt": "2968701000", "shortTermDebt": "8305000", "treasuryStock": "-1315751000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-946100000", "totalLiabilities": "3803780000", "otherCurrentAssets": "270180000", "totalCurrentAssets": "1131465000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9500000", "currentNetReceivables": "362977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4371963000", "currentAccountsPayable": "220922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3985707000", "shortLongTermDebtTotal": "2977006000", "totalShareholderEquity": "1699648000", "capitalLeaseObligations": "8305000", "otherCurrentLiabilities": "224769000", "totalCurrentLiabilities": "515469000", "otherNonCurrentLiabilities": "318034000", "totalNonCurrentLiabilities": "3288311000", "cashAndShortTermInvestments": "472246000", "commonStockSharesOutstanding": "7059000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "472246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-762846000", "profitLoss": "None", "dividendPayout": "22538000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6188000", "operatingCashflow": "349761000", "capitalExpenditures": "195523000", "changeInReceivables": "67502000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148001000", "cashflowFromInvestment": "-165457000", "stockBasedCompensation": "24638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22538000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36303000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1731000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "853697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 3043383000, "cost_of_revenue": 2805422000, "gross_profit": 237961000, "ebit": -384611000, "ebitda": 491480000, "pretax_income": -588922000, "tax_provision": 91576000, "net_income": -723878000, "net_income_to_common": -723878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 435990000, "total_current_assets": 1248666000, "total_assets": 6760658000, "short_term_debt": 13479000, "long_term_debt": 3333220000, "total_debt": 3346699000, "total_liabilities": 4285101000, "total_equity": 2475557000, "shares_outstanding": 7032340, "goodwill_and_intangibles": 56760000 }, "cash_flow": { "operating_cash_flow": 684558000, "capital_expenditure": 427741000, "free_cash_flow": 1112299000, "dividends_paid": 49583000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301596, "ticker_id": 2814, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-384611000", "ebitda": "491480000", "netIncome": "-723878000", "grossProfit": "237961000", "depreciation": "None", "totalRevenue": "3043383000", "costOfRevenue": "2805422000", "interestIncome": "8424000", "incomeBeforeTax": "-588922000", "interestExpense": "204311000", "operatingIncome": "-71129000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "91576000", "reportedCurrency": "USD", "netInterestIncome": "-195887000", "nonInterestIncome": "None", "operatingExpenses": "309090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50359000", "otherNonOperatingIncome": "-5000", "costofGoodsAndServicesSold": "2805422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "876091000", "sellingGeneralAndAdministrative": "258731000", "netIncomeFromContinuingOperations": "-680498000" }, "balance": { "goodwill": "28380000", "inventory": "176341000", "commonStock": "416000", "currentDebt": "None", "investments": "None", "totalAssets": "6760658000", "longTermDebt": "3333220000", "shortTermDebt": "13479000", "treasuryStock": "-1314020000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28380000", "reportedCurrency": "USD", "retainedEarnings": "-104775000", "totalLiabilities": "4285101000", "otherCurrentAssets": "340598000", "totalCurrentAssets": "1248666000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16506000", "currentNetReceivables": "453042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5511992000", "currentAccountsPayable": "295159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4930549000", "shortLongTermDebtTotal": "3346699000", "totalShareholderEquity": "2475557000", "capitalLeaseObligations": "13479000", "otherCurrentLiabilities": "258859000", "totalCurrentLiabilities": "656548000", "otherNonCurrentLiabilities": "292184000", "totalNonCurrentLiabilities": "3628553000", "cashAndShortTermInvestments": "435990000", "commonStockSharesOutstanding": "7032340", "intangibleAssetsExcludingGoodwill": "28380000", "cashAndCashEquivalentsAtCarryingValue": "435990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-680510000", "profitLoss": "None", "dividendPayout": "49583000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-18695000", "operatingCashflow": "684558000", "capitalExpenditures": "427741000", "changeInReceivables": "276685000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331573000", "cashflowFromInvestment": "-355856000", "stockBasedCompensation": "24660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49583000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2871000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "876103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3043383000, "cost_of_revenue": 2805422000, "gross_profit": 237961000, "research_and_development": 50359000, "selling_general_admin": 258731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -384611000, "depreciation_amortisation": 876091000, "ebitda": 491480000, "interest_expense": 204311000, "interest_income": null, "other_non_operating": null, "pretax_income": -588922000, "tax_provision": 91576000, "effective_tax_rate": null, "net_income": -723878000, "net_income_continuing_ops": -680498000, "net_income_to_common": -723878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 435990000, "short_term_investments": 16506000, "net_receivables": 453042000, "inventory": 176341000, "other_current_assets": null, "total_current_assets": 1248666000, "net_ppe": null, "goodwill": 28380000, "intangible_assets": 28380000, "goodwill_and_intangibles": 56760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5511992000, "total_assets": 6760658000, "short_term_debt": 13479000, "accounts_payable": 295159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 656548000, "long_term_debt": 3333220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3628553000, "total_liabilities": 4285101000, "total_debt": 3346699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104775000, "total_equity": 2475557000, "shares_outstanding": 7032340, "operating_cash_flow": 684558000, "stock_based_compensation": 24660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 427741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -355856000, "dividends_paid": 49583000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -331573000, "free_cash_flow": 1112299000, "net_change_in_cash": -2871000 }, "raw_data": { "income": { "ebit": "-384611000", "ebitda": "491480000", "netIncome": "-723878000", "grossProfit": "237961000", "depreciation": "None", "totalRevenue": "3043383000", "costOfRevenue": "2805422000", "interestIncome": "8424000", "incomeBeforeTax": "-588922000", "interestExpense": "204311000", "operatingIncome": "-71129000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "91576000", "reportedCurrency": "USD", "netInterestIncome": "-195887000", "nonInterestIncome": "None", "operatingExpenses": "309090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50359000", "otherNonOperatingIncome": "-5000", "costofGoodsAndServicesSold": "2805422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "876091000", "sellingGeneralAndAdministrative": "258731000", "netIncomeFromContinuingOperations": "-680498000" }, "balance": { "goodwill": "28380000", "inventory": "176341000", "commonStock": "416000", "currentDebt": "None", "investments": "None", "totalAssets": "6760658000", "longTermDebt": "3333220000", "shortTermDebt": "13479000", "treasuryStock": "-1314020000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28380000", "reportedCurrency": "USD", "retainedEarnings": "-104775000", "totalLiabilities": "4285101000", "otherCurrentAssets": "340598000", "totalCurrentAssets": "1248666000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16506000", "currentNetReceivables": "453042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5511992000", "currentAccountsPayable": "295159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4930549000", "shortLongTermDebtTotal": "3346699000", "totalShareholderEquity": "2475557000", "capitalLeaseObligations": "13479000", "otherCurrentLiabilities": "258859000", "totalCurrentLiabilities": "656548000", "otherNonCurrentLiabilities": "292184000", "totalNonCurrentLiabilities": "3628553000", "cashAndShortTermInvestments": "435990000", "commonStockSharesOutstanding": "7032340", "intangibleAssetsExcludingGoodwill": "28380000", "cashAndCashEquivalentsAtCarryingValue": "435990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-680510000", "profitLoss": "None", "dividendPayout": "49583000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-18695000", "operatingCashflow": "684558000", "capitalExpenditures": "427741000", "changeInReceivables": "276685000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331573000", "cashflowFromInvestment": "-355856000", "stockBasedCompensation": "24660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49583000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2871000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "876103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 3057619000, "cost_of_revenue": 1976974000, "gross_profit": 1080645000, "ebit": -108194000, "ebitda": 760315000, "pretax_income": -518794000, "tax_provision": 79269000, "net_income": -640948000, "net_income_to_common": -640948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447766000, "total_current_assets": 1593563000, "total_assets": 7853944000, "short_term_debt": 561000, "long_term_debt": 3585884000, "total_debt": 3586445000, "total_liabilities": 4698757000, "total_equity": 2700850000, "shares_outstanding": 6688000, "goodwill_and_intangibles": 367828000 }, "cash_flow": { "operating_cash_flow": 325773000, "capital_expenditure": 458938000, "free_cash_flow": 784711000, "dividends_paid": 87098000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301601, "ticker_id": 2814, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-108194000", "ebitda": "760315000", "netIncome": "-640948000", "grossProfit": "1080645000", "depreciation": "None", "totalRevenue": "3057619000", "costOfRevenue": "1976974000", "interestIncome": "240778000", "incomeBeforeTax": "-518794000", "interestExpense": "227124000", "operatingIncome": "744629000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "79269000", "reportedCurrency": "USD", "netInterestIncome": "-222167000", "nonInterestIncome": "None", "operatingExpenses": "336016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70194000", "otherNonOperatingIncome": "1000", "costofGoodsAndServicesSold": "1976974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "868509000", "sellingGeneralAndAdministrative": "265822000", "netIncomeFromContinuingOperations": "-598063000" }, "balance": { "goodwill": "183914000", "inventory": "165587000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "7853944000", "longTermDebt": "3585884000", "shortTermDebt": "561000", "treasuryStock": "-1314020000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "183914000", "reportedCurrency": "USD", "retainedEarnings": "650842000", "totalLiabilities": "4698757000", "otherCurrentAssets": "189854000", "totalCurrentAssets": "1593563000", "currentLongTermDebt": "561000", "longTermInvestments": "None", "shortTermInvestments": "34036000", "currentNetReceivables": "756320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6260381000", "currentAccountsPayable": "392843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5467870000", "shortLongTermDebtTotal": "3586445000", "totalShareholderEquity": "2700850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "235447000", "totalCurrentLiabilities": "832077000", "otherNonCurrentLiabilities": "274485000", "totalNonCurrentLiabilities": "3866680000", "cashAndShortTermInvestments": "447766000", "commonStockSharesOutstanding": "6688000", "intangibleAssetsExcludingGoodwill": "183914000", "cashAndCashEquivalentsAtCarryingValue": "447766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-612726000", "profitLoss": "None", "dividendPayout": "87098000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13981000", "operatingCashflow": "325773000", "capitalExpenditures": "458938000", "changeInReceivables": "-66486000", "changeInExchangeRate": "None", "cashflowFromFinancing": "155629000", "cashflowFromInvestment": "-367088000", "stockBasedCompensation": "26396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87098000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "114314000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2213307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "868509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3057619000, "cost_of_revenue": 