{ "ticker": { "uuid": "23f4f285-4832-48c5-8e6c-4cb748b96047", "symbol": "BW", "name": "Babcock & Wilcox Enterprises Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/23f4f285-4832-48c5-8e6c-4cb748b96047/", "api_url": "https://sharemaestro.com/factors/api/tickers/23f4f285-4832-48c5-8e6c-4cb748b96047/" }, "ticker_metadata": { "id": 600, "uuid": "23f4f285-4832-48c5-8e6c-4cb748b96047", "symbol": "BW", "name": "Babcock & Wilcox Enterprises Inc", "asset_type": "equity", "market_cap": 2817532000, "stock_exchange_id": 3, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "Babcock & Wilcox Enterprises, Inc., provides energy and environmental technologies and services for the energy and industrial markets globally. The company is headquartered in Akron, Ohio.", "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": "23f4f285-4832-48c5-8e6c-4cb748b96047", "symbol": "BW", "name": "Babcock & Wilcox Enterprises Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/23f4f285-4832-48c5-8e6c-4cb748b96047/", "api_url": "https://sharemaestro.com/factors/api/tickers/23f4f285-4832-48c5-8e6c-4cb748b96047/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.65, "quality": 0.65, "momentum": 0.66, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 16.36, "market_cap": 2188215440, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0166, "shareholder_yield": 0.0069, "roe": 0.749, "piotroski_f_score": 2, "momentum_12_1": 10.5397, "volatility_252d": 1.2954 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.703409+00:00", "batch_id": "" }, "size": { "price_close": 16.36, "market_cap": 2188215440, "market_cap_usd": 2188215440, "enterprise_value": 2308959440, "shares_outstanding": 133754000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.2734, "pcf_ratio": null, "pfcf_ratio": -94.9952, "ev_ebitda": 60.1213, "ev_ebit": 81.7533, "ev_sales": 3.454, "ev_fcf": -100.237, "earnings_yield": null, "fcf_yield": -0.01, "price_to_sales": 3.2734, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": 0.0166, "sales_yield": 0.2895 }, "yield": { "dividend_yield": 0.0069, "buyback_yield": 0, "shareholder_yield": 0.0069, "debt_paydown_yield": null, "total_yield": 0.0069 }, "quality": { "gross_margin": 0.247, "operating_margin": 0.0422, "net_margin": -0.1928, "ebitda_margin": 0.0575, "fcf_margin": -0.0345, "roe": 0.749, "roa": -0.1701, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.8821, "cash_conversion": 0.1787, "accruals_ratio": -0.1138, "sbc_to_revenue": 0.0186, "piotroski_f_score": 2, "altman_z_score": -0.8717, "earnings_stability_5y": 1.3238, "revenue_stability_5y": 0.1502, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2179, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.4036, "net_debt_to_ebitda": 3.144, "debt_to_assets": 0.3715, "interest_coverage": 0.9128, "current_ratio": 0.9934, "quick_ratio": 0.8706, "net_debt": 120744000, "local_beta": 0.0062, "volatility_252d": 1.2954, "volatility_60d": 2.9566, "max_drawdown_12m": -0.2654, "risk_adjusted_momentum": 8.1366 }, "growth": { "revenue_growth_1y": 0.0153, "revenue_growth_3y_cagr": -0.012, "revenue_growth_5y_cagr": 0.0074, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.0153, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1252, "price_return_3m": 0.2489, "price_return_6m": 1.8803, "price_return_9m": 6.6808, "price_return_12m": 11.9841, "price_return_12m_ex1m": 10.5397, "momentum_6m": 1.8803, "momentum_12m": 11.9841, "momentum_12_1": 10.5397, "distance_from_52w_high": -0.2513, "distance_from_52w_low": 16.5386, "relative_strength": 11.8842 }, "raw_ttm": { "revenue_ttm": 668479000, "gross_profit_ttm": 165141000, "ebit_ttm": 28243000, "ebitda_ttm": 38405000, "net_income_ttm": -128895000, "eps_diluted_ttm": -0.9637, "operating_cash_flow_ttm": -42634000, "capital_expenditure_ttm": 19599000, "fcf_ttm": -23035000, "dividends_paid_ttm": 15018000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30940000, "cash_and_equivalents": 160762000, "total_current_assets": 491272000, "total_current_liabilities": 494519000, "net_ppe": null, "total_assets": 757845000, "total_debt": 281506000, "total_equity": -172095000, "net_working_capital": -88598000, "book_value_per_share": -1.2867, "retained_earnings": -1777395000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -239127000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.65, "os_score": 0.81, "value_percentile": 0.65, "quality_percentile": 0.65, "momentum_percentile": 0.66, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3600, "ticker_id": 600, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.703409+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.36, "market_cap": 2188215440, "market_cap_usd": 2188215440, "enterprise_value": 2308959440, "shares_outstanding": 133754000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.27342436, "pcf_ratio": null, "pfcf_ratio": -94.99524376, "ev_ebitda": 60.12132379, "ev_ebit": 81.75333499, "ev_sales": 3.45404933, "ev_fcf": -100.23700629, "earnings_yield": null, "fcf_yield": -0.00997636, "dividend_yield": 0.00686313, "buyback_yield": 0, "shareholder_yield": 0.00686313, "debt_paydown_yield": null, "total_yield": 0.00686313, "gross_margin": 0.24703992, "operating_margin": 0.04224964, "net_margin": -0.19281832, "ebitda_margin": 0.05745132, "fcf_margin": -0.03445882, "roe": 0.74897586, "roa": -0.17008095, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.88207879, "cash_conversion": 0.17871135, "accruals_ratio": -0.11382407, "sbc_to_revenue": 0.01864681, "debt_to_equity": -5.40364334, "net_debt_to_ebitda": 3.14396563, "debt_to_assets": 0.3714559, "interest_coverage": 0.91283129, "current_ratio": 0.99343402, "quick_ratio": 0.87061771, "net_debt": 120744000, "revenue_growth_1y": 0.01534688, "revenue_growth_3y_cagr": -0.01204678, "revenue_growth_5y_cagr": 0.00743184, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -0.87169587, "earnings_stability_5y": 1.323819, "revenue_stability_5y": 0.150176, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12517194, "price_return_3m": 0.24885496, "price_return_6m": 1.88028169, "price_return_9m": 6.68075117, "price_return_12m": 11.98412698, "price_return_12m_ex1m": 10.53968254, "distance_from_52w_high": -0.25125858, "distance_from_52w_low": 16.53859348, "relative_strength": 11.8841634, "local_beta": 0.0062, "volatility_252d": 1.29535, "volatility_60d": 2.95659, "max_drawdown_12m": -0.26536732, "revenue_ttm": 668479000, "gross_profit_ttm": 165141000, "ebit_ttm": 28243000, "ebitda_ttm": 38405000, "net_income_ttm": -128895000, "eps_diluted_ttm": -0.96367211, "operating_cash_flow_ttm": -42634000, "capital_expenditure_ttm": 19599000, "fcf_ttm": -23035000, "dividends_paid_ttm": 15018000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30940000, "cash_and_equivalents": 160762000, "total_current_assets": 491272000, "total_current_liabilities": 494519000, "net_ppe": null, "total_assets": 757845000, "total_debt": 281506000, "total_equity": -172095000, "net_working_capital": -88598000, "book_value_per_share": -1.28665311, "retained_earnings": -1777395000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -239127000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.36, "os": 0.81, "value": 0.65, "quality": 0.65, "momentum": 0.66, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0069, "roe": 0.749, "momentum_12_1": 10.5397, "complete_fields": { "id": 3600, "ticker_id": 600, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.703409+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.36, "market_cap": 2188215440, "market_cap_usd": 2188215440, "enterprise_value": 2308959440, "shares_outstanding": 133754000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.27342436, "pcf_ratio": null, "pfcf_ratio": -94.99524376, "ev_ebitda": 60.12132379, "ev_ebit": 81.75333499, "ev_sales": 3.45404933, "ev_fcf": -100.23700629, "earnings_yield": null, "fcf_yield": -0.00997636, "dividend_yield": 0.00686313, "buyback_yield": 0, "shareholder_yield": 0.00686313, "debt_paydown_yield": null, "total_yield": 0.00686313, "gross_margin": 0.24703992, "operating_margin": 0.04224964, "net_margin": -0.19281832, "ebitda_margin": 0.05745132, "fcf_margin": -0.03445882, "roe": 0.74897586, "roa": -0.17008095, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.88207879, "cash_conversion": 0.17871135, "accruals_ratio": -0.11382407, "sbc_to_revenue": 0.01864681, "debt_to_equity": -5.40364334, "net_debt_to_ebitda": 3.14396563, "debt_to_assets": 0.3714559, "interest_coverage": 0.91283129, "current_ratio": 0.99343402, "quick_ratio": 0.87061771, "net_debt": 120744000, "revenue_growth_1y": 0.01534688, "revenue_growth_3y_cagr": -0.01204678, "revenue_growth_5y_cagr": 0.00743184, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -0.87169587, "earnings_stability_5y": 1.323819, "revenue_stability_5y": 0.150176, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12517194, "price_return_3m": 0.24885496, "price_return_6m": 1.88028169, "price_return_9m": 6.68075117, "price_return_12m": 11.98412698, "price_return_12m_ex1m": 10.53968254, "distance_from_52w_high": -0.25125858, "distance_from_52w_low": 16.53859348, "relative_strength": 11.8841634, "local_beta": 0.0062, "volatility_252d": 1.29535, "volatility_60d": 2.95659, "max_drawdown_12m": -0.26536732, "revenue_ttm": 668479000, "gross_profit_ttm": 165141000, "ebit_ttm": 28243000, "ebitda_ttm": 38405000, "net_income_ttm": -128895000, "eps_diluted_ttm": -0.96367211, "operating_cash_flow_ttm": -42634000, "capital_expenditure_ttm": 19599000, "fcf_ttm": -23035000, "dividends_paid_ttm": 15018000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30940000, "cash_and_equivalents": 160762000, "total_current_assets": 491272000, "total_current_liabilities": 494519000, "net_ppe": null, "total_assets": 757845000, "total_debt": 281506000, "total_equity": -172095000, "net_working_capital": -88598000, "book_value_per_share": -1.28665311, "retained_earnings": -1777395000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -239127000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 587676000, "cost_of_revenue": 443825000, "gross_profit": 143851000, "ebit": 16039000, "ebitda": 26176000, "pretax_income": -24568000, "tax_provision": 8280000, "net_income": -36159000, "net_income_to_common": -36159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89500000, "total_current_assets": 470700000, "total_assets": 662900000, "short_term_debt": 157000000, "long_term_debt": 169835000, "total_debt": 326835000, "total_liabilities": 794500000, "total_equity": -131600000, "shares_outstanding": 105400000, "goodwill_and_intangibles": 68400000 }, "cash_flow": { "operating_cash_flow": -68900000, "capital_expenditure": 16800000, "free_cash_flow": -52100000, "dividends_paid": 14900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231635, "ticker_id": 600, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16039000", "ebitda": "26176000", "netIncome": "-36159000", "grossProfit": "143851000", "depreciation": "None", "totalRevenue": "587676000", "costOfRevenue": "443825000", "interestIncome": "4561000", "incomeBeforeTax": "-24568000", "interestExpense": "40607000", "operatingIncome": "22913000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8280000", "reportedCurrency": "USD", "netInterestIncome": "-36046000", "nonInterestIncome": "None", "operatingExpenses": "120938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1457000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10137000", "sellingGeneralAndAdministrative": "119481000", "netIncomeFromContinuingOperations": "-32848000" }, "balance": { "goodwill": "53100000", "inventory": "60900000", "commonStock": "5600000", "currentDebt": "None", "investments": "None", "totalAssets": "662900000", "longTermDebt": "169835000", "shortTermDebt": "157000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15300000", "reportedCurrency": "USD", "retainedEarnings": "-1696700000", "totalLiabilities": "794500000", "otherCurrentAssets": "129100000", "totalCurrentAssets": "470700000", "currentLongTermDebt": "151246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192200000", "currentAccountsPayable": "69200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83184000", "shortLongTermDebtTotal": "368700000", "totalShareholderEquity": "-131600000", "capitalLeaseObligations": "47580000", "otherCurrentLiabilities": "160500000", "totalCurrentLiabilities": "386700000", "otherNonCurrentLiabilities": "9226000", "totalNonCurrentLiabilities": "407800000", "cashAndShortTermInvestments": "89500000", "commonStockSharesOutstanding": "105400000", "intangibleAssetsExcludingGoodwill": "15300000", "cashAndCashEquivalentsAtCarryingValue": "89500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32799999", "profitLoss": "None", "dividendPayout": "14900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7800000", "operatingCashflow": "-68900000", "capitalExpenditures": "16800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58700000", "cashflowFromInvestment": "197000000", "stockBasedCompensation": "2795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 587676000, "cost_of_revenue": 443825000, "gross_profit": 143851000, "research_and_development": 1457000, "selling_general_admin": 119481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16039000, "depreciation_amortisation": 10137000, "ebitda": 26176000, "interest_expense": 40607000, "interest_income": null, "other_non_operating": null, "pretax_income": -24568000, "tax_provision": 8280000, "effective_tax_rate": null, "net_income": -36159000, "net_income_continuing_ops": -32848000, "net_income_to_common": -36159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89500000, "short_term_investments": null, "net_receivables": 191200000, "inventory": 60900000, "other_current_assets": null, "total_current_assets": 470700000, "net_ppe": null, "goodwill": 53100000, "intangible_assets": 15300000, "goodwill_and_intangibles": 68400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 192200000, "total_assets": 662900000, "short_term_debt": 157000000, "accounts_payable": 69200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 386700000, "long_term_debt": 169835000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 407800000, "total_liabilities": 794500000, "total_debt": 326835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1696700000, "total_equity": -131600000, "shares_outstanding": 105400000, "operating_cash_flow": -68900000, "stock_based_compensation": 2795000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 197000000, "dividends_paid": 14900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58700000, "free_cash_flow": -52100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16039000", "ebitda": "26176000", "netIncome": "-36159000", "grossProfit": "143851000", "depreciation": "None", "totalRevenue": "587676000", "costOfRevenue": "443825000", "interestIncome": "4561000", "incomeBeforeTax": "-24568000", "interestExpense": "40607000", "operatingIncome": "22913000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8280000", "reportedCurrency": "USD", "netInterestIncome": "-36046000", "nonInterestIncome": "None", "operatingExpenses": "120938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1457000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10137000", "sellingGeneralAndAdministrative": "119481000", "netIncomeFromContinuingOperations": "-32848000" }, "balance": { "goodwill": "53100000", "inventory": "60900000", "commonStock": "5600000", "currentDebt": "None", "investments": "None", "totalAssets": "662900000", "longTermDebt": "169835000", "shortTermDebt": "157000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15300000", "reportedCurrency": "USD", "retainedEarnings": "-1696700000", "totalLiabilities": "794500000", "otherCurrentAssets": "129100000", "totalCurrentAssets": "470700000", "currentLongTermDebt": "151246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192200000", "currentAccountsPayable": "69200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83184000", "shortLongTermDebtTotal": "368700000", "totalShareholderEquity": "-131600000", "capitalLeaseObligations": "47580000", "otherCurrentLiabilities": "160500000", "totalCurrentLiabilities": "386700000", "otherNonCurrentLiabilities": "9226000", "totalNonCurrentLiabilities": "407800000", "cashAndShortTermInvestments": "89500000", "commonStockSharesOutstanding": "105400000", "intangibleAssetsExcludingGoodwill": "15300000", "cashAndCashEquivalentsAtCarryingValue": "89500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32799999", "profitLoss": "None", "dividendPayout": "14900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7800000", "operatingCashflow": "-68900000", "capitalExpenditures": "16800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58700000", "cashflowFromInvestment": "197000000", "stockBasedCompensation": "2795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 717333000, "cost_of_revenue": 540308000, "gross_profit": 177025000, "ebit": -14644000, "ebitda": 2065000, "pretax_income": -60790000, "tax_provision": 12172000, "net_income": -59915000, "net_income_to_common": -59915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23399000, "total_current_assets": 490185000, "total_assets": 726987000, "short_term_debt": 130331000, "long_term_debt": 348783000, "total_debt": 479114000, "total_liabilities": 1010159000, "total_equity": -283763000, "shares_outstanding": 91717000, "goodwill_and_intangibles": 101189000 }, "cash_flow": { "operating_cash_flow": -118735000, "capital_expenditure": 11205000, "free_cash_flow": -107530000, "dividends_paid": 18573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231640, "ticker_id": 600, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14644000", "ebitda": "2065000", "netIncome": "-59915000", "grossProfit": "177025000", "depreciation": "None", "totalRevenue": "717333000", "costOfRevenue": "540308000", "interestIncome": "814000", "incomeBeforeTax": "-60790000", "interestExpense": "46146000", "operatingIncome": "25084000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12172000", "reportedCurrency": "USD", "netInterestIncome": "-45332000", "nonInterestIncome": "None", "operatingExpenses": "151941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5794000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16709000", "sellingGeneralAndAdministrative": "141476000", "netIncomeFromContinuingOperations": "-72962000" }, "balance": { "goodwill": "82138000", "inventory": "108889000", "commonStock": "5208000", "currentDebt": "None", "investments": "None", "totalAssets": "726987000", "longTermDebt": "348783000", "shortTermDebt": "130331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19051000", "reportedCurrency": "USD", "retainedEarnings": "-1645716000", "totalLiabilities": "1010159000", "otherCurrentAssets": "162817000", "totalCurrentAssets": "490185000", "currentLongTermDebt": "125137000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236802000", "currentAccountsPayable": "101025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102382000", "shortLongTermDebtTotal": "537930000", "totalShareholderEquity": "-283763000", "capitalLeaseObligations": "64010000", "otherCurrentLiabilities": "98659000", "totalCurrentLiabilities": "388493000", "otherNonCurrentLiabilities": "10374000", "totalNonCurrentLiabilities": "621666000", "cashAndShortTermInvestments": "23399000", "commonStockSharesOutstanding": "91717000", "intangibleAssetsExcludingGoodwill": "19051000", "cashAndCashEquivalentsAtCarryingValue": "23399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59779000", "profitLoss": "None", "dividendPayout": "18573000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6410000", "operatingCashflow": "-118735000", "capitalExpenditures": "11205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69734000", "cashflowFromInvestment": "109959000", "stockBasedCompensation": "4692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 717333000, "cost_of_revenue": 540308000, "gross_profit": 177025000, "research_and_development": 5794000, "selling_general_admin": 141476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14644000, "depreciation_amortisation": 16709000, "ebitda": 2065000, "interest_expense": 46146000, "interest_income": null, "other_non_operating": null, "pretax_income": -60790000, "tax_provision": 12172000, "effective_tax_rate": null, "net_income": -59915000, "net_income_continuing_ops": -72962000, "net_income_to_common": -59915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23399000, "short_term_investments": null, "net_receivables": 195080000, "inventory": 108889000, "other_current_assets": null, "total_current_assets": 490185000, "net_ppe": null, "goodwill": 82138000, "intangible_assets": 19051000, "goodwill_and_intangibles": 101189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236802000, "total_assets": 726987000, "short_term_debt": 130331000, "accounts_payable": 101025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388493000, "long_term_debt": 348783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 621666000, "total_liabilities": 1010159000, "total_debt": 479114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1645716000, "total_equity": -283763000, "shares_outstanding": 91717000, "operating_cash_flow": -118735000, "stock_based_compensation": 4692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 109959000, "dividends_paid": 18573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69734000, "free_cash_flow": -107530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14644000", "ebitda": "2065000", "netIncome": "-59915000", "grossProfit": "177025000", "depreciation": "None", "totalRevenue": "717333000", "costOfRevenue": "540308000", "interestIncome": "814000", "incomeBeforeTax": "-60790000", "interestExpense": "46146000", "operatingIncome": "25084000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12172000", "reportedCurrency": "USD", "netInterestIncome": "-45332000", "nonInterestIncome": "None", "operatingExpenses": "151941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5794000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16709000", "sellingGeneralAndAdministrative": "141476000", "netIncomeFromContinuingOperations": "-72962000" }, "balance": { "goodwill": "82138000", "inventory": "108889000", "commonStock": "5208000", "currentDebt": "None", "investments": "None", "totalAssets": "726987000", "longTermDebt": "348783000", "shortTermDebt": "130331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19051000", "reportedCurrency": "USD", "retainedEarnings": "-1645716000", "totalLiabilities": "1010159000", "otherCurrentAssets": "162817000", "totalCurrentAssets": "490185000", "currentLongTermDebt": "125137000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236802000", "currentAccountsPayable": "101025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102382000", "shortLongTermDebtTotal": "537930000", "totalShareholderEquity": "-283763000", "capitalLeaseObligations": "64010000", "otherCurrentLiabilities": "98659000", "totalCurrentLiabilities": "388493000", "otherNonCurrentLiabilities": "10374000", "totalNonCurrentLiabilities": "621666000", "cashAndShortTermInvestments": "23399000", "commonStockSharesOutstanding": "91717000", "intangibleAssetsExcludingGoodwill": "19051000", "cashAndCashEquivalentsAtCarryingValue": "23399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59779000", "profitLoss": "None", "dividendPayout": "18573000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6410000", "operatingCashflow": "-118735000", "capitalExpenditures": "11205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69734000", "cashflowFromInvestment": "109959000", "stockBasedCompensation": "4692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 727315000, "cost_of_revenue": 550613000, "gross_profit": 176702000, "ebit": -23405000, "ebitda": -2409000, "pretax_income": -65976000, "tax_provision": 9818000, "net_income": -197208000, "net_income_to_common": -197208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39856000, "total_current_assets": 497592000, "total_assets": 775700000, "short_term_debt": 10832000, "long_term_debt": 373311000, "total_debt": 384143000, "total_liabilities": 976050000, "total_equity": -200961000, "shares_outstanding": 89000000, "goodwill_and_intangibles": 108702000 }, "cash_flow": { "operating_cash_flow": -42270000, "capital_expenditure": 9800000, "free_cash_flow": -32470000, "dividends_paid": 11144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231645, "ticker_id": 600, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23405000", "ebitda": "-2409000", "netIncome": "-197208000", "grossProfit": "176702000", "depreciation": "None", "totalRevenue": "727315000", "costOfRevenue": "550613000", "interestIncome": "1192000", "incomeBeforeTax": "-65976000", "interestExpense": "42571000", "operatingIncome": "16605000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9818000", "reportedCurrency": "USD", "netInterestIncome": "-48703000", "nonInterestIncome": "None", "operatingExpenses": "160097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7197000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20996000", "sellingGeneralAndAdministrative": "150147000", "netIncomeFromContinuingOperations": "-78633000" }, "balance": { "goodwill": "85122000", "inventory": "97580000", "commonStock": "5148000", "currentDebt": "None", "investments": "None", "totalAssets": "775700000", "longTermDebt": "373311000", "shortTermDebt": "10832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23580000", "reportedCurrency": "USD", "retainedEarnings": "-1570942000", "totalLiabilities": "976050000", "otherCurrentAssets": "208430000", "totalCurrentAssets": "497592000", "currentLongTermDebt": "6174000", "longTermInvestments": "None", "shortTermInvestments": "297000", "currentNetReceivables": "151726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278108000", "currentAccountsPayable": "83154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95443000", "shortLongTermDebtTotal": "434227000", "totalShareholderEquity": "-200961000", "capitalLeaseObligations": "56855000", "otherCurrentLiabilities": "197121000", "totalCurrentLiabilities": "350224000", "otherNonCurrentLiabilities": "15082000", "totalNonCurrentLiabilities": "625826000", "cashAndShortTermInvestments": "39856000", "commonStockSharesOutstanding": "89000000", "intangibleAssetsExcludingGoodwill": "23580000", "cashAndCashEquivalentsAtCarryingValue": "39856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78870000", "profitLoss": "None", "dividendPayout": "11144000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8130000", "operatingCashflow": "-42270000", "capitalExpenditures": "9800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8556000", "cashflowFromInvestment": "-7938000", "stockBasedCompensation": "8695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727315000, "cost_of_revenue": 550613000, "gross_profit": 176702000, "research_and_development": 7197000, "selling_general_admin": 150147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23405000, "depreciation_amortisation": 20996000, "ebitda": -2409000, "interest_expense": 42571000, "interest_income": null, "other_non_operating": null, "pretax_income": -65976000, "tax_provision": 9818000, "effective_tax_rate": null, "net_income": -197208000, "net_income_continuing_ops": -78633000, "net_income_to_common": -197208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39856000, "short_term_investments": 297000, "net_receivables": 151726000, "inventory": 97580000, "other_current_assets": null, "total_current_assets": 497592000, "net_ppe": null, "goodwill": 85122000, "intangible_assets": 23580000, "goodwill_and_intangibles": 108702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278108000, "total_assets": 775700000, "short_term_debt": 10832000, "accounts_payable": 83154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350224000, "long_term_debt": 373311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 625826000, "total_liabilities": 976050000, "total_debt": 384143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1570942000, "total_equity": -200961000, "shares_outstanding": 89000000, "operating_cash_flow": -42270000, "stock_based_compensation": 8695000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7938000, "dividends_paid": 11144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8556000, "free_cash_flow": -32470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23405000", "ebitda": "-2409000", "netIncome": "-197208000", "grossProfit": "176702000", "depreciation": "None", "totalRevenue": "727315000", "costOfRevenue": "550613000", "interestIncome": "1192000", "incomeBeforeTax": "-65976000", "interestExpense": "42571000", "operatingIncome": "16605000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9818000", "reportedCurrency": "USD", "netInterestIncome": "-48703000", "nonInterestIncome": "None", "operatingExpenses": "160097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7197000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20996000", "sellingGeneralAndAdministrative": "150147000", "netIncomeFromContinuingOperations": "-78633000" }, "balance": { "goodwill": "85122000", "inventory": "97580000", "commonStock": "5148000", "currentDebt": "None", "investments": "None", "totalAssets": "775700000", "longTermDebt": "373311000", "shortTermDebt": "10832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23580000", "reportedCurrency": "USD", "retainedEarnings": "-1570942000", "totalLiabilities": "976050000", "otherCurrentAssets": "208430000", "totalCurrentAssets": "497592000", "currentLongTermDebt": "6174000", "longTermInvestments": "None", "shortTermInvestments": "297000", "currentNetReceivables": "151726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278108000", "currentAccountsPayable": "83154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95443000", "shortLongTermDebtTotal": "434227000", "totalShareholderEquity": "-200961000", "capitalLeaseObligations": "56855000", "otherCurrentLiabilities": "197121000", "totalCurrentLiabilities": "350224000", "otherNonCurrentLiabilities": "15082000", "totalNonCurrentLiabilities": "625826000", "cashAndShortTermInvestments": "39856000", "commonStockSharesOutstanding": "89000000", "intangibleAssetsExcludingGoodwill": "23580000", "cashAndCashEquivalentsAtCarryingValue": "39856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78870000", "profitLoss": "None", "dividendPayout": "11144000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8130000", "operatingCashflow": "-42270000", "capitalExpenditures": "9800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8556000", "cashflowFromInvestment": "-7938000", "stockBasedCompensation": "8695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 609437000, "cost_of_revenue": 464302000, "gross_profit": 145135000, "ebit": 34682000, "ebitda": 58674000, "pretax_income": -5115000, "tax_provision": 9071000, "net_income": -22861000, "net_income_to_common": -22861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76238000, "total_current_assets": 557613000, "total_assets": 941689000, "short_term_debt": 8505000, "long_term_debt": 348700000, "total_debt": 357205000, "total_liabilities": 943778000, "total_equity": -2574000, "shares_outstanding": 88300000, "goodwill_and_intangibles": 152001000 }, "cash_flow": { "operating_cash_flow": -30600000, "capital_expenditure": 13200000, "free_cash_flow": -17400000, "dividends_paid": 14900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231650, "ticker_id": 600, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34682000", "ebitda": "58674000", "netIncome": "-22861000", "grossProfit": "145135000", "depreciation": "None", "totalRevenue": "609437000", "costOfRevenue": "464302000", "interestIncome": "45000000", "incomeBeforeTax": "-5115000", "interestExpense": "39797000", "operatingIncome": "-1154000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9071000", "reportedCurrency": "USD", "netInterestIncome": "-44342000", "nonInterestIncome": "None", "operatingExpenses": "146289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2557000", "otherNonOperatingIncome": "33643000", "costofGoodsAndServicesSold": "464302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23992000", "sellingGeneralAndAdministrative": "152697000", "netIncomeFromContinuingOperations": "-26584000" }, "balance": { "goodwill": "100437000", "inventory": "102636000", "commonStock": "5138000", "currentDebt": "None", "investments": "None", "totalAssets": "941689000", "longTermDebt": "348700000", "shortTermDebt": "8505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51564000", "reportedCurrency": "USD", "retainedEarnings": "-1358875000", "totalLiabilities": "943778000", "otherCurrentAssets": "63699000", "totalCurrentAssets": "557613000", "currentLongTermDebt": "4291000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "315040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "384076000", "currentAccountsPayable": "131221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115800000", "shortLongTermDebtTotal": "410270000", "totalShareholderEquity": "-2574000", "capitalLeaseObligations": "58840000", "otherCurrentLiabilities": "100863000", "totalCurrentLiabilities": "371534000", "otherNonCurrentLiabilities": "27482000", "totalNonCurrentLiabilities": "572244000", "cashAndShortTermInvestments": "76238000", "commonStockSharesOutstanding": "88300000", "intangibleAssetsExcludingGoodwill": "51564000", "cashAndCashEquivalentsAtCarryingValue": "76238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26600000", "profitLoss": "None", "dividendPayout": "14900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "-30600000", "capitalExpenditures": "13200000", "changeInReceivables": "-28217000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11200000", "cashflowFromInvestment": "-68700000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-110602000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 609437000, "cost_of_revenue": 464302000, "gross_profit": 145135000, "research_and_development": 2557000, "selling_general_admin": 152697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34682000, "depreciation_amortisation": 23992000, "ebitda": 58674000, "interest_expense": 39797000, "interest_income": null, "other_non_operating": null, "pretax_income": -5115000, "tax_provision": 9071000, "effective_tax_rate": null, "net_income": -22861000, "net_income_continuing_ops": -26584000, "net_income_to_common": -22861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76238000, "short_term_investments": null, "net_receivables": 315040000, "inventory": 102636000, "other_current_assets": null, "total_current_assets": 557613000, "net_ppe": null, "goodwill": 100437000, "intangible_assets": 51564000, "goodwill_and_intangibles": 152001000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 384076000, "total_assets": 941689000, "short_term_debt": 8505000, "accounts_payable": 131221000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371534000, "long_term_debt": 348700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 572244000, "total_liabilities": 943778000, "total_debt": 357205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1358875000, "total_equity": -2574000, "shares_outstanding": 88300000, "operating_cash_flow": -30600000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68700000, "dividends_paid": 