1976974000, "gross_profit": 1080645000, "research_and_development": 70194000, "selling_general_admin": 265822000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -108194000, "depreciation_amortisation": 868509000, "ebitda": 760315000, "interest_expense": 227124000, "interest_income": null, "other_non_operating": null, "pretax_income": -518794000, "tax_provision": 79269000, "effective_tax_rate": null, "net_income": -640948000, "net_income_continuing_ops": -598063000, "net_income_to_common": -640948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447766000, "short_term_investments": 34036000, "net_receivables": 756320000, "inventory": 165587000, "other_current_assets": null, "total_current_assets": 1593563000, "net_ppe": null, "goodwill": 183914000, "intangible_assets": 183914000, "goodwill_and_intangibles": 367828000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6260381000, "total_assets": 7853944000, "short_term_debt": 561000, "accounts_payable": 392843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 832077000, "long_term_debt": 3585884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3866680000, "total_liabilities": 4698757000, "total_debt": 3586445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 650842000, "total_equity": 2700850000, "shares_outstanding": 6688000, "operating_cash_flow": 325773000, "stock_based_compensation": 26396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 458938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -367088000, "dividends_paid": 87098000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 155629000, "free_cash_flow": 784711000, "net_change_in_cash": 114314000 }, "raw_data": { "income": { "ebit": "-108194000", "ebitda": "760315000", "netIncome": "-640948000", "grossProfit": "1080645000", "depreciation": "None", "totalRevenue": "3057619000", "costOfRevenue": "1976974000", "interestIncome": "240778000", "incomeBeforeTax": "-518794000", "interestExpense": "227124000", "operatingIncome": "744629000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "79269000", "reportedCurrency": "USD", "netInterestIncome": "-222167000", "nonInterestIncome": "None", "operatingExpenses": "336016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70194000", "otherNonOperatingIncome": "1000", "costofGoodsAndServicesSold": "1976974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "868509000", "sellingGeneralAndAdministrative": "265822000", "netIncomeFromContinuingOperations": "-598063000" }, "balance": { "goodwill": "183914000", "inventory": "165587000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "7853944000", "longTermDebt": "3585884000", "shortTermDebt": "561000", "treasuryStock": "-1314020000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "183914000", "reportedCurrency": "USD", "retainedEarnings": "650842000", "totalLiabilities": "4698757000", "otherCurrentAssets": "189854000", "totalCurrentAssets": "1593563000", "currentLongTermDebt": "561000", "longTermInvestments": "None", "shortTermInvestments": "34036000", "currentNetReceivables": "756320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6260381000", "currentAccountsPayable": "392843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5467870000", "shortLongTermDebtTotal": "3586445000", "totalShareholderEquity": "2700850000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "235447000", "totalCurrentLiabilities": "832077000", "otherNonCurrentLiabilities": "274485000", "totalNonCurrentLiabilities": "3866680000", "cashAndShortTermInvestments": "447766000", "commonStockSharesOutstanding": "6688000", "intangibleAssetsExcludingGoodwill": "183914000", "cashAndCashEquivalentsAtCarryingValue": "447766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-612726000", "profitLoss": "None", "dividendPayout": "87098000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13981000", "operatingCashflow": "325773000", "capitalExpenditures": "458938000", "changeInReceivables": "-66486000", "changeInExchangeRate": "None", "cashflowFromFinancing": "155629000", "cashflowFromInvestment": "-367088000", "stockBasedCompensation": "26396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87098000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "114314000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2213307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "868509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 783548000, "cost_of_revenue": 649655000, "gross_profit": 133893000, "ebit": 48627000, "ebitda": 204813000, "pretax_income": 21146000, "tax_provision": 16884000, "net_income": -21849000, "net_income_to_common": -21849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500807000, "total_current_assets": 1152601000, "total_assets": 4385636000, "short_term_debt": 9470000, "long_term_debt": 2118729000, "total_debt": 2128199000, "total_liabilities": 2944107000, "total_equity": 568942000, "shares_outstanding": 14213000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 113339000, "capital_expenditure": 164954000, "free_cash_flow": 278293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301564, "ticker_id": 2814, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48627000", "ebitda": "204813000", "netIncome": "-21849000", "grossProfit": "133893000", "depreciation": "None", "totalRevenue": "783548000", "costOfRevenue": "649655000", "interestIncome": "2861000", "incomeBeforeTax": "21146000", "interestExpense": "43761000", "operatingIncome": "48627000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16884000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "85266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13506000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156186000", "sellingGeneralAndAdministrative": "71760000", "netIncomeFromContinuingOperations": "4262000" }, "balance": { "goodwill": "None", "inventory": "90158000", "commonStock": "798000", "currentDebt": "None", "investments": "None", "totalAssets": "4385636000", "longTermDebt": "2118729000", "shortTermDebt": "9470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1858369000", "totalLiabilities": "2944107000", "otherCurrentAssets": "143873000", "totalCurrentAssets": "1152601000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "46000", "currentNetReceivables": "417717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3233035000", "currentAccountsPayable": "322837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2128199000", "totalShareholderEquity": "568942000", "capitalLeaseObligations": "9470000", "otherCurrentLiabilities": "201899000", "totalCurrentLiabilities": "585215000", "otherNonCurrentLiabilities": "234891000", "totalNonCurrentLiabilities": "2358892000", "cashAndShortTermInvestments": "500807000", "commonStockSharesOutstanding": "14213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4610000", "operatingCashflow": "113339000", "capitalExpenditures": "164954000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-383199000", "cashflowFromInvestment": "-169503000", "stockBasedCompensation": "4362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 783548000, "cost_of_revenue": 649655000, "gross_profit": 133893000, "research_and_development": 13506000, "selling_general_admin": 71760000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48627000, "depreciation_amortisation": 156186000, "ebitda": 204813000, "interest_expense": 43761000, "interest_income": null, "other_non_operating": null, "pretax_income": 21146000, "tax_provision": 16884000, "effective_tax_rate": null, "net_income": -21849000, "net_income_continuing_ops": 4262000, "net_income_to_common": -21849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500807000, "short_term_investments": 46000, "net_receivables": 417717000, "inventory": 90158000, "other_current_assets": null, "total_current_assets": 1152601000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3233035000, "total_assets": 4385636000, "short_term_debt": 9470000, "accounts_payable": 322837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 585215000, "long_term_debt": 2118729000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2358892000, "total_liabilities": 2944107000, "total_debt": 2128199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1858369000, "total_equity": 568942000, "shares_outstanding": 14213000, "operating_cash_flow": 113339000, "stock_based_compensation": 4362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164954000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -383199000, "free_cash_flow": 278293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48627000", "ebitda": "204813000", "netIncome": "-21849000", "grossProfit": "133893000", "depreciation": "None", "totalRevenue": "783548000", "costOfRevenue": "649655000", "interestIncome": "2861000", "incomeBeforeTax": "21146000", "interestExpense": "43761000", "operatingIncome": "48627000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16884000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "85266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13506000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156186000", "sellingGeneralAndAdministrative": "71760000", "netIncomeFromContinuingOperations": "4262000" }, "balance": { "goodwill": "None", "inventory": "90158000", "commonStock": "798000", "currentDebt": "None", "investments": "None", "totalAssets": "4385636000", "longTermDebt": "2118729000", "shortTermDebt": "9470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1858369000", "totalLiabilities": "2944107000", "otherCurrentAssets": "143873000", "totalCurrentAssets": "1152601000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "46000", "currentNetReceivables": "417717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3233035000", "currentAccountsPayable": "322837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2128199000", "totalShareholderEquity": "568942000", "capitalLeaseObligations": "9470000", "otherCurrentLiabilities": "201899000", "totalCurrentLiabilities": "585215000", "otherNonCurrentLiabilities": "234891000", "totalNonCurrentLiabilities": "2358892000", "cashAndShortTermInvestments": "500807000", "commonStockSharesOutstanding": "14213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4610000", "operatingCashflow": "113339000", "capitalExpenditures": "164954000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-383199000", "cashflowFromInvestment": "-169503000", "stockBasedCompensation": "4362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 797529000, "cost_of_revenue": 645555000, "gross_profit": 151974000, "ebit": 62367000, "ebitda": 221555000, "pretax_income": 24433000, "tax_provision": 7440000, "net_income": 2703000, "net_income_to_common": 2703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940738000, "total_current_assets": 1551573000, "total_assets": 4789657000, "short_term_debt": 387232000, "long_term_debt": 2117187000, "total_debt": 2504419000, "total_liabilities": 3352014000, "total_equity": 590727000, "shares_outstanding": 14210000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245841000, "capital_expenditure": 162062000, "free_cash_flow": 407903000, "dividends_paid": 6052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301565, "ticker_id": 2814, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62367000", "ebitda": "221555000", "netIncome": "2703000", "grossProfit": "151974000", "depreciation": "None", "totalRevenue": "797529000", "costOfRevenue": "645555000", "interestIncome": "43025000", "incomeBeforeTax": "24433000", "interestExpense": "50625000", "operatingIncome": "62367000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7440000", "reportedCurrency": "USD", "netInterestIncome": "-43028000", "nonInterestIncome": "None", "operatingExpenses": "89607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "645555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159188000", "sellingGeneralAndAdministrative": "76279000", "netIncomeFromContinuingOperations": "16993000" }, "balance": { "goodwill": "None", "inventory": "94789000", "commonStock": "785000", "currentDebt": "None", "investments": "None", "totalAssets": "4789657000", "longTermDebt": "2117187000", "shortTermDebt": "387232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1836514000", "totalLiabilities": "3352014000", "otherCurrentAssets": "124341000", "totalCurrentAssets": "1551573000", "currentLongTermDebt": "377492000", "longTermInvestments": "None", "shortTermInvestments": "31000", "currentNetReceivables": "391705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3238084000", "currentAccountsPayable": "300467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2920019000", "shortLongTermDebtTotal": "2565365000", "totalShareholderEquity": "590727000", "capitalLeaseObligations": "9740000", "otherCurrentLiabilities": "251771000", "totalCurrentLiabilities": "993001000", "otherNonCurrentLiabilities": "234700000", "totalNonCurrentLiabilities": "2359013000", "cashAndShortTermInvestments": "940738000", "commonStockSharesOutstanding": "14210000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "940738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16993000", "profitLoss": "None", "dividendPayout": "6052000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13539000", "operatingCashflow": "245841000", "capitalExpenditures": "162062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27268000", "cashflowFromInvestment": "141450000", "stockBasedCompensation": "8760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 797529000, "cost_of_revenue": 645555000, "gross_profit": 151974000, "research_and_development": 13328000, "selling_general_admin": 76279000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62367000, "depreciation_amortisation": 159188000, "ebitda": 221555000, "interest_expense": 50625000, "interest_income": null, "other_non_operating": null, "pretax_income": 24433000, "tax_provision": 7440000, "effective_tax_rate": null, "net_income": 2703000, "net_income_continuing_ops": 16993000, "net_income_to_common": 2703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 940738000, "short_term_investments": 31000, "net_receivables": 391705000, "inventory": 94789000, "other_current_assets": null, "total_current_assets": 1551573000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3238084000, "total_assets": 4789657000, "short_term_debt": 387232000, "accounts_payable": 300467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 993001000, "long_term_debt": 2117187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2359013000, "total_liabilities": 3352014000, "total_debt": 2504419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1836514000, "total_equity": 590727000, "shares_outstanding": 14210000, "operating_cash_flow": 245841000, "stock_based_compensation": 8760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 141450000, "dividends_paid": 6052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27268000, "free_cash_flow": 407903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62367000", "ebitda": "221555000", "netIncome": "2703000", "grossProfit": "151974000", "depreciation": "None", "totalRevenue": "797529000", "costOfRevenue": "645555000", "interestIncome": "43025000", "incomeBeforeTax": "24433000", "interestExpense": "50625000", "operatingIncome": "62367000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7440000", "reportedCurrency": "USD", "netInterestIncome": "-43028000", "nonInterestIncome": "None", "operatingExpenses": "89607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "645555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159188000", "sellingGeneralAndAdministrative": "76279000", "netIncomeFromContinuingOperations": "16993000" }, "balance": { "goodwill": "None", "inventory": "94789000", "commonStock": "785000", "currentDebt": "None", "investments": "None", "totalAssets": "4789657000", "longTermDebt": "2117187000", "shortTermDebt": "387232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1836514000", "totalLiabilities": "3352014000", "otherCurrentAssets": "124341000", "totalCurrentAssets": "1551573000", "currentLongTermDebt": "377492000", "longTermInvestments": "None", "shortTermInvestments": "31000", "currentNetReceivables": "391705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3238084000", "currentAccountsPayable": "300467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2920019000", "shortLongTermDebtTotal": "2565365000", "totalShareholderEquity": "590727000", "capitalLeaseObligations": "9740000", "otherCurrentLiabilities": "251771000", "totalCurrentLiabilities": "993001000", "otherNonCurrentLiabilities": "234700000", "totalNonCurrentLiabilities": "2359013000", "cashAndShortTermInvestments": "940738000", "commonStockSharesOutstanding": "14210000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "940738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16993000", "profitLoss": "None", "dividendPayout": "6052000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13539000", "operatingCashflow": "245841000", "capitalExpenditures": "162062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27268000", "cashflowFromInvestment": "141450000", "stockBasedCompensation": "8760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 818190000, "cost_of_revenue": 652175000, "gross_profit": 166015000, "ebit": 474371000, "ebitda": 634718000, "pretax_income": 420037000, "tax_provision": 117571000, "net_income": 258026000, "net_income_to_common": 258026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428051000, "total_current_assets": 1424427000, "total_assets": 4833504000, "short_term_debt": 22860000, "long_term_debt": 2347984000, "total_debt": 2370844000, "total_liabilities": 3265334000, "total_equity": 579776000, "shares_outstanding": 15321000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 207880000, "capital_expenditure": 210021000, "free_cash_flow": 417901000, "dividends_paid": 6052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301567, "ticker_id": 2814, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "474371000", "ebitda": "634718000", "netIncome": "258026000", "grossProfit": "166015000", "depreciation": "None", "totalRevenue": "818190000", "costOfRevenue": "652175000", "interestIncome": "7325000", "incomeBeforeTax": "420037000", "interestExpense": "54334000", "operatingIncome": "75961000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "117571000", "reportedCurrency": "USD", "netInterestIncome": "-47009000", "nonInterestIncome": "None", "operatingExpenses": "90054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12978000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160347000", "sellingGeneralAndAdministrative": "77076000", "netIncomeFromContinuingOperations": "302466000" }, "balance": { "goodwill": "None", "inventory": "108303000", "commonStock": "787000", "currentDebt": "None", "investments": "None", "totalAssets": "4833504000", "longTermDebt": "2347984000", "shortTermDebt": "22860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1839268000", "totalLiabilities": "3265334000", "otherCurrentAssets": "150948000", "totalCurrentAssets": "1424427000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28000", "currentNetReceivables": "737097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3409077000", "currentAccountsPayable": "352415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2931290000", "shortLongTermDebtTotal": "2359414000", "totalShareholderEquity": "579776000", "capitalLeaseObligations": "11430000", "otherCurrentLiabilities": "179057000", "totalCurrentLiabilities": "680214000", "otherNonCurrentLiabilities": "233455000", "totalNonCurrentLiabilities": "2585120000", "cashAndShortTermInvestments": "428051000", "commonStockSharesOutstanding": "15321000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "302466000", "profitLoss": "None", "dividendPayout": "6052000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-453000", "operatingCashflow": "207880000", "capitalExpenditures": "210021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518171000", "cashflowFromInvestment": "166500000", "stockBasedCompensation": "5981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 818190000, "cost_of_revenue": 652175000, "gross_profit": 166015000, "research_and_development": 12978000, "selling_general_admin": 77076000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474371000, "depreciation_amortisation": 160347000, "ebitda": 634718000, "interest_expense": 54334000, "interest_income": null, "other_non_operating": null, "pretax_income": 420037000, "tax_provision": 117571000, "effective_tax_rate": null, "net_income": 258026000, "net_income_continuing_ops": 302466000, "net_income_to_common": 258026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428051000, "short_term_investments": 28000, "net_receivables": 737097000, "inventory": 108303000, "other_current_assets": null, "total_current_assets": 1424427000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3409077000, "total_assets": 4833504000, "short_term_debt": 22860000, "accounts_payable": 352415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 680214000, "long_term_debt": 2347984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2585120000, "total_liabilities": 3265334000, "total_debt": 2370844000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1839268000, "total_equity": 579776000, "shares_outstanding": 15321000, "operating_cash_flow": 207880000, "stock_based_compensation": 5981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 210021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 166500000, "dividends_paid": 6052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -518171000, "free_cash_flow": 417901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "474371000", "ebitda": "634718000", "netIncome": "258026000", "grossProfit": "166015000", "depreciation": "None", "totalRevenue": "818190000", "costOfRevenue": "652175000", "interestIncome": "7325000", "incomeBeforeTax": "420037000", "interestExpense": "54334000", "operatingIncome": "75961000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "117571000", "reportedCurrency": "USD", "netInterestIncome": "-47009000", "nonInterestIncome": "None", "operatingExpenses": "90054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12978000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160347000", "sellingGeneralAndAdministrative": "77076000", "netIncomeFromContinuingOperations": "302466000" }, "balance": { "goodwill": "None", "inventory": "108303000", "commonStock": "787000", "currentDebt": "None", "investments": "None", "totalAssets": "4833504000", "longTermDebt": "2347984000", "shortTermDebt": "22860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1839268000", "totalLiabilities": "3265334000", "otherCurrentAssets": "150948000", "totalCurrentAssets": "1424427000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28000", "currentNetReceivables": "737097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3409077000", "currentAccountsPayable": "352415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2931290000", "shortLongTermDebtTotal": "2359414000", "totalShareholderEquity": "579776000", "capitalLeaseObligations": "11430000", "otherCurrentLiabilities": "179057000", "totalCurrentLiabilities": "680214000", "otherNonCurrentLiabilities": "233455000", "totalNonCurrentLiabilities": "2585120000", "cashAndShortTermInvestments": "428051000", "commonStockSharesOutstanding": "15321000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "302466000", "profitLoss": "None", "dividendPayout": "6052000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-453000", "operatingCashflow": "207880000", "capitalExpenditures": "210021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518171000", "cashflowFromInvestment": "166500000", "stockBasedCompensation": "5981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 