14900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11200000, "free_cash_flow": -17400000, "net_change_in_cash": -110602000 }, "raw_data": { "income": { "ebit": "34682000", "ebitda": "58674000", "netIncome": "-22861000", "grossProfit": "145135000", "depreciation": "None", "totalRevenue": "609437000", "costOfRevenue": "464302000", "interestIncome": "45000000", "incomeBeforeTax": "-5115000", "interestExpense": "39797000", "operatingIncome": "-1154000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9071000", "reportedCurrency": "USD", "netInterestIncome": "-44342000", "nonInterestIncome": "None", "operatingExpenses": "146289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2557000", "otherNonOperatingIncome": "33643000", "costofGoodsAndServicesSold": "464302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23992000", "sellingGeneralAndAdministrative": "152697000", "netIncomeFromContinuingOperations": "-26584000" }, "balance": { "goodwill": "100437000", "inventory": "102636000", "commonStock": "5138000", "currentDebt": "None", "investments": "None", "totalAssets": "941689000", "longTermDebt": "348700000", "shortTermDebt": "8505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51564000", "reportedCurrency": "USD", "retainedEarnings": "-1358875000", "totalLiabilities": "943778000", "otherCurrentAssets": "63699000", "totalCurrentAssets": "557613000", "currentLongTermDebt": "4291000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "315040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "384076000", "currentAccountsPayable": "131221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115800000", "shortLongTermDebtTotal": "410270000", "totalShareholderEquity": "-2574000", "capitalLeaseObligations": "58840000", "otherCurrentLiabilities": "100863000", "totalCurrentLiabilities": "371534000", "otherNonCurrentLiabilities": "27482000", "totalNonCurrentLiabilities": "572244000", "cashAndShortTermInvestments": "76238000", "commonStockSharesOutstanding": "88300000", "intangibleAssetsExcludingGoodwill": "51564000", "cashAndCashEquivalentsAtCarryingValue": "76238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26600000", "profitLoss": "None", "dividendPayout": "14900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "-30600000", "capitalExpenditures": "13200000", "changeInReceivables": "-28217000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11200000", "cashflowFromInvestment": "-68700000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-110602000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 710873000, "cost_of_revenue": 535825000, "gross_profit": 175048000, "ebit": 60813000, "ebitda": 79150000, "pretax_income": 27285000, "tax_provision": -2028000, "net_income": 30894000, "net_income_to_common": 30894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224874000, "total_current_assets": 582434000, "total_assets": 913265000, "short_term_debt": 18775000, "long_term_debt": 327909000, "total_debt": 346684000, "total_liabilities": 854643000, "total_equity": 33149000, "shares_outstanding": 83600000, "goodwill_and_intangibles": 160257000 }, "cash_flow": { "operating_cash_flow": -111200000, "capital_expenditure": 6700000, "free_cash_flow": -104500000, "dividends_paid": 9100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231655, "ticker_id": 600, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60813000", "ebitda": "79150000", "netIncome": "30894000", "grossProfit": "175048000", "depreciation": "None", "totalRevenue": "710873000", "costOfRevenue": "535825000", "interestIncome": "531000", "incomeBeforeTax": "27285000", "interestExpense": "33528000", "operatingIncome": "19422000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2028000", "reportedCurrency": "USD", "netInterestIncome": "-38862000", "nonInterestIncome": "None", "operatingExpenses": "155626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1595000", "otherNonOperatingIncome": "47886000", "costofGoodsAndServicesSold": "535825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18337000", "sellingGeneralAndAdministrative": "164847000", "netIncomeFromContinuingOperations": "31538000" }, "balance": { "goodwill": "116462000", "inventory": "79527000", "commonStock": "5110000", "currentDebt": "None", "investments": "None", "totalAssets": "913265000", "longTermDebt": "327909000", "shortTermDebt": "18775000", "treasuryStock": "-110934000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "43795000", "reportedCurrency": "USD", "retainedEarnings": "-1321154000", "totalLiabilities": "854643000", "otherCurrentAssets": "31236000", "totalCurrentAssets": "582434000", "currentLongTermDebt": "12380000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330831000", "currentAccountsPayable": "85929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115790000", "shortLongTermDebtTotal": "402738000", "totalShareholderEquity": "33149000", "capitalLeaseObligations": "62449000", "otherCurrentLiabilities": "80299000", "totalCurrentLiabilities": "253383000", "otherNonCurrentLiabilities": "273351000", "totalNonCurrentLiabilities": "601260000", "cashAndShortTermInvestments": "224874000", "commonStockSharesOutstanding": "83600000", "intangibleAssetsExcludingGoodwill": "43795000", "cashAndCashEquivalentsAtCarryingValue": "224874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31500000", "profitLoss": "None", "dividendPayout": "9100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "-111200000", "capitalExpenditures": "6700000", "changeInReceivables": "225000", "changeInExchangeRate": "None", "cashflowFromFinancing": "302800000", "cashflowFromInvestment": "-33541000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "158075000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 710873000, "cost_of_revenue": 535825000, "gross_profit": 175048000, "research_and_development": 1595000, "selling_general_admin": 164847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60813000, "depreciation_amortisation": 18337000, "ebitda": 79150000, "interest_expense": 33528000, "interest_income": null, "other_non_operating": null, "pretax_income": 27285000, "tax_provision": -2028000, "effective_tax_rate": null, "net_income": 30894000, "net_income_continuing_ops": 31538000, "net_income_to_common": 30894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224874000, "short_term_investments": null, "net_receivables": 246797000, "inventory": 79527000, "other_current_assets": null, "total_current_assets": 582434000, "net_ppe": null, "goodwill": 116462000, "intangible_assets": 43795000, "goodwill_and_intangibles": 160257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 330831000, "total_assets": 913265000, "short_term_debt": 18775000, "accounts_payable": 85929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253383000, "long_term_debt": 327909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601260000, "total_liabilities": 854643000, "total_debt": 346684000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1321154000, "total_equity": 33149000, "shares_outstanding": 83600000, "operating_cash_flow": -111200000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33541000, "dividends_paid": 9100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 302800000, "free_cash_flow": -104500000, "net_change_in_cash": 158075000 }, "raw_data": { "income": { "ebit": "60813000", "ebitda": "79150000", "netIncome": "30894000", "grossProfit": "175048000", "depreciation": "None", "totalRevenue": "710873000", "costOfRevenue": "535825000", "interestIncome": "531000", "incomeBeforeTax": "27285000", "interestExpense": "33528000", "operatingIncome": "19422000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2028000", "reportedCurrency": "USD", "netInterestIncome": "-38862000", "nonInterestIncome": "None", "operatingExpenses": "155626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1595000", "otherNonOperatingIncome": "47886000", "costofGoodsAndServicesSold": "535825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18337000", "sellingGeneralAndAdministrative": "164847000", "netIncomeFromContinuingOperations": "31538000" }, "balance": { "goodwill": "116462000", "inventory": "79527000", "commonStock": "5110000", "currentDebt": "None", "investments": "None", "totalAssets": "913265000", "longTermDebt": "327909000", "shortTermDebt": "18775000", "treasuryStock": "-110934000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "43795000", "reportedCurrency": "USD", "retainedEarnings": "-1321154000", "totalLiabilities": "854643000", "otherCurrentAssets": "31236000", "totalCurrentAssets": "582434000", "currentLongTermDebt": "12380000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330831000", "currentAccountsPayable": "85929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115790000", "shortLongTermDebtTotal": "402738000", "totalShareholderEquity": "33149000", "capitalLeaseObligations": "62449000", "otherCurrentLiabilities": "80299000", "totalCurrentLiabilities": "253383000", "otherNonCurrentLiabilities": "273351000", "totalNonCurrentLiabilities": "601260000", "cashAndShortTermInvestments": "224874000", "commonStockSharesOutstanding": "83600000", "intangibleAssetsExcludingGoodwill": "43795000", "cashAndCashEquivalentsAtCarryingValue": "224874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31500000", "profitLoss": "None", "dividendPayout": "9100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "-111200000", "capitalExpenditures": "6700000", "changeInReceivables": "225000", "changeInExchangeRate": "None", "cashflowFromFinancing": "302800000", "cashflowFromInvestment": "-33541000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "158075000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 566317000, "cost_of_revenue": 400465000, "gross_profit": 165852000, "ebit": 39407000, "ebitda": 56212000, "pretax_income": -3918000, "tax_provision": 8179000, "net_income": -10318000, "net_income_to_common": -10318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57338000, "total_current_assets": 396085000, "total_assets": 599077000, "short_term_debt": 4881000, "long_term_debt": 347630000, "total_debt": 352511000, "total_liabilities": 930054000, "total_equity": -332081000, "shares_outstanding": 48700000, "goodwill_and_intangibles": 71271000 }, "cash_flow": { "operating_cash_flow": -40800000, "capital_expenditure": 8200000, "free_cash_flow": -32600000, "dividends_paid": 9127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231660, "ticker_id": 600, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39407000", "ebitda": "56212000", "netIncome": "-10318000", "grossProfit": "165852000", "depreciation": "None", "totalRevenue": "566317000", "costOfRevenue": "400465000", "interestIncome": "600000", "incomeBeforeTax": "-3918000", "interestExpense": "59796000", "operatingIncome": "-1737000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8179000", "reportedCurrency": "USD", "netInterestIncome": "-60200000", "nonInterestIncome": "None", "operatingExpenses": "167589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4379000", "otherNonOperatingIncome": "57615000", "costofGoodsAndServicesSold": "400465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16805000", "sellingGeneralAndAdministrative": "154624000", "netIncomeFromContinuingOperations": "-12097000" }, "balance": { "goodwill": "47363000", "inventory": "74446000", "commonStock": "4784000", "currentDebt": "None", "investments": "None", "totalAssets": "599077000", "longTermDebt": "347630000", "shortTermDebt": "4881000", "treasuryStock": "-105990000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "23908000", "reportedCurrency": "USD", "retainedEarnings": "-1342921000", "totalLiabilities": "930054000", "otherCurrentAssets": "41234000", "totalCurrentAssets": "396085000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202992000", "currentAccountsPayable": "73481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95892000", "shortLongTermDebtTotal": "389232000", "totalShareholderEquity": "-332081000", "capitalLeaseObligations": "40716000", "otherCurrentLiabilities": "128468000", "totalCurrentLiabilities": "270832000", "otherNonCurrentLiabilities": "311592000", "totalNonCurrentLiabilities": "659222000", "cashAndShortTermInvestments": "57338000", "commonStockSharesOutstanding": "48700000", "intangibleAssetsExcludingGoodwill": "23908000", "cashAndCashEquivalentsAtCarryingValue": "57338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10300000", "profitLoss": "None", "dividendPayout": "9127000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4100000", "operatingCashflow": "-40800000", "capitalExpenditures": "8200000", "changeInReceivables": "21673000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44100000", "cashflowFromInvestment": "2200000", "stockBasedCompensation": "4557000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5511000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566317000, "cost_of_revenue": 400465000, "gross_profit": 165852000, "research_and_development": 4379000, "selling_general_admin": 154624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39407000, "depreciation_amortisation": 16805000, "ebitda": 56212000, "interest_expense": 59796000, "interest_income": null, "other_non_operating": null, "pretax_income": -3918000, "tax_provision": 8179000, "effective_tax_rate": null, "net_income": -10318000, "net_income_continuing_ops": -12097000, "net_income_to_common": -10318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57338000, "short_term_investments": null, "net_receivables": 223067000, "inventory": 74446000, "other_current_assets": null, "total_current_assets": 396085000, "net_ppe": null, "goodwill": 47363000, "intangible_assets": 23908000, "goodwill_and_intangibles": 71271000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 202992000, "total_assets": 599077000, "short_term_debt": 4881000, "accounts_payable": 73481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 270832000, "long_term_debt": 347630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 659222000, "total_liabilities": 930054000, "total_debt": 352511000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1342921000, "total_equity": -332081000, "shares_outstanding": 48700000, "operating_cash_flow": -40800000, "stock_based_compensation": 4557000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2200000, "dividends_paid": 9127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44100000, "free_cash_flow": -32600000, "net_change_in_cash": 5511000 }, "raw_data": { "income": { "ebit": "39407000", "ebitda": "56212000", "netIncome": "-10318000", "grossProfit": "165852000", "depreciation": "None", "totalRevenue": "566317000", "costOfRevenue": "400465000", "interestIncome": "600000", "incomeBeforeTax": "-3918000", "interestExpense": "59796000", "operatingIncome": "-1737000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8179000", "reportedCurrency": "USD", "netInterestIncome": "-60200000", "nonInterestIncome": "None", "operatingExpenses": "167589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4379000", "otherNonOperatingIncome": "57615000", "costofGoodsAndServicesSold": "400465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16805000", "sellingGeneralAndAdministrative": "154624000", "netIncomeFromContinuingOperations": "-12097000" }, "balance": { "goodwill": "47363000", "inventory": "74446000", "commonStock": "4784000", "currentDebt": "None", "investments": "None", "totalAssets": "599077000", "longTermDebt": "347630000", "shortTermDebt": "4881000", "treasuryStock": "-105990000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "23908000", "reportedCurrency": "USD", "retainedEarnings": "-1342921000", "totalLiabilities": "930054000", "otherCurrentAssets": "41234000", "totalCurrentAssets": "396085000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202992000", "currentAccountsPayable": "73481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95892000", "shortLongTermDebtTotal": "389232000", "totalShareholderEquity": "-332081000", "capitalLeaseObligations": "40716000", "otherCurrentLiabilities": "128468000", "totalCurrentLiabilities": "270832000", "otherNonCurrentLiabilities": "311592000", "totalNonCurrentLiabilities": "659222000", "cashAndShortTermInvestments": "57338000", "commonStockSharesOutstanding": "48700000", "intangibleAssetsExcludingGoodwill": "23908000", "cashAndCashEquivalentsAtCarryingValue": "57338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10300000", "profitLoss": "None", "dividendPayout": "9127000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4100000", "operatingCashflow": "-40800000", "capitalExpenditures": "8200000", "changeInReceivables": "21673000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44100000", "cashflowFromInvestment": "2200000", "stockBasedCompensation": "4557000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5511000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 859111000, "cost_of_revenue": 698853000, "gross_profit": 160258000, "ebit": -80056000, "ebitda": -56451000, "pretax_income": -124447000, "tax_provision": 5286000, "net_income": -121974000, "net_income_to_common": -121974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43772000, "total_current_assets": 412220000, "total_assets": 626519000, "short_term_debt": 287276000, "long_term_debt": null, "total_debt": 287276000, "total_liabilities": 921458000, "total_equity": -296356000, "shares_outstanding": 31500000, "goodwill_and_intangibles": 72460000 }, "cash_flow": { "operating_cash_flow": -176300000, "capital_expenditure": 3800000, "free_cash_flow": -172500000, "dividends_paid": 482600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231665, "ticker_id": 600, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80056000", "ebitda": "-56451000", "netIncome": "-121974000", "grossProfit": "160258000", "depreciation": "None", "totalRevenue": "859111000", "costOfRevenue": "698853000", "interestIncome": "110580000", "incomeBeforeTax": "-124447000", "interestExpense": "94901000", "operatingIncome": "-29382000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5286000", "reportedCurrency": "USD", "netInterestIncome": "-93978000", "nonInterestIncome": "None", "operatingExpenses": "189640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2861000", "otherNonOperatingIncome": "-162000", "costofGoodsAndServicesSold": "698853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23605000", "sellingGeneralAndAdministrative": "179012000", "netIncomeFromContinuingOperations": "-129733000" }, "balance": { "goodwill": "47160000", "inventory": "63103000", "commonStock": "4699000", "currentDebt": "None", "investments": "None", "totalAssets": "626519000", "longTermDebt": "None", "shortTermDebt": "287276000", "treasuryStock": "-105707000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "25300000", "reportedCurrency": "USD", "retainedEarnings": "-1339888000", "totalLiabilities": "921458000", "otherCurrentAssets": "48302000", "totalCurrentAssets": "412220000", "currentLongTermDebt": "282953000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "257043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214299000", "currentAccountsPayable": "109913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109551000", "shortLongTermDebtTotal": "326118000", "totalShareholderEquity": "-296356000", "capitalLeaseObligations": "43165000", "otherCurrentLiabilities": "130018000", "totalCurrentLiabilities": "602494000", "otherNonCurrentLiabilities": "20850000", "totalNonCurrentLiabilities": "318964000", "cashAndShortTermInvestments": "43772000", "commonStockSharesOutstanding": "31500000", "intangibleAssetsExcludingGoodwill": "25300000", "cashAndCashEquivalentsAtCarryingValue": "43772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129000000", "profitLoss": "None", "dividendPayout": "482600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4100000", "operatingCashflow": "-176300000", "capitalExpenditures": "3800000", "changeInReceivables": "63914000", "changeInExchangeRate": "None", "cashflowFromFinancing": "167000000", "cashflowFromInvestment": "8779000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "482600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 859111000, "cost_of_revenue": 698853000, "gross_profit": 160258000, "research_and_development": 2861000, "selling_general_admin": 179012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80056000, "depreciation_amortisation": 23605000, "ebitda": -56451000, "interest_expense": 94901000, "interest_income": null, "other_non_operating": null, "pretax_income": -124447000, "tax_provision": 5286000, "effective_tax_rate": null, "net_income": -121974000, "net_income_continuing_ops": -129733000, "net_income_to_common": -121974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43772000, "short_term_investments": null, "net_receivables": 257043000, "inventory": 63103000, "other_current_assets": null, "total_current_assets": 412220000, "net_ppe": null, "goodwill": 47160000, "intangible_assets": 25300000, "goodwill_and_intangibles": 72460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214299000, "total_assets": 626519000, "short_term_debt": 287276000, "accounts_payable": 109913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 602494000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318964000, "total_liabilities": 921458000, "total_debt": 287276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1339888000, "total_equity": -296356000, "shares_outstanding": 31500000, "operating_cash_flow": -176300000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8779000, "dividends_paid": 482600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 167000000, "free_cash_flow": -172500000, "net_change_in_cash": -520000 }, "raw_data": { "income": { "ebit": "-80056000", "ebitda": "-56451000", "netIncome": "-121974000", "grossProfit": "160258000", "depreciation": "None", "totalRevenue": "859111000", "costOfRevenue": "698853000", "interestIncome": "110580000", "incomeBeforeTax": "-124447000", "interestExpense": "94901000", "operatingIncome": "-29382000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5286000", "reportedCurrency": "USD", "netInterestIncome": "-93978000", "nonInterestIncome": "None", "operatingExpenses": "189640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2861000", "otherNonOperatingIncome": "-162000", "costofGoodsAndServicesSold": "698853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23605000", "sellingGeneralAndAdministrative": "179012000", "netIncomeFromContinuingOperations": "-129733000" }, "balance": { "goodwill": "47160000", "inventory": "63103000", "commonStock": "4699000", "currentDebt": "None", "investments": "None", "totalAssets": "626519000", "longTermDebt": "None", "shortTermDebt": "287276000", "treasuryStock": "-105707000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "25300000", "reportedCurrency": "USD", "retainedEarnings": "-1339888000", "totalLiabilities": "921458000", "otherCurrentAssets": "48302000", "totalCurrentAssets": "412220000", "currentLongTermDebt": "282953000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "257043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214299000", "currentAccountsPayable": "109913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109551000", "shortLongTermDebtTotal": "326118000", "totalShareholderEquity": "-296356000", "capitalLeaseObligations": "43165000", "otherCurrentLiabilities": "130018000", "totalCurrentLiabilities": "602494000", "otherNonCurrentLiabilities": "20850000", "totalNonCurrentLiabilities": "318964000", "cashAndShortTermInvestments": "43772000", "commonStockSharesOutstanding": "31500000", "intangibleAssetsExcludingGoodwill": "25300000", "cashAndCashEquivalentsAtCarryingValue": "43772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129000000", "profitLoss": "None", "dividendPayout": "482600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4100000", "operatingCashflow": "-176300000", "capitalExpenditures": "3800000", "changeInReceivables": "63914000", "changeInExchangeRate": "None", "cashflowFromFinancing": "167000000", "cashflowFromInvestment": "8779000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "482600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 1062388000, "cost_of_revenue": 1192032000, "gross_profit": -129644000, "ebit": -506188000, "ebitda": -477667000, "pretax_income": -555801000, "tax_provision": 102224000, "net_income": -725292000, "net_income_to_common": -725292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43214000, "total_current_assets": 549619000, "total_assets": 745497000, "short_term_debt": 176155000, "long_term_debt": 0, "total_debt": 176155000, "total_liabilities": 1022794000, "total_equity": -286126000, "shares_outstanding": 13829000, "goodwill_and_intangibles": 77901000 }, "cash_flow": { "operating_cash_flow": -281885000, "capital_expenditure": 5473000, "free_cash_flow": -276412000, "dividends_paid": 839046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231670, "ticker_id": 600, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-506188000", "ebitda": "-477667000", "netIncome": "-725292000", "grossProfit": "-129644000", "depreciation": "None", "totalRevenue": "1062388000", "costOfRevenue": "1192032000", "interestIncome": "77911000", "incomeBeforeTax": "-555801000", "interestExpense": "49613000", "operatingIncome": "-426600000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "102224000", "reportedCurrency": "USD", "netInterestIncome": "-49369000", "nonInterestIncome": "None", "operatingExpenses": "227111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3780000", "otherNonOperatingIncome": "-79561000", "costofGoodsAndServicesSold": "1192032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28521000", "sellingGeneralAndAdministrative": "223331000", "netIncomeFromContinuingOperations": "-658025000" }, "balance": { "goodwill": "47108000", "inventory": "61323000", "commonStock": "1748000", "currentDebt": "None", "investments": "None", "totalAssets": "745497000", "longTermDebt": "0", "shortTermDebt": "176155000", "treasuryStock": "-105590000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "30793000", "reportedCurrency": "USD", "retainedEarnings": "-1217914000", "totalLiabilities": "1022794000", "otherCurrentAssets": "103152000", "totalCurrentAssets": "549619000", "currentLongTermDebt": "176155000", "longTermInvestments": "0", "shortTermInvestments": "14000", "currentNetReceivables": "341930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195878000", "currentAccountsPayable": "199882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90892000", "shortLongTermDebtTotal": "176155000", "totalShareholderEquity": "-286126000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "186585000", "totalCurrentLiabilities": "711989000", "otherNonCurrentLiabilities": "29158000", "totalNonCurrentLiabilities": "310805000", "cashAndShortTermInvestments": "43214000", "commonStockSharesOutstanding": "13829000", "intangibleAssetsExcludingGoodwill": "30793000", "cashAndCashEquivalentsAtCarryingValue": "43214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-652548000", "profitLoss": "None", "dividendPayout": "839046000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "10337000", "operatingCashflow": "-281885000", "capitalExpenditures": "5473000", "changeInReceivables": "80376000", "changeInExchangeRate": "None", "cashflowFromFinancing": "82612000", "cashflowFromInvestment": "179225000", "stockBasedCompensation": "2254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "839046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1062388000, "cost_of_revenue": 1192032000, "gross_profit": -129644000, "research_and_development": 3780000, "selling_general_admin": 223331000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -506188000, "depreciation_amortisation": 28521000, "ebitda": -477667000, "interest_expense": 49613000, "interest_income": null, "other_non_operating": null, "pretax_income": -555801000, "tax_provision": 102224000, "effective_tax_rate": null, "net_income": -725292000, "net_income_continuing_ops": -658025000, "net_income_to_common": -725292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43214000, "short_term_investments": 14000, "net_receivables": 341930000, "inventory": 61323000, "other_current_assets": null, "total_current_assets": 549619000, "net_ppe": null, "goodwill": 47108000, "intangible_assets": 30793000, "goodwill_and_intangibles": 77901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195878000, "total_assets": 745497000, "short_term_debt": 176155000, "accounts_payable": 199882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 711989000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 310805000, "total_liabilities": 1022794000, "total_debt": 176155000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1217914000, "total_equity": -286126000, "shares_outstanding": 13829000, "operating_cash_flow": -281885000, "stock_based_compensation": 2254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 179225000, "dividends_paid": 839046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82612000, "free_cash_flow": -276412000, "net_change_in_cash": -20048000 }, "raw_data": { "income": { "ebit": "-506188000", "ebitda": "-477667000", "netIncome": "-725292000", "grossProfit": "-129644000", "depreciation": "None", "totalRevenue": "1062388000", "costOfRevenue": "1192032000", "interestIncome": "77911000", "incomeBeforeTax": "-555801000", "interestExpense": "49613000", "operatingIncome": "-426600000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "102224000", "reportedCurrency": "USD", "netInterestIncome": "-49369000", "nonInterestIncome": "None", "operatingExpenses": "227111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3780000", "otherNonOperatingIncome": "-79561000", "costofGoodsAndServicesSold": "1192032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28521000", "sellingGeneralAndAdministrative": "223331000", "netIncomeFromContinuingOperations": "-658025000" }, "balance": { "goodwill": "47108000", "inventory": "61323000", "commonStock": "1748000", "currentDebt": "None", "investments": "None", "totalAssets": "745497000", "longTermDebt": "0", "shortTermDebt": "176155000", "treasuryStock": "-105590000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "30793000", "reportedCurrency": "USD", "retainedEarnings": "-1217914000", "totalLiabilities": "1022794000", "otherCurrentAssets": "103152000", "totalCurrentAssets": "549619000", "currentLongTermDebt": "176155000", "longTermInvestments": "0", "shortTermInvestments": "14000", "currentNetReceivables": "341930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195878000", "currentAccountsPayable": "199882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90892000", "shortLongTermDebtTotal": "176155000", "totalShareholderEquity": "-286126000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "186585000", "totalCurrentLiabilities": "711989000", "otherNonCurrentLiabilities": "29158000", "totalNonCurrentLiabilities": "310805000", "cashAndShortTermInvestments": "43214000", "commonStockSharesOutstanding": "13829000", "intangibleAssetsExcludingGoodwill": "30793000", "cashAndCashEquivalentsAtCarryingValue": "43214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-652548000", "profitLoss": "None", "dividendPayout": "839046000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "10337000", "operatingCashflow": "-281885000", "capitalExpenditures": "5473000", "changeInReceivables": "80376000", "changeInExchangeRate": "None", "cashflowFromFinancing": "82612000", "cashflowFromInvestment": "179225000", "stockBasedCompensation": "2254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "839046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 214414000, "cost_of_revenue": 170957000, "gross_profit": 43457000, "ebit": -1175000, "ebitda": 1326000, "pretax_income": -75468000, "tax_provision": 4154000, "net_income": -76945000, "net_income_to_common": -76945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160762000, "total_current_assets": 491272000, "total_assets": 757845000, "short_term_debt": 75411000, "long_term_debt": 206095000, "total_debt": 281506000, "total_liabilities": 929940000, "total_equity": -172095000, "shares_outstanding": 133754000, "goodwill_and_intangibles": 67032000 }, "cash_flow": { "operating_cash_flow": 17789000, "capital_expenditure": 7127000, "free_cash_flow": 24916000, "dividends_paid": 3715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231633, "ticker_id": 600, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1175000", "ebitda": "1326000", "netIncome": "-76945000", "grossProfit": "43457000", "depreciation": "None", "totalRevenue": "214414000", "costOfRevenue": "170957000", "interestIncome": "2341000", "incomeBeforeTax": "-75468000", "interestExpense": "4448000", "operatingIncome": "-1175000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4154000", "reportedCurrency": "USD", "netInterestIncome": "-3808000", "nonInterestIncome": "None", "operatingExpenses": "44632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "803000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2501000", "sellingGeneralAndAdministrative": "44379000", "netIncomeFromContinuingOperations": "-79622000" }, "balance": { "goodwill": "52693000", "inventory": "60735000", "commonStock": "5682000", "currentDebt": "None", "investments": "None", "totalAssets": "757845000", "longTermDebt": "206095000", "shortTermDebt": "75411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "14339000", "reportedCurrency": "USD", "retainedEarnings": "-1777395000", "totalLiabilities": "929940000", "otherCurrentAssets": "35937000", "totalCurrentAssets": "491272000", "currentLongTermDebt": "69811000", "longTermInvestments": "None", "shortTermInvestments": "6090000", "currentNetReceivables": "227748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266573000", "currentAccountsPayable": "108753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321979000", "totalShareholderEquity": "-172095000", "capitalLeaseObligations": "46073000", "otherCurrentLiabilities": "203889000", "totalCurrentLiabilities": "494519000", "otherNonCurrentLiabilities": "9413000", "totalNonCurrentLiabilities": "435421000", "cashAndShortTermInvestments": "160762000", "commonStockSharesOutstanding": "133754000", "intangibleAssetsExcludingGoodwill": "14339000", "cashAndCashEquivalentsAtCarryingValue": "160762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79622000", "profitLoss": "None", "dividendPayout": "3715000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "145000", "operatingCashflow": "17789000", "capitalExpenditures": "7127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20312000", "cashflowFromInvestment": "-3537000", "stockBasedCompensation": "13232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214414000, "cost_of_revenue": 170957000, "gross_profit": 43457000, "research_and_development": 803000, "selling_general_admin": 44379000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1175000, "depreciation_amortisation": 2501000, "ebitda": 1326000, "interest_expense": 4448000, "interest_income": null, "other_non_operating": null, "pretax_income": -75468000, "tax_provision": 4154000, "effective_tax_rate": null, "net_income": -76945000, "net_income_continuing_ops": -79622000, "net_income_to_common": -76945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160762000, "short_term_investments": 