832788000, "cost_of_revenue": 488881000, "gross_profit": 343907000, "ebit": 73398000, "ebitda": 248459000, "pretax_income": 20872000, "tax_provision": 23077000, "net_income": -30910000, "net_income_to_common": -30910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387321000, "total_current_assets": 1196891000, "total_assets": 5038663000, "short_term_debt": 13798000, "long_term_debt": 2672820000, "total_debt": 2686618000, "total_liabilities": 3591993000, "total_equity": 307984000, "shares_outstanding": 12271000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 151810000, "capital_expenditure": 178913000, "free_cash_flow": 330723000, "dividends_paid": 6052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301568, "ticker_id": 2814, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73398000", "ebitda": "248459000", "netIncome": "-30910000", "grossProfit": "343907000", "depreciation": "None", "totalRevenue": "832788000", "costOfRevenue": "488881000", "interestIncome": "49952000", "incomeBeforeTax": "20872000", "interestExpense": "56081000", "operatingIncome": "248459000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23077000", "reportedCurrency": "USD", "netInterestIncome": "-49696000", "nonInterestIncome": "None", "operatingExpenses": "95448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175061000", "sellingGeneralAndAdministrative": "82726000", "netIncomeFromContinuingOperations": "-2205000" }, "balance": { "goodwill": "None", "inventory": "107479000", "commonStock": "787000", "currentDebt": "None", "investments": "None", "totalAssets": "5038663000", "longTermDebt": "2672820000", "shortTermDebt": "13798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2105373000", "totalLiabilities": "3591993000", "otherCurrentAssets": "164986000", "totalCurrentAssets": "1196891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34000", "currentNetReceivables": "537071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3841772000", "currentAccountsPayable": "364846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3063033000", "shortLongTermDebtTotal": "2686618000", "totalShareholderEquity": "307984000", "capitalLeaseObligations": "13798000", "otherCurrentLiabilities": "179914000", "totalCurrentLiabilities": "669445000", "otherNonCurrentLiabilities": "244469000", "totalNonCurrentLiabilities": "2922548000", "cashAndShortTermInvestments": "387321000", "commonStockSharesOutstanding": "12271000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "387321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2205000", "profitLoss": "None", "dividendPayout": "6052000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9661000", "operatingCashflow": "151810000", "capitalExpenditures": "178913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19390000", "cashflowFromInvestment": "-135943000", "stockBasedCompensation": "4509000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 832788000, "cost_of_revenue": 488881000, "gross_profit": 343907000, "research_and_development": 12722000, "selling_general_admin": 82726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73398000, "depreciation_amortisation": 175061000, "ebitda": 248459000, "interest_expense": 56081000, "interest_income": null, "other_non_operating": null, "pretax_income": 20872000, "tax_provision": 23077000, "effective_tax_rate": null, "net_income": -30910000, "net_income_continuing_ops": -2205000, "net_income_to_common": -30910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387321000, "short_term_investments": 34000, "net_receivables": 537071000, "inventory": 107479000, "other_current_assets": null, "total_current_assets": 1196891000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3841772000, "total_assets": 5038663000, "short_term_debt": 13798000, "accounts_payable": 364846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 669445000, "long_term_debt": 2672820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2922548000, "total_liabilities": 3591993000, "total_debt": 2686618000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2105373000, "total_equity": 307984000, "shares_outstanding": 12271000, "operating_cash_flow": 151810000, "stock_based_compensation": 4509000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135943000, "dividends_paid": 6052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19390000, "free_cash_flow": 330723000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73398000", "ebitda": "248459000", "netIncome": "-30910000", "grossProfit": "343907000", "depreciation": "None", "totalRevenue": "832788000", "costOfRevenue": "488881000", "interestIncome": "49952000", "incomeBeforeTax": "20872000", "interestExpense": "56081000", "operatingIncome": "248459000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23077000", "reportedCurrency": "USD", "netInterestIncome": "-49696000", "nonInterestIncome": "None", "operatingExpenses": "95448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175061000", "sellingGeneralAndAdministrative": "82726000", "netIncomeFromContinuingOperations": "-2205000" }, "balance": { "goodwill": "None", "inventory": "107479000", "commonStock": "787000", "currentDebt": "None", "investments": "None", "totalAssets": "5038663000", "longTermDebt": "2672820000", "shortTermDebt": "13798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2105373000", "totalLiabilities": "3591993000", "otherCurrentAssets": "164986000", "totalCurrentAssets": "1196891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34000", "currentNetReceivables": "537071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3841772000", "currentAccountsPayable": "364846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3063033000", "shortLongTermDebtTotal": "2686618000", "totalShareholderEquity": "307984000", "capitalLeaseObligations": "13798000", "otherCurrentLiabilities": "179914000", "totalCurrentLiabilities": "669445000", "otherNonCurrentLiabilities": "244469000", "totalNonCurrentLiabilities": "2922548000", "cashAndShortTermInvestments": "387321000", "commonStockSharesOutstanding": "12271000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "387321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2205000", "profitLoss": "None", "dividendPayout": "6052000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9661000", "operatingCashflow": "151810000", "capitalExpenditures": "178913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19390000", "cashflowFromInvestment": "-135943000", "stockBasedCompensation": "4509000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 736186000, "cost_of_revenue": 601938000, "gross_profit": 134248000, "ebit": 51707000, "ebitda": 206345000, "pretax_income": 72186000, "tax_provision": 15007000, "net_income": 32988000, "net_income_to_common": 32988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396470000, "total_current_assets": 1198818000, "total_assets": 5049684000, "short_term_debt": 26008000, "long_term_debt": 2685169000, "total_debt": 2711177000, "total_liabilities": 3604307000, "total_equity": 342660000, "shares_outstanding": 11671000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 87735000, "capital_expenditure": 164952000, "free_cash_flow": 252687000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301569, "ticker_id": 2814, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51707000", "ebitda": "206345000", "netIncome": "32988000", "grossProfit": "134248000", "depreciation": "None", "totalRevenue": "736186000", "costOfRevenue": "601938000", "interestIncome": "6607000", "incomeBeforeTax": "72186000", "interestExpense": "54326000", "operatingIncome": "51707000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15007000", "reportedCurrency": "USD", "netInterestIncome": "-47719000", "nonInterestIncome": "None", "operatingExpenses": "82541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14035000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154638000", "sellingGeneralAndAdministrative": "68506000", "netIncomeFromContinuingOperations": "57179000" }, "balance": { "goodwill": "None", "inventory": "117049000", "commonStock": "785000", "currentDebt": "None", "investments": "None", "totalAssets": "5049684000", "longTermDebt": "2685169000", "shortTermDebt": "26008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2066324000", "totalLiabilities": "3604307000", "otherCurrentAssets": "128034000", "totalCurrentAssets": "1198818000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7639000", "currentNetReceivables": "549626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3850866000", "currentAccountsPayable": "375440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3074789000", "shortLongTermDebtTotal": "2698173000", "totalShareholderEquity": "342660000", "capitalLeaseObligations": "13004000", "otherCurrentLiabilities": "180591000", "totalCurrentLiabilities": "667645000", "otherNonCurrentLiabilities": "247202000", "totalNonCurrentLiabilities": "2936662000", "cashAndShortTermInvestments": "396470000", "commonStockSharesOutstanding": "11671000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "396470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57179000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10696000", "operatingCashflow": "87735000", "capitalExpenditures": "164952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1958000", "cashflowFromInvestment": "-74920000", "stockBasedCompensation": "4133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 736186000, "cost_of_revenue": 601938000, "gross_profit": 134248000, "research_and_development": 14035000, "selling_general_admin": 68506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51707000, "depreciation_amortisation": 154638000, "ebitda": 206345000, "interest_expense": 54326000, "interest_income": null, "other_non_operating": null, "pretax_income": 72186000, "tax_provision": 15007000, "effective_tax_rate": null, "net_income": 32988000, "net_income_continuing_ops": 57179000, "net_income_to_common": 32988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396470000, "short_term_investments": 7639000, "net_receivables": 549626000, "inventory": 117049000, "other_current_assets": null, "total_current_assets": 1198818000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3850866000, "total_assets": 5049684000, "short_term_debt": 26008000, "accounts_payable": 375440000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 667645000, "long_term_debt": 2685169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2936662000, "total_liabilities": 3604307000, "total_debt": 2711177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2066324000, "total_equity": 342660000, "shares_outstanding": 11671000, "operating_cash_flow": 87735000, "stock_based_compensation": 4133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74920000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1958000, "free_cash_flow": 252687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51707000", "ebitda": "206345000", "netIncome": "32988000", "grossProfit": "134248000", "depreciation": "None", "totalRevenue": "736186000", "costOfRevenue": "601938000", "interestIncome": "6607000", "incomeBeforeTax": "72186000", "interestExpense": "54326000", "operatingIncome": "51707000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15007000", "reportedCurrency": "USD", "netInterestIncome": "-47719000", "nonInterestIncome": "None", "operatingExpenses": "82541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14035000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154638000", "sellingGeneralAndAdministrative": "68506000", "netIncomeFromContinuingOperations": "57179000" }, "balance": { "goodwill": "None", "inventory": "117049000", "commonStock": "785000", "currentDebt": "None", "investments": "None", "totalAssets": "5049684000", "longTermDebt": "2685169000", "shortTermDebt": "26008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2066324000", "totalLiabilities": "3604307000", "otherCurrentAssets": "128034000", "totalCurrentAssets": "1198818000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7639000", "currentNetReceivables": "549626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3850866000", "currentAccountsPayable": "375440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3074789000", "shortLongTermDebtTotal": "2698173000", "totalShareholderEquity": "342660000", "capitalLeaseObligations": "13004000", "otherCurrentLiabilities": "180591000", "totalCurrentLiabilities": "667645000", "otherNonCurrentLiabilities": "247202000", "totalNonCurrentLiabilities": "2936662000", "cashAndShortTermInvestments": "396470000", "commonStockSharesOutstanding": "11671000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "396470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57179000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10696000", "operatingCashflow": "87735000", "capitalExpenditures": "164952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1958000", "cashflowFromInvestment": "-74920000", "stockBasedCompensation": "4133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 729819000, "cost_of_revenue": 433404000, "gross_profit": 296415000, "ebit": 64197000, "ebitda": 220545000, "pretax_income": -17638000, "tax_provision": 15231000, "net_income": -53671000, "net_income_to_common": -53671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389652000, "total_current_assets": 999537000, "total_assets": 4504301000, "short_term_debt": 13536000, "long_term_debt": 2505217000, "total_debt": 2518753000, "total_liabilities": 3297963000, "total_equity": 134996000, "shares_outstanding": 9213000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148919000, "capital_expenditure": 208046000, "free_cash_flow": 356965000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301570, "ticker_id": 2814, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64197000", "ebitda": "220545000", "netIncome": "-53671000", "grossProfit": "296415000", "depreciation": "None", "totalRevenue": "729819000", "costOfRevenue": "433404000", "interestIncome": "8832000", "incomeBeforeTax": "-17638000", "interestExpense": "53642000", "operatingIncome": "220545000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15231000", "reportedCurrency": "USD", "netInterestIncome": "-44810000", "nonInterestIncome": "None", "operatingExpenses": "75870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14434000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156348000", "sellingGeneralAndAdministrative": "61436000", "netIncomeFromContinuingOperations": "-32869000" }, "balance": { "goodwill": "None", "inventory": "129979000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "4504301000", "longTermDebt": "2505217000", "shortTermDebt": "13536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2092128000", "totalLiabilities": "3297963000", "otherCurrentAssets": "84289000", "totalCurrentAssets": "999537000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7647000", "currentNetReceivables": "387970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3504764000", "currentAccountsPayable": "321030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2830957000", "shortLongTermDebtTotal": "2534130000", "totalShareholderEquity": "134996000", "capitalLeaseObligations": "6768000", "otherCurrentLiabilities": "186089000", "totalCurrentLiabilities": "571917000", "otherNonCurrentLiabilities": "218343000", "totalNonCurrentLiabilities": "2726046000", "cashAndShortTermInvestments": "389652000", "commonStockSharesOutstanding": "9213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "389652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61465000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11762000", "operatingCashflow": "148919000", "capitalExpenditures": "208046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000", "cashflowFromInvestment": "-202242000", "stockBasedCompensation": "4676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 729819000, "cost_of_revenue": 433404000, "gross_profit": 296415000, "research_and_development": 14434000, "selling_general_admin": 61436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64197000, "depreciation_amortisation": 156348000, "ebitda": 220545000, "interest_expense": 53642000, "interest_income": null, "other_non_operating": null, "pretax_income": -17638000, "tax_provision": 15231000, "effective_tax_rate": null, "net_income": -53671000, "net_income_continuing_ops": -32869000, "net_income_to_common": -53671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389652000, "short_term_investments": 7647000, "net_receivables": 387970000, "inventory": 129979000, "other_current_assets": null, "total_current_assets": 999537000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3504764000, "total_assets": 4504301000, "short_term_debt": 13536000, "accounts_payable": 321030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571917000, "long_term_debt": 2505217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2726046000, "total_liabilities": 3297963000, "total_debt": 2518753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2092128000, "total_equity": 134996000, "shares_outstanding": 9213000, "operating_cash_flow": 148919000, "stock_based_compensation": 4676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202242000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28000, "free_cash_flow": 356965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64197000", "ebitda": "220545000", "netIncome": "-53671000", "grossProfit": "296415000", "depreciation": "None", "totalRevenue": "729819000", "costOfRevenue": "433404000", "interestIncome": "8832000", "incomeBeforeTax": "-17638000", "interestExpense": "53642000", "operatingIncome": "220545000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15231000", "reportedCurrency": "USD", "netInterestIncome": "-44810000", "nonInterestIncome": "None", "operatingExpenses": "75870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14434000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156348000", "sellingGeneralAndAdministrative": "61436000", "netIncomeFromContinuingOperations": "-32869000" }, "balance": { "goodwill": "None", "inventory": "129979000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "4504301000", "longTermDebt": "2505217000", "shortTermDebt": "13536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2092128000", "totalLiabilities": "3297963000", "otherCurrentAssets": "84289000", "totalCurrentAssets": "999537000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7647000", "currentNetReceivables": "387970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3504764000", "currentAccountsPayable": "321030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2830957000", "shortLongTermDebtTotal": "2534130000", "totalShareholderEquity": "134996000", "capitalLeaseObligations": "6768000", "otherCurrentLiabilities": "186089000", "totalCurrentLiabilities": "571917000", "otherNonCurrentLiabilities": "218343000", "totalNonCurrentLiabilities": "2726046000", "cashAndShortTermInvestments": "389652000", "commonStockSharesOutstanding": "9213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "389652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61465000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11762000", "operatingCashflow": "148919000", "capitalExpenditures": "208046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000", "cashflowFromInvestment": "-202242000", "stockBasedCompensation": "4676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 731805000, "cost_of_revenue": 431705000, "gross_profit": 300100000, "ebit": 62486000, "ebitda": 221720000, "pretax_income": -22969000, "tax_provision": 10118000, "net_income": -55825000, "net_income_to_common": -55825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451649000, "total_current_assets": 1072325000, "total_assets": 4553636000, "short_term_debt": 11720000, "long_term_debt": 2503270000, "total_debt": 2514990000, "total_liabilities": 3319527000, "total_equity": 191363000, "shares_outstanding": 9213000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143615000, "capital_expenditure": 127878000, "free_cash_flow": 271493000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301572, "ticker_id": 2814, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62486000", "ebitda": "221720000", "netIncome": "-55825000", "grossProfit": "300100000", "depreciation": "None", "totalRevenue": "731805000", "costOfRevenue": "431705000", "interestIncome": "11479000", "incomeBeforeTax": "-22969000", "interestExpense": "55350000", "operatingIncome": "221720000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10118000", "reportedCurrency": "USD", "netInterestIncome": "-43871000", "nonInterestIncome": "None", "operatingExpenses": "78380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14404000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159234000", "sellingGeneralAndAdministrative": "63976000", "netIncomeFromContinuingOperations": "-33087000" }, "balance": { "goodwill": "None", "inventory": "141864000", "commonStock": "535000", "currentDebt": "None", "investments": "None", "totalAssets": "4553636000", "longTermDebt": "2503270000", "shortTermDebt": "11720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2030656000", "totalLiabilities": "3319527000", "otherCurrentAssets": "86436000", "totalCurrentAssets": "1072325000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7653000", "currentNetReceivables": "384723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3481311000", "currentAccountsPayable": "316694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2766411000", "shortLongTermDebtTotal": "2509130000", "totalShareholderEquity": "191363000", "capitalLeaseObligations": "5860000", "otherCurrentLiabilities": "141621000", "totalCurrentLiabilities": "571578000", "otherNonCurrentLiabilities": "242766000", "totalNonCurrentLiabilities": "2747949000", "cashAndShortTermInvestments": "451649000", "commonStockSharesOutstanding": "9213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33087000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5911000", "operatingCashflow": "143615000", "capitalExpenditures": "127878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25683000", "cashflowFromInvestment": "-126118000", "stockBasedCompensation": "4093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2634000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 731805000, "cost_of_revenue": 431705000, "gross_profit": 300100000, "research_and_development": 14404000, "selling_general_admin": 63976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62486000, "depreciation_amortisation": 159234000, "ebitda": 221720000, "interest_expense": 55350000, "interest_income": null, "other_non_operating": null, "pretax_income": -22969000, "tax_provision": 10118000, "effective_tax_rate": null, "net_income": -55825000, "net_income_continuing_ops": -33087000, "net_income_to_common": -55825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451649000, "short_term_investments": 7653000, "net_receivables": 384723000, "inventory": 141864000, "other_current_assets": null, "total_current_assets": 1072325000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3481311000, "total_assets": 4553636000, "short_term_debt": 