6090000, "net_receivables": 227748000, "inventory": 60735000, "other_current_assets": null, "total_current_assets": 491272000, "net_ppe": null, "goodwill": 52693000, "intangible_assets": 14339000, "goodwill_and_intangibles": 67032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 266573000, "total_assets": 757845000, "short_term_debt": 75411000, "accounts_payable": 108753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494519000, "long_term_debt": 206095000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435421000, "total_liabilities": 929940000, "total_debt": 281506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1777395000, "total_equity": -172095000, "shares_outstanding": 133754000, "operating_cash_flow": 17789000, "stock_based_compensation": 13232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3537000, "dividends_paid": 3715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20312000, "free_cash_flow": 24916000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1175000", "ebitda": "1326000", "netIncome": "-76945000", "grossProfit": "43457000", "depreciation": "None", "totalRevenue": "214414000", "costOfRevenue": "170957000", "interestIncome": "2341000", "incomeBeforeTax": "-75468000", "interestExpense": "4448000", "operatingIncome": "-1175000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4154000", "reportedCurrency": "USD", "netInterestIncome": "-3808000", "nonInterestIncome": "None", "operatingExpenses": "44632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "803000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2501000", "sellingGeneralAndAdministrative": "44379000", "netIncomeFromContinuingOperations": "-79622000" }, "balance": { "goodwill": "52693000", "inventory": "60735000", "commonStock": "5682000", "currentDebt": "None", "investments": "None", "totalAssets": "757845000", "longTermDebt": "206095000", "shortTermDebt": "75411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "14339000", "reportedCurrency": "USD", "retainedEarnings": "-1777395000", "totalLiabilities": "929940000", "otherCurrentAssets": "35937000", "totalCurrentAssets": "491272000", "currentLongTermDebt": "69811000", "longTermInvestments": "None", "shortTermInvestments": "6090000", "currentNetReceivables": "227748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266573000", "currentAccountsPayable": "108753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321979000", "totalShareholderEquity": "-172095000", "capitalLeaseObligations": "46073000", "otherCurrentLiabilities": "203889000", "totalCurrentLiabilities": "494519000", "otherNonCurrentLiabilities": "9413000", "totalNonCurrentLiabilities": "435421000", "cashAndShortTermInvestments": "160762000", "commonStockSharesOutstanding": "133754000", "intangibleAssetsExcludingGoodwill": "14339000", "cashAndCashEquivalentsAtCarryingValue": "160762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79622000", "profitLoss": "None", "dividendPayout": "3715000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "145000", "operatingCashflow": "17789000", "capitalExpenditures": "7127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20312000", "cashflowFromInvestment": "-3537000", "stockBasedCompensation": "13232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 161000000, "cost_of_revenue": 119700000, "gross_profit": 41300000, "ebit": 13274000, "ebitda": 15657000, "pretax_income": -2000000, "tax_provision": 1600000, "net_income": -12245000, "net_income_to_common": -12245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89500000, "total_current_assets": 470700000, "total_assets": 662900000, "short_term_debt": 157000000, "long_term_debt": 169835000, "total_debt": 326835000, "total_liabilities": 794500000, "total_equity": -131600000, "shares_outstanding": 121800000, "goodwill_and_intangibles": 68400000 }, "cash_flow": { "operating_cash_flow": -3000000, "capital_expenditure": 4206000, "free_cash_flow": 1206000, "dividends_paid": 3755000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231634, "ticker_id": 600, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13274000", "ebitda": "15657000", "netIncome": "-12245000", "grossProfit": "41300000", "depreciation": "None", "totalRevenue": "161000000", "costOfRevenue": "119700000", "interestIncome": "1604000", "incomeBeforeTax": "-2000000", "interestExpense": "7000000", "operatingIncome": "13274000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-6645000", "nonInterestIncome": "None", "operatingExpenses": "28026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2383000", "sellingGeneralAndAdministrative": "26674000", "netIncomeFromContinuingOperations": "-10449000" }, "balance": { "goodwill": "53100000", "inventory": "60900000", "commonStock": "5600000", "currentDebt": "None", "investments": "None", "totalAssets": "662900000", "longTermDebt": "169835000", "shortTermDebt": "157000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15300000", "reportedCurrency": "USD", "retainedEarnings": "-1696700000", "totalLiabilities": "794500000", "otherCurrentAssets": "129100000", "totalCurrentAssets": "470700000", "currentLongTermDebt": "151246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192200000", "currentAccountsPayable": "69200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83184000", "shortLongTermDebtTotal": "368700000", "totalShareholderEquity": "-131600000", "capitalLeaseObligations": "47580000", "otherCurrentLiabilities": "160500000", "totalCurrentLiabilities": "386700000", "otherNonCurrentLiabilities": "9226000", "totalNonCurrentLiabilities": "407800000", "cashAndShortTermInvestments": "89500000", "commonStockSharesOutstanding": "121800000", "intangibleAssetsExcludingGoodwill": "15300000", "cashAndCashEquivalentsAtCarryingValue": "89500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3500000", "profitLoss": "None", "dividendPayout": "3755000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1669000", "operatingCashflow": "-3000000", "capitalExpenditures": "4206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21324000", "cashflowFromInvestment": "24581000", "stockBasedCompensation": "-2252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3755000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161000000, "cost_of_revenue": 119700000, "gross_profit": 41300000, "research_and_development": 100000, "selling_general_admin": 26674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13274000, "depreciation_amortisation": 2383000, "ebitda": 15657000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2000000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": -12245000, "net_income_continuing_ops": -10449000, "net_income_to_common": -12245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89500000, "short_term_investments": null, "net_receivables": 191200000, "inventory": 60900000, "other_current_assets": null, "total_current_assets": 470700000, "net_ppe": null, "goodwill": 53100000, "intangible_assets": 15300000, "goodwill_and_intangibles": 68400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 192200000, "total_assets": 662900000, "short_term_debt": 157000000, "accounts_payable": 69200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 386700000, "long_term_debt": 169835000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 407800000, "total_liabilities": 794500000, "total_debt": 326835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1696700000, "total_equity": -131600000, "shares_outstanding": 121800000, "operating_cash_flow": -3000000, "stock_based_compensation": -2252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24581000, "dividends_paid": 3755000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21324000, "free_cash_flow": 1206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13274000", "ebitda": "15657000", "netIncome": "-12245000", "grossProfit": "41300000", "depreciation": "None", "totalRevenue": "161000000", "costOfRevenue": "119700000", "interestIncome": "1604000", "incomeBeforeTax": "-2000000", "interestExpense": "7000000", "operatingIncome": "13274000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-6645000", "nonInterestIncome": "None", "operatingExpenses": "28026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2383000", "sellingGeneralAndAdministrative": "26674000", "netIncomeFromContinuingOperations": "-10449000" }, "balance": { "goodwill": "53100000", "inventory": "60900000", "commonStock": "5600000", "currentDebt": "None", "investments": "None", "totalAssets": "662900000", "longTermDebt": "169835000", "shortTermDebt": "157000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15300000", "reportedCurrency": "USD", "retainedEarnings": "-1696700000", "totalLiabilities": "794500000", "otherCurrentAssets": "129100000", "totalCurrentAssets": "470700000", "currentLongTermDebt": "151246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192200000", "currentAccountsPayable": "69200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83184000", "shortLongTermDebtTotal": "368700000", "totalShareholderEquity": "-131600000", "capitalLeaseObligations": "47580000", "otherCurrentLiabilities": "160500000", "totalCurrentLiabilities": "386700000", "otherNonCurrentLiabilities": "9226000", "totalNonCurrentLiabilities": "407800000", "cashAndShortTermInvestments": "89500000", "commonStockSharesOutstanding": "121800000", "intangibleAssetsExcludingGoodwill": "15300000", "cashAndCashEquivalentsAtCarryingValue": "89500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3500000", "profitLoss": "None", "dividendPayout": "3755000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1669000", "operatingCashflow": "-3000000", "capitalExpenditures": "4206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21324000", "cashflowFromInvestment": "24581000", "stockBasedCompensation": "-2252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3755000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 149011000, "cost_of_revenue": 111869000, "gross_profit": 37142000, "ebit": 7379000, "ebitda": 10326000, "pretax_income": -1314000, "tax_provision": 1028000, "net_income": -18074000, "net_income_to_common": -18074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189900000, "total_current_assets": 479700000, "total_assets": 657900000, "short_term_debt": 173700000, "long_term_debt": 247912000, "total_debt": 421612000, "total_liabilities": 890100000, "total_equity": -232200000, "shares_outstanding": 103000000, "goodwill_and_intangibles": 69400000 }, "cash_flow": { "operating_cash_flow": -32113000, "capital_expenditure": 5518000, "free_cash_flow": -26595000, "dividends_paid": 7430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231636, "ticker_id": 600, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7379000", "ebitda": "10326000", "netIncome": "-18074000", "grossProfit": "37142000", "depreciation": "None", "totalRevenue": "149011000", "costOfRevenue": "111869000", "interestIncome": "1603000", "incomeBeforeTax": "-1314000", "interestExpense": "8500000", "operatingIncome": "7379000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1028000", "reportedCurrency": "USD", "netInterestIncome": "-8144000", "nonInterestIncome": "None", "operatingExpenses": "29763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2947000", "sellingGeneralAndAdministrative": "29782000", "netIncomeFromContinuingOperations": "-2342000" }, "balance": { "goodwill": "52600000", "inventory": "64599999", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "657900000", "longTermDebt": "247912000", "shortTermDebt": "173700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "-1702300000", "totalLiabilities": "890100000", "otherCurrentAssets": "52700000", "totalCurrentAssets": "479700000", "currentLongTermDebt": "168457000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "178200000", "currentAccountsPayable": "75600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84510000", "shortLongTermDebtTotal": "463500000", "totalShareholderEquity": "-232200000", "capitalLeaseObligations": "47142000", "otherCurrentLiabilities": "72300000", "totalCurrentLiabilities": "401000000", "otherNonCurrentLiabilities": "9757000", "totalNonCurrentLiabilities": "489100000", "cashAndShortTermInvestments": "189900000", "commonStockSharesOutstanding": "103000000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "189900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35092000", "profitLoss": "None", "dividendPayout": "7430000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1747000", "operatingCashflow": "-32113000", "capitalExpenditures": "5518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39956000", "cashflowFromInvestment": "161770000", "stockBasedCompensation": "757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-386000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149011000, "cost_of_revenue": 111869000, "gross_profit": 37142000, "research_and_development": 303000, "selling_general_admin": 29782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7379000, "depreciation_amortisation": 2947000, "ebitda": 10326000, "interest_expense": 8500000, "interest_income": null, "other_non_operating": null, "pretax_income": -1314000, "tax_provision": 1028000, "effective_tax_rate": null, "net_income": -18074000, "net_income_continuing_ops": -2342000, "net_income_to_common": -18074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189900000, "short_term_investments": null, "net_receivables": 172500000, "inventory": 64599999, "other_current_assets": null, "total_current_assets": 479700000, "net_ppe": null, "goodwill": 52600000, "intangible_assets": 16800000, "goodwill_and_intangibles": 69400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 178200000, "total_assets": 657900000, "short_term_debt": 173700000, "accounts_payable": 75600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 401000000, "long_term_debt": 247912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 489100000, "total_liabilities": 890100000, "total_debt": 421612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1702300000, "total_equity": -232200000, "shares_outstanding": 103000000, "operating_cash_flow": -32113000, "stock_based_compensation": 757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5518000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 161770000, "dividends_paid": 7430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39956000, "free_cash_flow": -26595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7379000", "ebitda": "10326000", "netIncome": "-18074000", "grossProfit": "37142000", "depreciation": "None", "totalRevenue": "149011000", "costOfRevenue": "111869000", "interestIncome": "1603000", "incomeBeforeTax": "-1314000", "interestExpense": "8500000", "operatingIncome": "7379000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1028000", "reportedCurrency": "USD", "netInterestIncome": "-8144000", "nonInterestIncome": "None", "operatingExpenses": "29763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2947000", "sellingGeneralAndAdministrative": "29782000", "netIncomeFromContinuingOperations": "-2342000" }, "balance": { "goodwill": "52600000", "inventory": "64599999", "commonStock": "5400000", "currentDebt": "None", "investments": "None", "totalAssets": "657900000", "longTermDebt": "247912000", "shortTermDebt": "173700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "-1702300000", "totalLiabilities": "890100000", "otherCurrentAssets": "52700000", "totalCurrentAssets": "479700000", "currentLongTermDebt": "168457000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "178200000", "currentAccountsPayable": "75600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84510000", "shortLongTermDebtTotal": "463500000", "totalShareholderEquity": "-232200000", "capitalLeaseObligations": "47142000", "otherCurrentLiabilities": "72300000", "totalCurrentLiabilities": "401000000", "otherNonCurrentLiabilities": "9757000", "totalNonCurrentLiabilities": "489100000", "cashAndShortTermInvestments": "189900000", "commonStockSharesOutstanding": "103000000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "189900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35092000", "profitLoss": "None", "dividendPayout": "7430000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1747000", "operatingCashflow": "-32113000", "capitalExpenditures": "5518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39956000", "cashflowFromInvestment": "161770000", "stockBasedCompensation": "757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-386000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 144054000, "cost_of_revenue": 100812000, "gross_profit": 43242000, "ebit": 8765000, "ebitda": 11096000, "pretax_income": -2160000, "tax_provision": 3892000, "net_income": -21631000, "net_income_to_common": -21631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21710000, "total_current_assets": 526901000, "total_assets": 703490000, "short_term_debt": 240558000, "long_term_debt": 235578000, "total_debt": 476136000, "total_liabilities": 1012176000, "total_equity": -309226000, "shares_outstanding": 98719000, "goodwill_and_intangibles": 71307000 }, "cash_flow": { "operating_cash_flow": -25310000, "capital_expenditure": 2748000, "free_cash_flow": -22562000, "dividends_paid": 118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231637, "ticker_id": 600, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8765000", "ebitda": "11096000", "netIncome": "-21631000", "grossProfit": "43242000", "depreciation": "None", "totalRevenue": "144054000", "costOfRevenue": "100812000", "interestIncome": "1114000", "incomeBeforeTax": "-2160000", "interestExpense": "10992000", "operatingIncome": "8765000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3892000", "reportedCurrency": "USD", "netInterestIncome": "-10455000", "nonInterestIncome": "None", "operatingExpenses": "34477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "941000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2331000", "sellingGeneralAndAdministrative": "34008000", "netIncomeFromContinuingOperations": "-6052000" }, "balance": { "goodwill": "53440000", "inventory": "65704000", "commonStock": "5248000", "currentDebt": "None", "investments": "None", "totalAssets": "703490000", "longTermDebt": "235578000", "shortTermDebt": "240558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17867000", "reportedCurrency": "USD", "retainedEarnings": "-1733645000", "totalLiabilities": "1012176000", "otherCurrentAssets": "270939000", "totalCurrentAssets": "526901000", "currentLongTermDebt": "235746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "176589000", "currentAccountsPayable": "96887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79619000", "shortLongTermDebtTotal": "516829000", "totalShareholderEquity": "-309226000", "capitalLeaseObligations": "45505000", "otherCurrentLiabilities": "132701000", "totalCurrentLiabilities": "529293000", "otherNonCurrentLiabilities": "9475000", "totalNonCurrentLiabilities": "482883000", "cashAndShortTermInvestments": "21710000", "commonStockSharesOutstanding": "98719000", "intangibleAssetsExcludingGoodwill": "17867000", "cashAndCashEquivalentsAtCarryingValue": "21710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58510000", "profitLoss": "None", "dividendPayout": "118000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4921000", "operatingCashflow": "-25310000", "capitalExpenditures": "2748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2994000", "cashflowFromInvestment": "14555000", "stockBasedCompensation": "728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5487000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144054000, "cost_of_revenue": 100812000, "gross_profit": 43242000, "research_and_development": 941000, "selling_general_admin": 34008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8765000, "depreciation_amortisation": 2331000, "ebitda": 11096000, "interest_expense": 10992000, "interest_income": null, "other_non_operating": null, "pretax_income": -2160000, "tax_provision": 3892000, "effective_tax_rate": null, "net_income": -21631000, "net_income_continuing_ops": -6052000, "net_income_to_common": -21631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21710000, "short_term_investments": null, "net_receivables": 168548000, "inventory": 65704000, "other_current_assets": null, "total_current_assets": 526901000, "net_ppe": null, "goodwill": 53440000, "intangible_assets": 17867000, "goodwill_and_intangibles": 71307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 176589000, "total_assets": 703490000, "short_term_debt": 240558000, "accounts_payable": 96887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 529293000, "long_term_debt": 235578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 482883000, "total_liabilities": 1012176000, "total_debt": 476136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1733645000, "total_equity": -309226000, "shares_outstanding": 98719000, "operating_cash_flow": -25310000, "stock_based_compensation": 728000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2748000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14555000, "dividends_paid": 118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2994000, "free_cash_flow": -22562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8765000", "ebitda": "11096000", "netIncome": "-21631000", "grossProfit": "43242000", "depreciation": "None", "totalRevenue": "144054000", "costOfRevenue": "100812000", "interestIncome": "1114000", "incomeBeforeTax": "-2160000", "interestExpense": "10992000", "operatingIncome": "8765000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3892000", "reportedCurrency": "USD", "netInterestIncome": "-10455000", "nonInterestIncome": "None", "operatingExpenses": "34477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "941000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2331000", "sellingGeneralAndAdministrative": "34008000", "netIncomeFromContinuingOperations": "-6052000" }, "balance": { "goodwill": "53440000", "inventory": "65704000", "commonStock": "5248000", "currentDebt": "None", "investments": "None", "totalAssets": "703490000", "longTermDebt": "235578000", "shortTermDebt": "240558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17867000", "reportedCurrency": "USD", "retainedEarnings": "-1733645000", "totalLiabilities": "1012176000", "otherCurrentAssets": "270939000", "totalCurrentAssets": "526901000", "currentLongTermDebt": "235746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "176589000", "currentAccountsPayable": "96887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79619000", "shortLongTermDebtTotal": "516829000", "totalShareholderEquity": "-309226000", "capitalLeaseObligations": "45505000", "otherCurrentLiabilities": "132701000", "totalCurrentLiabilities": "529293000", "otherNonCurrentLiabilities": "9475000", "totalNonCurrentLiabilities": "482883000", "cashAndShortTermInvestments": "21710000", "commonStockSharesOutstanding": "98719000", "intangibleAssetsExcludingGoodwill": "17867000", "cashAndCashEquivalentsAtCarryingValue": "21710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58510000", "profitLoss": "None", "dividendPayout": "118000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4921000", "operatingCashflow": "-25310000", "capitalExpenditures": "2748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2994000", "cashflowFromInvestment": "14555000", "stockBasedCompensation": "728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5487000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 148598000, "cost_of_revenue": 120831000, "gross_profit": 27767000, "ebit": -710000, "ebitda": 1766000, "pretax_income": -13710000, "tax_provision": 1922000, "net_income": -23021000, "net_income_to_common": -23021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21628000, "total_current_assets": 482878000, "total_assets": 719713000, "short_term_debt": 237512000, "long_term_debt": 241054000, "total_debt": 478566000, "total_liabilities": 1022229000, "total_equity": -303011000, "shares_outstanding": 97930000, "goodwill_and_intangibles": 100913000 }, "cash_flow": { "operating_cash_flow": -8477000, "capital_expenditure": 4328000, "free_cash_flow": -4149000, "dividends_paid": 3715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231638, "ticker_id": 600, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-710000", "ebitda": "1766000", "netIncome": "-23021000", "grossProfit": "27767000", "depreciation": "None", "totalRevenue": "148598000", "costOfRevenue": "120831000", "interestIncome": "228000", "incomeBeforeTax": "-13710000", "interestExpense": "11042000", "operatingIncome": "-710000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1922000", "reportedCurrency": "USD", "netInterestIncome": "-10935000", "nonInterestIncome": "None", "operatingExpenses": "28477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "348000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2476000", "sellingGeneralAndAdministrative": "32727000", "netIncomeFromContinuingOperations": "-7763000" }, "balance": { "goodwill": "82495000", "inventory": "111485000", "commonStock": "5240000", "currentDebt": "None", "investments": "None", "totalAssets": "719713000", "longTermDebt": "241054000", "shortTermDebt": "237512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "18418000", "reportedCurrency": "USD", "retainedEarnings": "-1671438000", "totalLiabilities": "1022229000", "otherCurrentAssets": "155864000", "totalCurrentAssets": "482878000", "currentLongTermDebt": "232526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236835000", "currentAccountsPayable": "119097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102988000", "shortLongTermDebtTotal": "536143000", "totalShareholderEquity": "-303011000", "capitalLeaseObligations": "62563000", "otherCurrentLiabilities": "100969000", "totalCurrentLiabilities": "511214000", "otherNonCurrentLiabilities": "10637000", "totalNonCurrentLiabilities": "511015000", "cashAndShortTermInvestments": "21628000", "commonStockSharesOutstanding": "97930000", "intangibleAssetsExcludingGoodwill": "18418000", "cashAndCashEquivalentsAtCarryingValue": "21628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7781000", "profitLoss": "None", "dividendPayout": "3715000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2957000", "operatingCashflow": "-8477000", "capitalExpenditures": "4328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-414000", "cashflowFromInvestment": "-3906000", "stockBasedCompensation": "760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148598000, "cost_of_revenue": 120831000, "gross_profit": 27767000, "research_and_development": 348000, "selling_general_admin": 32727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -710000, "depreciation_amortisation": 2476000, "ebitda": 1766000, "interest_expense": 11042000, "interest_income": null, "other_non_operating": null, "pretax_income": -13710000, "tax_provision": 1922000, "effective_tax_rate": null, "net_income": -23021000, "net_income_continuing_ops": -7763000, "net_income_to_common": -23021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21628000, "short_term_investments": null, "net_receivables": 193901000, "inventory": 111485000, "other_current_assets": null, "total_current_assets": 482878000, "net_ppe": null, "goodwill": 82495000, "intangible_assets": 18418000, "goodwill_and_intangibles": 100913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236835000, "total_assets": 719713000, "short_term_debt": 237512000, "accounts_payable": 119097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511214000, "long_term_debt": 241054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 511015000, "total_liabilities": 1022229000, "total_debt": 478566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1671438000, "total_equity": -303011000, "shares_outstanding": 97930000, "operating_cash_flow": -8477000, "stock_based_compensation": 760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4328000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3906000, "dividends_paid": 3715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -414000, "free_cash_flow": -4149000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-710000", "ebitda": "1766000", "netIncome": "-23021000", "grossProfit": "27767000", "depreciation": "None", "totalRevenue": "148598000", "costOfRevenue": "120831000", "interestIncome": "228000", "incomeBeforeTax": "-13710000", "interestExpense": "11042000", "operatingIncome": "-710000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1922000", "reportedCurrency": "USD", "netInterestIncome": "-10935000", "nonInterestIncome": "None", "operatingExpenses": "28477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "348000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2476000", "sellingGeneralAndAdministrative": "32727000", "netIncomeFromContinuingOperations": "-7763000" }, "balance": { "goodwill": "82495000", "inventory": "111485000", "commonStock": "5240000", "currentDebt": "None", "investments": "None", "totalAssets": "719713000", "longTermDebt": "241054000", "shortTermDebt": "237512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "18418000", "reportedCurrency": "USD", "retainedEarnings": "-1671438000", "totalLiabilities": "1022229000", "otherCurrentAssets": "155864000", "totalCurrentAssets": "482878000", "currentLongTermDebt": "232526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236835000", "currentAccountsPayable": "119097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102988000", "shortLongTermDebtTotal": "536143000", "totalShareholderEquity": "-303011000", "capitalLeaseObligations": "62563000", "otherCurrentLiabilities": "100969000", "totalCurrentLiabilities": "511214000", "otherNonCurrentLiabilities": "10637000", "totalNonCurrentLiabilities": "511015000", "cashAndShortTermInvestments": "21628000", "commonStockSharesOutstanding": "97930000", "intangibleAssetsExcludingGoodwill": "18418000", "cashAndCashEquivalentsAtCarryingValue": "21628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7781000", "profitLoss": "None", "dividendPayout": "3715000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2957000", "operatingCashflow": "-8477000", "capitalExpenditures": "4328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-414000", "cashflowFromInvestment": "-3906000", "stockBasedCompensation": "760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 66276000, "cost_of_revenue": 42043000, "gross_profit": 24233000, "ebit": -55134000, "ebitda": -52161000, "pretax_income": -65292000, "tax_provision": 6026000, "net_income": -63065000, "net_income_to_common": -63065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23399000, "total_current_assets": 490185000, "total_assets": 726987000, "short_term_debt": 130331000, "long_term_debt": 348783000, "total_debt": 479114000, "total_liabilities": 1010159000, "total_equity": -283763000, "shares_outstanding": 94100000, "goodwill_and_intangibles": 101189000 }, "cash_flow": { "operating_cash_flow": -22477000, "capital_expenditure": 1078000, "free_cash_flow": -21399000, "dividends_paid": 3714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231639, "ticker_id": 600, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55134000", "ebitda": "-52161000", "netIncome": "-63065000", "grossProfit": "24233000", "depreciation": "None", "totalRevenue": "66276000", "costOfRevenue": "42043000", "interestIncome": "71000", "incomeBeforeTax": "-65292000", "interestExpense": "10158000", "operatingIncome": "-19970000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6026000", "reportedCurrency": "USD", "netInterestIncome": "-10229000", "nonInterestIncome": "None", "operatingExpenses": "44203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2113000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2973000", "sellingGeneralAndAdministrative": "6397000", "netIncomeFromContinuingOperations": "-71318000" }, "balance": { "goodwill": "82138000", "inventory": "108889000", "commonStock": "5208000", "currentDebt": "None", "investments": "None", "totalAssets": "726987000", "longTermDebt": "348783000", "shortTermDebt": "130331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19051000", "reportedCurrency": "USD", "retainedEarnings": "-1645716000", "totalLiabilities": "1010159000", "otherCurrentAssets": "162817000", "totalCurrentAssets": "490185000", "currentLongTermDebt": "125137000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236802000", "currentAccountsPayable": "101025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102382000", "shortLongTermDebtTotal": "537930000", "totalShareholderEquity": "-283763000", "capitalLeaseObligations": "64010000", "otherCurrentLiabilities": "98659000", "totalCurrentLiabilities": "388493000", "otherNonCurrentLiabilities": "10374000", "totalNonCurrentLiabilities": "621666000", "cashAndShortTermInvestments": "23399000", "commonStockSharesOutstanding": "94100000", "intangibleAssetsExcludingGoodwill": "19051000", "cashAndCashEquivalentsAtCarryingValue": "23399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63021000", "profitLoss": "None", "dividendPayout": "3714000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2976000", "operatingCashflow": "-22477000", "capitalExpenditures": "1078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1107000", "cashflowFromInvestment": "31954000", "stockBasedCompensation": "911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2973000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66276000, "cost_of_revenue": 42043000, "gross_profit": 24233000, "research_and_development": 2113000, "selling_general_admin": 6397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55134000, "depreciation_amortisation": 2973000, "ebitda": -52161000, "interest_expense": 10158000, "interest_income": null, "other_non_operating": null, "pretax_income": -65292000, "tax_provision": 6026000, "effective_tax_rate": null, "net_income": -63065000, "net_income_continuing_ops": -71318000, "net_income_to_common": -63065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23399000, "short_term_investments": null, "net_receivables": 195080000, "inventory": 108889000, "other_current_assets": null, "total_current_assets": 490185000, "net_ppe": null, "goodwill": 82138000, "intangible_assets": 19051000, "goodwill_and_intangibles": 101189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236802000, "total_assets": 726987000, "short_term_debt": 130331000, "accounts_payable": 101025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388493000, "long_term_debt": 348783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 621666000, "total_liabilities": 1010159000, "total_debt": 479114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1645716000, "total_equity": -283763000, "shares_outstanding": 94100000, "operating_cash_flow": -22477000, "stock_based_compensation": 911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31954000, "dividends_paid": 