11720000, "accounts_payable": 316694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571578000, "long_term_debt": 2503270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2747949000, "total_liabilities": 3319527000, "total_debt": 2514990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2030656000, "total_equity": 191363000, "shares_outstanding": 9213000, "operating_cash_flow": 143615000, "stock_based_compensation": 4093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126118000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25683000, "free_cash_flow": 271493000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62486000", "ebitda": "221720000", "netIncome": "-55825000", "grossProfit": "300100000", "depreciation": "None", "totalRevenue": "731805000", "costOfRevenue": "431705000", "interestIncome": "11479000", "incomeBeforeTax": "-22969000", "interestExpense": "55350000", "operatingIncome": "221720000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10118000", "reportedCurrency": "USD", "netInterestIncome": "-43871000", "nonInterestIncome": "None", "operatingExpenses": "78380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14404000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159234000", "sellingGeneralAndAdministrative": "63976000", "netIncomeFromContinuingOperations": "-33087000" }, "balance": { "goodwill": "None", "inventory": "141864000", "commonStock": "535000", "currentDebt": "None", "investments": "None", "totalAssets": "4553636000", "longTermDebt": "2503270000", "shortTermDebt": "11720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2030656000", "totalLiabilities": "3319527000", "otherCurrentAssets": "86436000", "totalCurrentAssets": "1072325000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7653000", "currentNetReceivables": "384723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3481311000", "currentAccountsPayable": "316694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2766411000", "shortLongTermDebtTotal": "2509130000", "totalShareholderEquity": "191363000", "capitalLeaseObligations": "5860000", "otherCurrentLiabilities": "141621000", "totalCurrentLiabilities": "571578000", "otherNonCurrentLiabilities": "242766000", "totalNonCurrentLiabilities": "2747949000", "cashAndShortTermInvestments": "451649000", "commonStockSharesOutstanding": "9213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "451649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33087000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5911000", "operatingCashflow": "143615000", "capitalExpenditures": "127878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25683000", "cashflowFromInvestment": "-126118000", "stockBasedCompensation": "4093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2634000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 734798000, "cost_of_revenue": 440225000, "gross_profit": 294573000, "ebit": 57916000, "ebitda": 218057000, "pretax_income": 2525000, "tax_provision": 15554000, "net_income": -32255000, "net_income_to_common": -32255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465953000, "total_current_assets": 1077790000, "total_assets": 4615693000, "short_term_debt": 11496000, "long_term_debt": 2514169000, "total_debt": 2525665000, "total_liabilities": 3352678000, "total_equity": 250371000, "shares_outstanding": 9207000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 181659000, "capital_expenditure": 127368000, "free_cash_flow": 309027000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301573, "ticker_id": 2814, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57916000", "ebitda": "218057000", "netIncome": "-32255000", "grossProfit": "294573000", "depreciation": "None", "totalRevenue": "734798000", "costOfRevenue": "440225000", "interestIncome": "8595000", "incomeBeforeTax": "2525000", "interestExpense": "51493000", "operatingIncome": "218057000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15554000", "reportedCurrency": "USD", "netInterestIncome": "-42898000", "nonInterestIncome": "None", "operatingExpenses": "76516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14362000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160141000", "sellingGeneralAndAdministrative": "62154000", "netIncomeFromContinuingOperations": "-13029000" }, "balance": { "goodwill": "None", "inventory": "147751000", "commonStock": "535000", "currentDebt": "None", "investments": "None", "totalAssets": "4615693000", "longTermDebt": "2514169000", "shortTermDebt": "11496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1967467000", "totalLiabilities": "3352678000", "otherCurrentAssets": "87881000", "totalCurrentAssets": "1077790000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7655000", "currentNetReceivables": "368550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3537903000", "currentAccountsPayable": "331468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2519917000", "totalShareholderEquity": "250371000", "capitalLeaseObligations": "5748000", "otherCurrentLiabilities": "177313000", "totalCurrentLiabilities": "590922000", "otherNonCurrentLiabilities": "246031000", "totalNonCurrentLiabilities": "2761756000", "cashAndShortTermInvestments": "465953000", "commonStockSharesOutstanding": "9207000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "465953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13029000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "472000", "operatingCashflow": "181659000", "capitalExpenditures": "127368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1232000", "cashflowFromInvestment": "-120469000", "stockBasedCompensation": "3577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 734798000, "cost_of_revenue": 440225000, "gross_profit": 294573000, "research_and_development": 14362000, "selling_general_admin": 62154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57916000, "depreciation_amortisation": 160141000, "ebitda": 218057000, "interest_expense": 51493000, "interest_income": null, "other_non_operating": null, "pretax_income": 2525000, "tax_provision": 15554000, "effective_tax_rate": null, "net_income": -32255000, "net_income_continuing_ops": -13029000, "net_income_to_common": -32255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465953000, "short_term_investments": 7655000, "net_receivables": 368550000, "inventory": 147751000, "other_current_assets": null, "total_current_assets": 1077790000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3537903000, "total_assets": 4615693000, "short_term_debt": 11496000, "accounts_payable": 331468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 590922000, "long_term_debt": 2514169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2761756000, "total_liabilities": 3352678000, "total_debt": 2525665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1967467000, "total_equity": 250371000, "shares_outstanding": 9207000, "operating_cash_flow": 181659000, "stock_based_compensation": 3577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120469000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1232000, "free_cash_flow": 309027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57916000", "ebitda": "218057000", "netIncome": "-32255000", "grossProfit": "294573000", "depreciation": "None", "totalRevenue": "734798000", "costOfRevenue": "440225000", "interestIncome": "8595000", "incomeBeforeTax": "2525000", "interestExpense": "51493000", "operatingIncome": "218057000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15554000", "reportedCurrency": "USD", "netInterestIncome": "-42898000", "nonInterestIncome": "None", "operatingExpenses": "76516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14362000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160141000", "sellingGeneralAndAdministrative": "62154000", "netIncomeFromContinuingOperations": "-13029000" }, "balance": { "goodwill": "None", "inventory": "147751000", "commonStock": "535000", "currentDebt": "None", "investments": "None", "totalAssets": "4615693000", "longTermDebt": "2514169000", "shortTermDebt": "11496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1967467000", "totalLiabilities": "3352678000", "otherCurrentAssets": "87881000", "totalCurrentAssets": "1077790000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7655000", "currentNetReceivables": "368550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3537903000", "currentAccountsPayable": "331468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2519917000", "totalShareholderEquity": "250371000", "capitalLeaseObligations": "5748000", "otherCurrentLiabilities": "177313000", "totalCurrentLiabilities": "590922000", "otherNonCurrentLiabilities": "246031000", "totalNonCurrentLiabilities": "2761756000", "cashAndShortTermInvestments": "465953000", "commonStockSharesOutstanding": "9207000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "465953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13029000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "472000", "operatingCashflow": "181659000", "capitalExpenditures": "127368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1232000", "cashflowFromInvestment": "-120469000", "stockBasedCompensation": "3577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 733704000, "cost_of_revenue": 437077000, "gross_profit": 296627000, "ebit": 63328000, "ebitda": 221013000, "pretax_income": 7042000, "tax_provision": 16044000, "net_income": -34333000, "net_income_to_common": -34333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412864000, "total_current_assets": 1074359000, "total_assets": 4644972000, "short_term_debt": 10492000, "long_term_debt": 2512175000, "total_debt": 2522667000, "total_liabilities": 3371549000, "total_equity": 286338000, "shares_outstanding": 9176000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107239000, "capital_expenditure": 104627000, "free_cash_flow": 211866000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301574, "ticker_id": 2814, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63328000", "ebitda": "221013000", "netIncome": "-34333000", "grossProfit": "296627000", "depreciation": "None", "totalRevenue": "733704000", "costOfRevenue": "437077000", "interestIncome": "10192000", "incomeBeforeTax": "7042000", "interestExpense": "50379000", "operatingIncome": "221013000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16044000", "reportedCurrency": "USD", "netInterestIncome": "-40187000", "nonInterestIncome": "None", "operatingExpenses": "75614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13863000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157685000", "sellingGeneralAndAdministrative": "61751000", "netIncomeFromContinuingOperations": "-9002000" }, "balance": { "goodwill": "None", "inventory": "149789000", "commonStock": "535000", "currentDebt": "None", "investments": "None", "totalAssets": "4644972000", "longTermDebt": "2512175000", "shortTermDebt": "10492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1927930000", "totalLiabilities": "3371549000", "otherCurrentAssets": "82137000", "totalCurrentAssets": "1074359000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12696000", "currentNetReceivables": "416873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3570613000", "currentAccountsPayable": "319436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2517421000", "totalShareholderEquity": "286338000", "capitalLeaseObligations": "5246000", "otherCurrentLiabilities": "185589000", "totalCurrentLiabilities": "602418000", "otherNonCurrentLiabilities": "255531000", "totalNonCurrentLiabilities": "2769131000", "cashAndShortTermInvestments": "412864000", "commonStockSharesOutstanding": "9176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "412864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9002000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2046000", "operatingCashflow": "107239000", "capitalExpenditures": "104627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-635107000", "cashflowFromInvestment": "-106629000", "stockBasedCompensation": "4155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2634000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 733704000, "cost_of_revenue": 437077000, "gross_profit": 296627000, "research_and_development": 13863000, "selling_general_admin": 61751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63328000, "depreciation_amortisation": 157685000, "ebitda": 221013000, "interest_expense": 50379000, "interest_income": null, "other_non_operating": null, "pretax_income": 7042000, "tax_provision": 16044000, "effective_tax_rate": null, "net_income": -34333000, "net_income_continuing_ops": -9002000, "net_income_to_common": -34333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412864000, "short_term_investments": 12696000, "net_receivables": 416873000, "inventory": 149789000, "other_current_assets": null, "total_current_assets": 1074359000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3570613000, "total_assets": 4644972000, "short_term_debt": 10492000, "accounts_payable": 319436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 602418000, "long_term_debt": 2512175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2769131000, "total_liabilities": 3371549000, "total_debt": 2522667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1927930000, "total_equity": 286338000, "shares_outstanding": 9176000, "operating_cash_flow": 107239000, "stock_based_compensation": 4155000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104627000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106629000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -635107000, "free_cash_flow": 211866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63328000", "ebitda": "221013000", "netIncome": "-34333000", "grossProfit": "296627000", "depreciation": "None", "totalRevenue": "733704000", "costOfRevenue": "437077000", "interestIncome": "10192000", "incomeBeforeTax": "7042000", "interestExpense": "50379000", "operatingIncome": "221013000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16044000", "reportedCurrency": "USD", "netInterestIncome": "-40187000", "nonInterestIncome": "None", "operatingExpenses": "75614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13863000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157685000", "sellingGeneralAndAdministrative": "61751000", "netIncomeFromContinuingOperations": "-9002000" }, "balance": { "goodwill": "None", "inventory": "149789000", "commonStock": "535000", "currentDebt": "None", "investments": "None", "totalAssets": "4644972000", "longTermDebt": "2512175000", "shortTermDebt": "10492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1927930000", "totalLiabilities": "3371549000", "otherCurrentAssets": "82137000", "totalCurrentAssets": "1074359000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12696000", "currentNetReceivables": "416873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3570613000", "currentAccountsPayable": "319436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2517421000", "totalShareholderEquity": "286338000", "capitalLeaseObligations": "5246000", "otherCurrentLiabilities": "185589000", "totalCurrentLiabilities": "602418000", "otherNonCurrentLiabilities": "255531000", "totalNonCurrentLiabilities": "2769131000", "cashAndShortTermInvestments": "412864000", "commonStockSharesOutstanding": "9176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "412864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9002000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2046000", "operatingCashflow": "107239000", "capitalExpenditures": "104627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-635107000", "cashflowFromInvestment": "-106629000", "stockBasedCompensation": "4155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2634000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 725801000, "cost_of_revenue": 424769000, "gross_profit": 301032000, "ebit": 68875000, "ebitda": 230101000, "pretax_income": 23101000, "tax_provision": 19244000, "net_income": -16703000, "net_income_to_common": -16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1057487000, "total_current_assets": 1645678000, "total_assets": 5277965000, "short_term_debt": 635044000, "long_term_debt": 2511519000, "total_debt": 3146563000, "total_liabilities": 3996880000, "total_equity": 326614000, "shares_outstanding": 9133000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 181921000, "capital_expenditure": 134156000, "free_cash_flow": 316077000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301575, "ticker_id": 2814, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68875000", "ebitda": "230101000", "netIncome": "-16703000", "grossProfit": "301032000", "depreciation": "None", "totalRevenue": "725801000", "costOfRevenue": "424769000", "interestIncome": "15327000", "incomeBeforeTax": "23101000", "interestExpense": "49938000", "operatingIncome": "230103000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19244000", "reportedCurrency": "USD", "netInterestIncome": "-34611000", "nonInterestIncome": "None", "operatingExpenses": "70929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13926000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161226000", "sellingGeneralAndAdministrative": "57003000", "netIncomeFromContinuingOperations": "3857000" }, "balance": { "goodwill": "None", "inventory": "147798000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "5277965000", "longTermDebt": "2511519000", "shortTermDebt": "635044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1886226000", "totalLiabilities": "3996880000", "otherCurrentAssets": "79865000", "totalCurrentAssets": "1645678000", "currentLongTermDebt": "629621000", "longTermInvestments": "None", "shortTermInvestments": "12691000", "currentNetReceivables": "347837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3632287000", "currentAccountsPayable": "294442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3146563000", "totalShareholderEquity": "326614000", "capitalLeaseObligations": "5423000", "otherCurrentLiabilities": "159685000", "totalCurrentLiabilities": "1213981000", "otherNonCurrentLiabilities": "270014000", "totalNonCurrentLiabilities": "2782899000", "cashAndShortTermInvestments": "1057487000", "commonStockSharesOutstanding": "9133000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1057487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3857000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1127000", "operatingCashflow": "181921000", "capitalExpenditures": "134156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "538376000", "cashflowFromInvestment": "-141450000", "stockBasedCompensation": "3168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 725801000, "cost_of_revenue": 424769000, "gross_profit": 301032000, "research_and_development": 13926000, "selling_general_admin": 57003000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68875000, "depreciation_amortisation": 161226000, "ebitda": 230101000, "interest_expense": 49938000, "interest_income": null, "other_non_operating": null, "pretax_income": 23101000, "tax_provision": 19244000, "effective_tax_rate": null, "net_income": -16703000, "net_income_continuing_ops": 3857000, "net_income_to_common": -16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1057487000, "short_term_investments": 12691000, "net_receivables": 347837000, "inventory": 147798000, "other_current_assets": null, "total_current_assets": 1645678000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3632287000, "total_assets": 5277965000, "short_term_debt": 635044000, "accounts_payable": 294442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1213981000, "long_term_debt": 2511519000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2782899000, "total_liabilities": 3996880000, "total_debt": 3146563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1886226000, "total_equity": 326614000, "shares_outstanding": 9133000, "operating_cash_flow": 181921000, "stock_based_compensation": 3168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141450000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 538376000, "free_cash_flow": 316077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68875000", "ebitda": "230101000", "netIncome": "-16703000", "grossProfit": "301032000", "depreciation": "None", "totalRevenue": "725801000", "costOfRevenue": "424769000", "interestIncome": "15327000", "incomeBeforeTax": "23101000", "interestExpense": "49938000", "operatingIncome": "230103000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19244000", "reportedCurrency": "USD", "netInterestIncome": "-34611000", "nonInterestIncome": "None", "operatingExpenses": "70929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13926000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161226000", "sellingGeneralAndAdministrative": "57003000", "netIncomeFromContinuingOperations": "3857000" }, "balance": { "goodwill": "None", "inventory": "147798000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "5277965000", "longTermDebt": "2511519000", "shortTermDebt": "635044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1886226000", "totalLiabilities": "3996880000", "otherCurrentAssets": "79865000", "totalCurrentAssets": "1645678000", "currentLongTermDebt": "629621000", "longTermInvestments": "None", "shortTermInvestments": "12691000", "currentNetReceivables": "347837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3632287000", "currentAccountsPayable": "294442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3146563000", "totalShareholderEquity": "326614000", "capitalLeaseObligations": "5423000", "otherCurrentLiabilities": "159685000", "totalCurrentLiabilities": "1213981000", "otherNonCurrentLiabilities": "270014000", "totalNonCurrentLiabilities": "2782899000", "cashAndShortTermInvestments": "1057487000", "commonStockSharesOutstanding": "9133000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1057487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3857000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1127000", "operatingCashflow": "181921000", "capitalExpenditures": "134156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "538376000", "cashflowFromInvestment": "-141450000", "stockBasedCompensation": "3168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 733974000, "cost_of_revenue": 447751000, "gross_profit": 286223000, "ebit": 48688000, "ebitda": 210025000, "pretax_income": -20731000, "tax_provision": 10513000, "net_income": -48916000, "net_income_to_common": -48916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387483000, "total_current_assets": 960554000, "total_assets": 4726850000, "short_term_debt": 5503000, "long_term_debt": 2501339000, "total_debt": 2506842000, "total_liabilities": 3344483000, "total_equity": 348234000, "shares_outstanding": 9148000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133425000, "capital_expenditure": 143210000, "free_cash_flow": 276635000, "dividends_paid": 194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301577, "ticker_id": 