3714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1107000, "free_cash_flow": -21399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55134000", "ebitda": "-52161000", "netIncome": "-63065000", "grossProfit": "24233000", "depreciation": "None", "totalRevenue": "66276000", "costOfRevenue": "42043000", "interestIncome": "71000", "incomeBeforeTax": "-65292000", "interestExpense": "10158000", "operatingIncome": "-19970000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6026000", "reportedCurrency": "USD", "netInterestIncome": "-10229000", "nonInterestIncome": "None", "operatingExpenses": "44203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2113000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2973000", "sellingGeneralAndAdministrative": "6397000", "netIncomeFromContinuingOperations": "-71318000" }, "balance": { "goodwill": "82138000", "inventory": "108889000", "commonStock": "5208000", "currentDebt": "None", "investments": "None", "totalAssets": "726987000", "longTermDebt": "348783000", "shortTermDebt": "130331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19051000", "reportedCurrency": "USD", "retainedEarnings": "-1645716000", "totalLiabilities": "1010159000", "otherCurrentAssets": "162817000", "totalCurrentAssets": "490185000", "currentLongTermDebt": "125137000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236802000", "currentAccountsPayable": "101025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102382000", "shortLongTermDebtTotal": "537930000", "totalShareholderEquity": "-283763000", "capitalLeaseObligations": "64010000", "otherCurrentLiabilities": "98659000", "totalCurrentLiabilities": "388493000", "otherNonCurrentLiabilities": "10374000", "totalNonCurrentLiabilities": "621666000", "cashAndShortTermInvestments": "23399000", "commonStockSharesOutstanding": "94100000", "intangibleAssetsExcludingGoodwill": "19051000", "cashAndCashEquivalentsAtCarryingValue": "23399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63021000", "profitLoss": "None", "dividendPayout": "3714000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2976000", "operatingCashflow": "-22477000", "capitalExpenditures": "1078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1107000", "cashflowFromInvestment": "31954000", "stockBasedCompensation": "911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2973000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 209859000, "cost_of_revenue": 160038000, "gross_profit": 49821000, "ebit": -286000, "ebitda": 3933000, "pretax_income": -10906000, "tax_provision": 161000, "net_income": -5332000, "net_income_to_common": -5332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30629000, "total_current_assets": 530223000, "total_assets": 804633000, "short_term_debt": 8259000, "long_term_debt": 472427000, "total_debt": 480686000, "total_liabilities": 1007751000, "total_equity": -203694000, "shares_outstanding": 92300000, "goodwill_and_intangibles": 108442000 }, "cash_flow": { "operating_cash_flow": -69673000, "capital_expenditure": 2157000, "free_cash_flow": -67516000, "dividends_paid": 7430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231641, "ticker_id": 600, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-286000", "ebitda": "3933000", "netIncome": "-5332000", "grossProfit": "49821000", "depreciation": "None", "totalRevenue": "209859000", "costOfRevenue": "160038000", "interestIncome": "293000", "incomeBeforeTax": "-10906000", "interestExpense": "10620000", "operatingIncome": "-1474000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "161000", "reportedCurrency": "USD", "netInterestIncome": "-10327000", "nonInterestIncome": "None", "operatingExpenses": "51295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1420000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4219000", "sellingGeneralAndAdministrative": "43116000", "netIncomeFromContinuingOperations": "-11067000" }, "balance": { "goodwill": "84581000", "inventory": "116608000", "commonStock": "5180000", "currentDebt": "None", "investments": "None", "totalAssets": "804633000", "longTermDebt": "472427000", "shortTermDebt": "8259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23861000", "reportedCurrency": "USD", "retainedEarnings": "-1578936000", "totalLiabilities": "1007751000", "otherCurrentAssets": "112027000", "totalCurrentAssets": "530223000", "currentLongTermDebt": "2975000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274410000", "currentAccountsPayable": "122358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103286000", "shortLongTermDebtTotal": "533519000", "totalShareholderEquity": "-203694000", "capitalLeaseObligations": "58117000", "otherCurrentLiabilities": "108561000", "totalCurrentLiabilities": "297928000", "otherNonCurrentLiabilities": "10041000", "totalNonCurrentLiabilities": "709823000", "cashAndShortTermInvestments": "30629000", "commonStockSharesOutstanding": "92300000", "intangibleAssetsExcludingGoodwill": "23861000", "cashAndCashEquivalentsAtCarryingValue": "30629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5332000", "profitLoss": "None", "dividendPayout": "7430000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3906000", "operatingCashflow": "-69673000", "capitalExpenditures": "2157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10779000", "cashflowFromInvestment": "2129000", "stockBasedCompensation": "938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209859000, "cost_of_revenue": 160038000, "gross_profit": 49821000, "research_and_development": 1420000, "selling_general_admin": 43116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -286000, "depreciation_amortisation": 4219000, "ebitda": 3933000, "interest_expense": 10620000, "interest_income": null, "other_non_operating": null, "pretax_income": -10906000, "tax_provision": 161000, "effective_tax_rate": null, "net_income": -5332000, "net_income_continuing_ops": -11067000, "net_income_to_common": -5332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30629000, "short_term_investments": null, "net_receivables": 270959000, "inventory": 116608000, "other_current_assets": null, "total_current_assets": 530223000, "net_ppe": null, "goodwill": 84581000, "intangible_assets": 23861000, "goodwill_and_intangibles": 108442000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 274410000, "total_assets": 804633000, "short_term_debt": 8259000, "accounts_payable": 122358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297928000, "long_term_debt": 472427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 709823000, "total_liabilities": 1007751000, "total_debt": 480686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1578936000, "total_equity": -203694000, "shares_outstanding": 92300000, "operating_cash_flow": -69673000, "stock_based_compensation": 938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2129000, "dividends_paid": 7430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10779000, "free_cash_flow": -67516000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-286000", "ebitda": "3933000", "netIncome": "-5332000", "grossProfit": "49821000", "depreciation": "None", "totalRevenue": "209859000", "costOfRevenue": "160038000", "interestIncome": "293000", "incomeBeforeTax": "-10906000", "interestExpense": "10620000", "operatingIncome": "-1474000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "161000", "reportedCurrency": "USD", "netInterestIncome": "-10327000", "nonInterestIncome": "None", "operatingExpenses": "51295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1420000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4219000", "sellingGeneralAndAdministrative": "43116000", "netIncomeFromContinuingOperations": "-11067000" }, "balance": { "goodwill": "84581000", "inventory": "116608000", "commonStock": "5180000", "currentDebt": "None", "investments": "None", "totalAssets": "804633000", "longTermDebt": "472427000", "shortTermDebt": "8259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23861000", "reportedCurrency": "USD", "retainedEarnings": "-1578936000", "totalLiabilities": "1007751000", "otherCurrentAssets": "112027000", "totalCurrentAssets": "530223000", "currentLongTermDebt": "2975000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274410000", "currentAccountsPayable": "122358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103286000", "shortLongTermDebtTotal": "533519000", "totalShareholderEquity": "-203694000", "capitalLeaseObligations": "58117000", "otherCurrentLiabilities": "108561000", "totalCurrentLiabilities": "297928000", "otherNonCurrentLiabilities": "10041000", "totalNonCurrentLiabilities": "709823000", "cashAndShortTermInvestments": "30629000", "commonStockSharesOutstanding": "92300000", "intangibleAssetsExcludingGoodwill": "23861000", "cashAndCashEquivalentsAtCarryingValue": "30629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5332000", "profitLoss": "None", "dividendPayout": "7430000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3906000", "operatingCashflow": "-69673000", "capitalExpenditures": "2157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10779000", "cashflowFromInvestment": "2129000", "stockBasedCompensation": "938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 233642000, "cost_of_revenue": 179152000, "gross_profit": 54490000, "ebit": 9377000, "ebitda": 14051000, "pretax_income": 29914000, "tax_provision": 4692000, "net_income": 25315000, "net_income_to_common": 25315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95466000, "total_current_assets": 574562000, "total_assets": 849122000, "short_term_debt": 8441000, "long_term_debt": 473332000, "total_debt": 481773000, "total_liabilities": 1047466000, "total_equity": -198929000, "shares_outstanding": 91152000, "goodwill_and_intangibles": 114360000 }, "cash_flow": { "operating_cash_flow": -11807000, "capital_expenditure": 4576000, "free_cash_flow": -7231000, "dividends_paid": 3715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231642, "ticker_id": 600, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9377000", "ebitda": "14051000", "netIncome": "25315000", "grossProfit": "54490000", "depreciation": "None", "totalRevenue": "233642000", "costOfRevenue": "179152000", "interestIncome": "285000", "incomeBeforeTax": "29914000", "interestExpense": "12534000", "operatingIncome": "42199000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4692000", "reportedCurrency": "USD", "netInterestIncome": "-12249000", "nonInterestIncome": "None", "operatingExpenses": "12291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1180000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4674000", "sellingGeneralAndAdministrative": "50433000", "netIncomeFromContinuingOperations": "25222000" }, "balance": { "goodwill": "83842000", "inventory": "110309000", "commonStock": "5174000", "currentDebt": "None", "investments": "None", "totalAssets": "849122000", "longTermDebt": "473332000", "shortTermDebt": "8441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "30518000", "reportedCurrency": "USD", "retainedEarnings": "-1569889000", "totalLiabilities": "1047466000", "otherCurrentAssets": "129231000", "totalCurrentAssets": "574562000", "currentLongTermDebt": "3475000", "longTermInvestments": "None", "shortTermInvestments": "31291000", "currentNetReceivables": "239556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274560000", "currentAccountsPayable": "147350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532569000", "totalShareholderEquity": "-198929000", "capitalLeaseObligations": "55762000", "otherCurrentLiabilities": "114844000", "totalCurrentLiabilities": "333890000", "otherNonCurrentLiabilities": "10924000", "totalNonCurrentLiabilities": "713576000", "cashAndShortTermInvestments": "95466000", "commonStockSharesOutstanding": "91152000", "intangibleAssetsExcludingGoodwill": "30518000", "cashAndCashEquivalentsAtCarryingValue": "95466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25364000", "profitLoss": "None", "dividendPayout": "3715000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2628000", "operatingCashflow": "-11807000", "capitalExpenditures": "4576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30323000", "cashflowFromInvestment": "78885000", "stockBasedCompensation": "1298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233642000, "cost_of_revenue": 179152000, "gross_profit": 54490000, "research_and_development": 1180000, "selling_general_admin": 50433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9377000, "depreciation_amortisation": 4674000, "ebitda": 14051000, "interest_expense": 12534000, "interest_income": null, "other_non_operating": null, "pretax_income": 29914000, "tax_provision": 4692000, "effective_tax_rate": null, "net_income": 25315000, "net_income_continuing_ops": 25222000, "net_income_to_common": 25315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95466000, "short_term_investments": 31291000, "net_receivables": 239556000, "inventory": 110309000, "other_current_assets": null, "total_current_assets": 574562000, "net_ppe": null, "goodwill": 83842000, "intangible_assets": 30518000, "goodwill_and_intangibles": 114360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 274560000, "total_assets": 849122000, "short_term_debt": 8441000, "accounts_payable": 147350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333890000, "long_term_debt": 473332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 713576000, "total_liabilities": 1047466000, "total_debt": 481773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1569889000, "total_equity": -198929000, "shares_outstanding": 91152000, "operating_cash_flow": -11807000, "stock_based_compensation": 1298000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 78885000, "dividends_paid": 3715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30323000, "free_cash_flow": -7231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9377000", "ebitda": "14051000", "netIncome": "25315000", "grossProfit": "54490000", "depreciation": "None", "totalRevenue": "233642000", "costOfRevenue": "179152000", "interestIncome": "285000", "incomeBeforeTax": "29914000", "interestExpense": "12534000", "operatingIncome": "42199000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4692000", "reportedCurrency": "USD", "netInterestIncome": "-12249000", "nonInterestIncome": "None", "operatingExpenses": "12291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1180000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4674000", "sellingGeneralAndAdministrative": "50433000", "netIncomeFromContinuingOperations": "25222000" }, "balance": { "goodwill": "83842000", "inventory": "110309000", "commonStock": "5174000", "currentDebt": "None", "investments": "None", "totalAssets": "849122000", "longTermDebt": "473332000", "shortTermDebt": "8441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "30518000", "reportedCurrency": "USD", "retainedEarnings": "-1569889000", "totalLiabilities": "1047466000", "otherCurrentAssets": "129231000", "totalCurrentAssets": "574562000", "currentLongTermDebt": "3475000", "longTermInvestments": "None", "shortTermInvestments": "31291000", "currentNetReceivables": "239556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274560000", "currentAccountsPayable": "147350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532569000", "totalShareholderEquity": "-198929000", "capitalLeaseObligations": "55762000", "otherCurrentLiabilities": "114844000", "totalCurrentLiabilities": "333890000", "otherNonCurrentLiabilities": "10924000", "totalNonCurrentLiabilities": "713576000", "cashAndShortTermInvestments": "95466000", "commonStockSharesOutstanding": "91152000", "intangibleAssetsExcludingGoodwill": "30518000", "cashAndCashEquivalentsAtCarryingValue": "95466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25364000", "profitLoss": "None", "dividendPayout": "3715000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2628000", "operatingCashflow": "-11807000", "capitalExpenditures": "4576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30323000", "cashflowFromInvestment": "78885000", "stockBasedCompensation": "1298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 164288000, "cost_of_revenue": 125534000, "gross_profit": 38754000, "ebit": 126000, "ebitda": 4969000, "pretax_income": -11888000, "tax_provision": 907000, "net_income": -16833000, "net_income_to_common": -16833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43881000, "total_current_assets": 482223000, "total_assets": 795523000, "short_term_debt": 9677000, "long_term_debt": 437115000, "total_debt": 446792000, "total_liabilities": 1017990000, "total_equity": -223011000, "shares_outstanding": 89479000, "goodwill_and_intangibles": 143471000 }, "cash_flow": { "operating_cash_flow": -14938000, "capital_expenditure": 3394000, "free_cash_flow": -11544000, "dividends_paid": 3714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231643, "ticker_id": 600, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126000", "ebitda": "4969000", "netIncome": "-16833000", "grossProfit": "38754000", "depreciation": "None", "totalRevenue": "164288000", "costOfRevenue": "125534000", "interestIncome": "307000", "incomeBeforeTax": "-11888000", "interestExpense": "12014000", "operatingIncome": "5722000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "907000", "reportedCurrency": "USD", "netInterestIncome": "-12527000", "nonInterestIncome": "None", "operatingExpenses": "33032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "815000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4843000", "sellingGeneralAndAdministrative": "41438000", "netIncomeFromContinuingOperations": "-15799000" }, "balance": { "goodwill": "100655000", "inventory": "112407000", "commonStock": "5149000", "currentDebt": "None", "investments": "None", "totalAssets": "795523000", "longTermDebt": "437115000", "shortTermDebt": "9677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42816000", "reportedCurrency": "USD", "retainedEarnings": "-1591489000", "totalLiabilities": "1017990000", "otherCurrentAssets": "64176000", "totalCurrentAssets": "482223000", "currentLongTermDebt": "4473000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313300000", "currentAccountsPayable": "129535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "498621000", "totalShareholderEquity": "-223011000", "capitalLeaseObligations": "57033000", "otherCurrentLiabilities": "118853000", "totalCurrentLiabilities": "332926000", "otherNonCurrentLiabilities": "10955000", "totalNonCurrentLiabilities": "685064000", "cashAndShortTermInvestments": "43881000", "commonStockSharesOutstanding": "89479000", "intangibleAssetsExcludingGoodwill": "42816000", "cashAndCashEquivalentsAtCarryingValue": "43881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16791000", "profitLoss": "None", "dividendPayout": "3714000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3100000", "operatingCashflow": "-14938000", "capitalExpenditures": "3394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51297000", "cashflowFromInvestment": "-2849000", "stockBasedCompensation": "1391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164288000, "cost_of_revenue": 125534000, "gross_profit": 38754000, "research_and_development": 815000, "selling_general_admin": 41438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126000, "depreciation_amortisation": 4843000, "ebitda": 4969000, "interest_expense": 12014000, "interest_income": null, "other_non_operating": null, "pretax_income": -11888000, "tax_provision": 907000, "effective_tax_rate": null, "net_income": -16833000, "net_income_continuing_ops": -15799000, "net_income_to_common": -16833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43881000, "short_term_investments": null, "net_receivables": 261759000, "inventory": 112407000, "other_current_assets": null, "total_current_assets": 482223000, "net_ppe": null, "goodwill": 100655000, "intangible_assets": 42816000, "goodwill_and_intangibles": 143471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 313300000, "total_assets": 795523000, "short_term_debt": 9677000, "accounts_payable": 129535000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 332926000, "long_term_debt": 437115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 685064000, "total_liabilities": 1017990000, "total_debt": 446792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1591489000, "total_equity": -223011000, "shares_outstanding": 89479000, "operating_cash_flow": -14938000, "stock_based_compensation": 1391000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2849000, "dividends_paid": 3714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51297000, "free_cash_flow": -11544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126000", "ebitda": "4969000", "netIncome": "-16833000", "grossProfit": "38754000", "depreciation": "None", "totalRevenue": "164288000", "costOfRevenue": "125534000", "interestIncome": "307000", "incomeBeforeTax": "-11888000", "interestExpense": "12014000", "operatingIncome": "5722000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "907000", "reportedCurrency": "USD", "netInterestIncome": "-12527000", "nonInterestIncome": "None", "operatingExpenses": "33032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "815000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4843000", "sellingGeneralAndAdministrative": "41438000", "netIncomeFromContinuingOperations": "-15799000" }, "balance": { "goodwill": "100655000", "inventory": "112407000", "commonStock": "5149000", "currentDebt": "None", "investments": "None", "totalAssets": "795523000", "longTermDebt": "437115000", "shortTermDebt": "9677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42816000", "reportedCurrency": "USD", "retainedEarnings": "-1591489000", "totalLiabilities": "1017990000", "otherCurrentAssets": "64176000", "totalCurrentAssets": "482223000", "currentLongTermDebt": "4473000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313300000", "currentAccountsPayable": "129535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "498621000", "totalShareholderEquity": "-223011000", "capitalLeaseObligations": "57033000", "otherCurrentLiabilities": "118853000", "totalCurrentLiabilities": "332926000", "otherNonCurrentLiabilities": "10955000", "totalNonCurrentLiabilities": "685064000", "cashAndShortTermInvestments": "43881000", "commonStockSharesOutstanding": "89479000", "intangibleAssetsExcludingGoodwill": "42816000", "cashAndCashEquivalentsAtCarryingValue": "43881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16791000", "profitLoss": "None", "dividendPayout": "3714000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3100000", "operatingCashflow": "-14938000", "capitalExpenditures": "3394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51297000", "cashflowFromInvestment": "-2849000", "stockBasedCompensation": "1391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 227167000, "cost_of_revenue": 171552000, "gross_profit": 55615000, "ebit": -35158000, "ebitda": -30653000, "pretax_income": -47805000, "tax_provision": 6461000, "net_income": -62740000, "net_income_to_common": -62740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71041000, "total_current_assets": 497593000, "total_assets": 775698000, "short_term_debt": 11473000, "long_term_debt": 373311000, "total_debt": 384784000, "total_liabilities": 976048000, "total_equity": -200961000, "shares_outstanding": 89400000, "goodwill_and_intangibles": 147583000 }, "cash_flow": { "operating_cash_flow": 8202999, "capital_expenditure": 746000, "free_cash_flow": 8948999, "dividends_paid": 3716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231644, "ticker_id": 600, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35158000", "ebitda": "-30653000", "netIncome": "-62740000", "grossProfit": "55615000", "depreciation": "None", "totalRevenue": "227167000", "costOfRevenue": "171552000", "interestIncome": "300000", "incomeBeforeTax": "-47805000", "interestExpense": "12647000", "operatingIncome": "669000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6461000", "reportedCurrency": "USD", "netInterestIncome": "-12347000", "nonInterestIncome": "None", "operatingExpenses": "54946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5314000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4505000", "sellingGeneralAndAdministrative": "48017000", "netIncomeFromContinuingOperations": "-54266000" }, "balance": { "goodwill": "101956000", "inventory": "113890000", "commonStock": "5148000", "currentDebt": "None", "investments": "None", "totalAssets": "775698000", "longTermDebt": "373311000", "shortTermDebt": "11473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45627000", "reportedCurrency": "USD", "retainedEarnings": "-1570942000", "totalLiabilities": "976048000", "otherCurrentAssets": "42413000", "totalCurrentAssets": "497593000", "currentLongTermDebt": "6174000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278105000", "currentAccountsPayable": "127491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436340000", "totalShareholderEquity": "-200961000", "capitalLeaseObligations": "56855000", "otherCurrentLiabilities": "130135000", "totalCurrentLiabilities": "350197000", "otherNonCurrentLiabilities": "15082000", "totalNonCurrentLiabilities": "625851000", "cashAndShortTermInvestments": "71041000", "commonStockSharesOutstanding": "89400000", "intangibleAssetsExcludingGoodwill": "45627000", "cashAndCashEquivalentsAtCarryingValue": "71041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54300000", "profitLoss": "None", "dividendPayout": "3716000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2366000", "operatingCashflow": "8202999", "capitalExpenditures": "746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3376000", "cashflowFromInvestment": "651000", "stockBasedCompensation": "1520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227167000, "cost_of_revenue": 171552000, "gross_profit": 55615000, "research_and_development": 5314000, "selling_general_admin": 48017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35158000, "depreciation_amortisation": 4505000, "ebitda": -30653000, "interest_expense": 12647000, "interest_income": null, "other_non_operating": null, "pretax_income": -47805000, "tax_provision": 6461000, "effective_tax_rate": null, "net_income": -62740000, "net_income_continuing_ops": -54266000, "net_income_to_common": -62740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71041000, "short_term_investments": null, "net_receivables": 270249000, "inventory": 113890000, "other_current_assets": null, "total_current_assets": 497593000, "net_ppe": null, "goodwill": 101956000, "intangible_assets": 45627000, "goodwill_and_intangibles": 147583000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278105000, "total_assets": 775698000, "short_term_debt": 11473000, "accounts_payable": 127491000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350197000, "long_term_debt": 373311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 625851000, "total_liabilities": 976048000, "total_debt": 384784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1570942000, "total_equity": -200961000, "shares_outstanding": 89400000, "operating_cash_flow": 8202999, "stock_based_compensation": 1520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 651000, "dividends_paid": 3716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3376000, "free_cash_flow": 8948999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35158000", "ebitda": "-30653000", "netIncome": "-62740000", "grossProfit": "55615000", "depreciation": "None", "totalRevenue": "227167000", "costOfRevenue": "171552000", "interestIncome": "300000", "incomeBeforeTax": "-47805000", "interestExpense": "12647000", "operatingIncome": "669000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6461000", "reportedCurrency": "USD", "netInterestIncome": "-12347000", "nonInterestIncome": "None", "operatingExpenses": "54946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5314000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4505000", "sellingGeneralAndAdministrative": "48017000", "netIncomeFromContinuingOperations": "-54266000" }, "balance": { "goodwill": "101956000", "inventory": "113890000", "commonStock": "5148000", "currentDebt": "None", "investments": "None", "totalAssets": "775698000", "longTermDebt": "373311000", "shortTermDebt": "11473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45627000", "reportedCurrency": "USD", "retainedEarnings": "-1570942000", "totalLiabilities": "976048000", "otherCurrentAssets": "42413000", "totalCurrentAssets": "497593000", "currentLongTermDebt": "6174000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278105000", "currentAccountsPayable": "127491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436340000", "totalShareholderEquity": "-200961000", "capitalLeaseObligations": "56855000", "otherCurrentLiabilities": "130135000", "totalCurrentLiabilities": "350197000", "otherNonCurrentLiabilities": "15082000", "totalNonCurrentLiabilities": "625851000", "cashAndShortTermInvestments": "71041000", "commonStockSharesOutstanding": "89400000", "intangibleAssetsExcludingGoodwill": "45627000", "cashAndCashEquivalentsAtCarryingValue": "71041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54300000", "profitLoss": "None", "dividendPayout": "3716000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2366000", "operatingCashflow": "8202999", "capitalExpenditures": "746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3376000", "cashflowFromInvestment": "651000", "stockBasedCompensation": "1520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 239414000, "cost_of_revenue": 186034000, "gross_profit": 53380000, "ebit": 810000, "ebitda": 6042000, "pretax_income": -12606000, "tax_provision": -331000, "net_income": -116884000, "net_income_to_common": -116884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48369000, "total_current_assets": 542300000, "total_assets": 837279000, "short_term_debt": 10184000, "long_term_debt": 372323000, "total_debt": 382507000, "total_liabilities": 978969000, "total_equity": -142316000, "shares_outstanding": 89125000, "goodwill_and_intangibles": 146469000 }, "cash_flow": { "operating_cash_flow": -28222000, "capital_expenditure": 4952000, "free_cash_flow": -23270000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231646, "ticker_id": 600, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "810000", "ebitda": "6042000", "netIncome": "-116884000", "grossProfit": "53380000", "depreciation": "None", "totalRevenue": "239414000", "costOfRevenue": "186034000", "interestIncome": "301000", "incomeBeforeTax": "-12606000", "interestExpense": "13416000", "operatingIncome": "5543000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-331000", "reportedCurrency": "USD", "netInterestIncome": "-13115000", "nonInterestIncome": "None", "operatingExpenses": "47837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5232000", "sellingGeneralAndAdministrative": "45662000", "netIncomeFromContinuingOperations": "-12275000" }, "balance": { "goodwill": "100383000", "inventory": "113505000", "commonStock": "5147000", "currentDebt": "None", "investments": "None", "totalAssets": "837279000", "longTermDebt": "372323000", "shortTermDebt": "10184000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "46086000", "reportedCurrency": "USD", "retainedEarnings": "-1504487000", "totalLiabilities": "978969000", "otherCurrentAssets": "59233000", "totalCurrentAssets": "542300000", "currentLongTermDebt": "5266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294979000", "currentAccountsPayable": "144344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111427000", "shortLongTermDebtTotal": "434245000", "totalShareholderEquity": "-142316000", "capitalLeaseObligations": "56656000", "otherCurrentLiabilities": "143632000", "totalCurrentLiabilities": "393539000", "otherNonCurrentLiabilities": "18237000", "totalNonCurrentLiabilities": "585430000", "cashAndShortTermInvestments": "48369000", "commonStockSharesOutstanding": "89125000", "intangibleAssetsExcludingGoodwill": "46086000", "cashAndCashEquivalentsAtCarryingValue": "48369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116760000", "profitLoss": "None", "dividendPayout": "3000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5232000", "operatingCashflow": "-28222000", "capitalExpenditures": "4952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16176000", "cashflowFromInvestment": "-4425000", "stockBasedCompensation": "1604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239414000, "cost_of_revenue": 186034000, "gross_profit": 53380000, "research_and_development": 898000, "selling_general_admin": 45662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 810000, "depreciation_amortisation": 5232000, "ebitda": 6042000, "interest_expense": 13416000, "interest_income": null, "other_non_operating": null, "pretax_income": -12606000, "tax_provision": -331000, "effective_tax_rate": null, "net_income": -116884000, "net_income_continuing_ops": -12275000, "net_income_to_common": -116884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48369000, "short_term_investments": null, "net_receivables": 321193000, "inventory": 113505000, "other_current_assets": null, "total_current_assets": 542300000, "net_ppe": null, "goodwill": 100383000, "intangible_assets": 46086000, "goodwill_and_intangibles": 146469000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294979000, "total_assets": 837279000, "short_term_debt": 10184000, "accounts_payable": 144344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393539000, "long_term_debt": 372323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 585430000, "total_liabilities": 978969000, "total_debt": 382507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1504487000, "total_equity": -142316000, "shares_outstanding": 89125000, "operating_cash_flow": -28222000, "stock_based_compensation": 1604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4425000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16176000, "free_cash_flow": -23270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "810000", "ebitda": "6042000", "netIncome": "-116884000", "grossProfit": "53380000", "depreciation": "None", "totalRevenue": "239414000", "costOfRevenue": "186034000", "interestIncome": "301000", "incomeBeforeTax": "-12606000", "interestExpense": "13416000", "operatingIncome": "5543000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-331000", "reportedCurrency": "USD", "netInterestIncome": "-13115000", "nonInterestIncome": "None", "operatingExpenses": "47837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5232000", "sellingGeneralAndAdministrative": "45662000", "netIncomeFromContinuingOperations": "-12275000" }, "balance": { "goodwill": "100383000", "inventory": "113505000", "commonStock": "5147000", "currentDebt": "None", "investments": "None", "totalAssets": "837279000", "longTermDebt": "372323000", "shortTermDebt": "10184000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "46086000", "reportedCurrency": "USD", "retainedEarnings": "-1504487000", "totalLiabilities": "978969000", "otherCurrentAssets": "59233000", "totalCurrentAssets": "542300000", "currentLongTermDebt": "5266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294979000", "currentAccountsPayable": "144344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111427000", "shortLongTermDebtTotal": "434245000", "totalShareholderEquity": "-142316000", "capitalLeaseObligations": "56656000", "otherCurrentLiabilities": "143632000", "totalCurrentLiabilities": "393539000", "otherNonCurrentLiabilities": "18237000", "totalNonCurrentLiabilities": "585430000", "cashAndShortTermInvestments": "