2814, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48688000", "ebitda": "210025000", "netIncome": "-48916000", "grossProfit": "286223000", "depreciation": "None", "totalRevenue": "733974000", "costOfRevenue": "447751000", "interestIncome": "46425000", "incomeBeforeTax": "-20731000", "interestExpense": "44042000", "operatingIncome": "210025000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10513000", "reportedCurrency": "USD", "netInterestIncome": "-44042000", "nonInterestIncome": "None", "operatingExpenses": "76198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14016000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161337000", "sellingGeneralAndAdministrative": "62182000", "netIncomeFromContinuingOperations": "-31244000" }, "balance": { "goodwill": "None", "inventory": "146254000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "4726850000", "longTermDebt": "2501339000", "shortTermDebt": "5503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1861848000", "totalLiabilities": "3344483000", "otherCurrentAssets": "228941000", "totalCurrentAssets": "960554000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19160000", "currentNetReceivables": "324970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3766296000", "currentAccountsPayable": "287228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2945964000", "shortLongTermDebtTotal": "2506842000", "totalShareholderEquity": "348234000", "capitalLeaseObligations": "5503000", "otherCurrentLiabilities": "241475000", "totalCurrentLiabilities": "528703000", "otherNonCurrentLiabilities": "314441000", "totalNonCurrentLiabilities": "2815780000", "cashAndShortTermInvestments": "387483000", "commonStockSharesOutstanding": "9148000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "387483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31244000", "profitLoss": "None", "dividendPayout": "194000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5820000", "operatingCashflow": "133425000", "capitalExpenditures": "143210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "301580000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "4350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 733974000, "cost_of_revenue": 447751000, "gross_profit": 286223000, "research_and_development": 14016000, "selling_general_admin": 62182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48688000, "depreciation_amortisation": 161337000, "ebitda": 210025000, "interest_expense": 44042000, "interest_income": null, "other_non_operating": null, "pretax_income": -20731000, "tax_provision": 10513000, "effective_tax_rate": null, "net_income": -48916000, "net_income_continuing_ops": -31244000, "net_income_to_common": -48916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387483000, "short_term_investments": 19160000, "net_receivables": 324970000, "inventory": 146254000, "other_current_assets": null, "total_current_assets": 960554000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3766296000, "total_assets": 4726850000, "short_term_debt": 5503000, "accounts_payable": 287228000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528703000, "long_term_debt": 2501339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2815780000, "total_liabilities": 3344483000, "total_debt": 2506842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1861848000, "total_equity": 348234000, "shares_outstanding": 9148000, "operating_cash_flow": 133425000, "stock_based_compensation": 4350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146000000, "dividends_paid": 194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 301580000, "free_cash_flow": 276635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48688000", "ebitda": "210025000", "netIncome": "-48916000", "grossProfit": "286223000", "depreciation": "None", "totalRevenue": "733974000", "costOfRevenue": "447751000", "interestIncome": "46425000", "incomeBeforeTax": "-20731000", "interestExpense": "44042000", "operatingIncome": "210025000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10513000", "reportedCurrency": "USD", "netInterestIncome": "-44042000", "nonInterestIncome": "None", "operatingExpenses": "76198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14016000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161337000", "sellingGeneralAndAdministrative": "62182000", "netIncomeFromContinuingOperations": "-31244000" }, "balance": { "goodwill": "None", "inventory": "146254000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "4726850000", "longTermDebt": "2501339000", "shortTermDebt": "5503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1861848000", "totalLiabilities": "3344483000", "otherCurrentAssets": "228941000", "totalCurrentAssets": "960554000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19160000", "currentNetReceivables": "324970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3766296000", "currentAccountsPayable": "287228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2945964000", "shortLongTermDebtTotal": "2506842000", "totalShareholderEquity": "348234000", "capitalLeaseObligations": "5503000", "otherCurrentLiabilities": "241475000", "totalCurrentLiabilities": "528703000", "otherNonCurrentLiabilities": "314441000", "totalNonCurrentLiabilities": "2815780000", "cashAndShortTermInvestments": "387483000", "commonStockSharesOutstanding": "9148000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "387483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31244000", "profitLoss": "None", "dividendPayout": "194000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5820000", "operatingCashflow": "133425000", "capitalExpenditures": "143210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "301580000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "4350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "income_statement": { "revenue": 767067000, "cost_of_revenue": 455531000, "gross_profit": 311536000, "ebit": 75325000, "ebitda": 235023000, "pretax_income": 42679000, "tax_provision": 26448000, "net_income": 4611000, "net_income_to_common": 4611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429059000, "total_current_assets": 978134000, "total_assets": 4463267000, "short_term_debt": 5239000, "long_term_debt": 2503250000, "total_debt": 2508489000, "total_liabilities": 3357778000, "total_equity": 402650000, "shares_outstanding": 9195000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168466000, "capital_expenditure": 144751000, "free_cash_flow": 313217000, "dividends_paid": 194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301578, "ticker_id": 2814, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:32.255538+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75325000", "ebitda": "235023000", "netIncome": "4611000", "grossProfit": "311536000", "depreciation": "None", "totalRevenue": "767067000", "costOfRevenue": "455531000", "interestIncome": "44776000", "incomeBeforeTax": "42679000", "interestExpense": "46164000", "operatingIncome": "235023000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26448000", "reportedCurrency": "USD", "netInterestIncome": "-46164000", "nonInterestIncome": "None", "operatingExpenses": "76513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13281000", "otherNonOperatingIncome": "11743000", "costofGoodsAndServicesSold": "455531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159698000", "sellingGeneralAndAdministrative": "63232000", "netIncomeFromContinuingOperations": "16231000" }, "balance": { "goodwill": "None", "inventory": "152236000", "commonStock": "531000", "currentDebt": "None", "investments": "None", "totalAssets": "4463267000", "longTermDebt": "2503250000", "shortTermDebt": "5239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1809414000", "totalLiabilities": "3357778000", "otherCurrentAssets": "251687000", "totalCurrentAssets": "978134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15683000", "currentNetReceivables": "297388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3485133000", "currentAccountsPayable": "301751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2963898000", "shortLongTermDebtTotal": "2508489000", "totalShareholderEquity": "402650000", "capitalLeaseObligations": "5239000", "otherCurrentLiabilities": "242514000", "totalCurrentLiabilities": "544265000", "otherNonCurrentLiabilities": "310263000", "totalNonCurrentLiabilities": "2813513000", "cashAndShortTermInvestments": "429059000", "commonStockSharesOutstanding": "9195000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "429059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16231000", "profitLoss": "None", "dividendPayout": "194000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7853000", "operatingCashflow": "168466000", "capitalExpenditures": "144751000", "changeInReceivables": "8238000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249680000", "cashflowFromInvestment": "-154843000", "stockBasedCompensation": "4341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-236057000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 767067000, "cost_of_revenue": 455531000, "gross_profit": 311536000, "research_and_development": 13281000, "selling_general_admin": 63232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75325000, "depreciation_amortisation": 159698000, "ebitda": 235023000, "interest_expense": 46164000, "interest_income": null, "other_non_operating": null, "pretax_income": 42679000, "tax_provision": 26448000, "effective_tax_rate": null, "net_income": 4611000, "net_income_continuing_ops": 16231000, "net_income_to_common": 4611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429059000, "short_term_investments": 15683000, "net_receivables": 297388000, "inventory": 152236000, "other_current_assets": null, "total_current_assets": 978134000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3485133000, "total_assets": 4463267000, "short_term_debt": 5239000, "accounts_payable": 301751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 544265000, "long_term_debt": 2503250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2813513000, "total_liabilities": 3357778000, "total_debt": 2508489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1809414000, "total_equity": 402650000, "shares_outstanding": 9195000, "operating_cash_flow": 168466000, "stock_based_compensation": 4341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154843000, "dividends_paid": 194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249680000, "free_cash_flow": 313217000, "net_change_in_cash": -236057000 }, "raw_data": { "income": { "ebit": "75325000", "ebitda": "235023000", "netIncome": "4611000", "grossProfit": "311536000", "depreciation": "None", "totalRevenue": "767067000", "costOfRevenue": "455531000", "interestIncome": "44776000", "incomeBeforeTax": "42679000", "interestExpense": "46164000", "operatingIncome": "235023000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26448000", "reportedCurrency": "USD", "netInterestIncome": "-46164000", "nonInterestIncome": "None", "operatingExpenses": "76513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13281000", "otherNonOperatingIncome": "11743000", "costofGoodsAndServicesSold": "455531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159698000", "sellingGeneralAndAdministrative": "63232000", "netIncomeFromContinuingOperations": "16231000" }, "balance": { "goodwill": "None", "inventory": "152236000", "commonStock": "531000", "currentDebt": "None", "investments": "None", "totalAssets": "4463267000", "longTermDebt": "2503250000", "shortTermDebt": "5239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1809414000", "totalLiabilities": "3357778000", "otherCurrentAssets": "251687000", "totalCurrentAssets": "978134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15683000", "currentNetReceivables": "297388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3485133000", "currentAccountsPayable": "301751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2963898000", "shortLongTermDebtTotal": "2508489000", "totalShareholderEquity": "402650000", "capitalLeaseObligations": "5239000", "otherCurrentLiabilities": "242514000", "totalCurrentLiabilities": "544265000", "otherNonCurrentLiabilities": "310263000", "totalNonCurrentLiabilities": "2813513000", "cashAndShortTermInvestments": "429059000", "commonStockSharesOutstanding": "9195000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "429059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16231000", "profitLoss": "None", "dividendPayout": "194000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7853000", "operatingCashflow": "168466000", "capitalExpenditures": "144751000", "changeInReceivables": "8238000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249680000", "cashflowFromInvestment": "-154843000", "stockBasedCompensation": "4341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-236057000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159698000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }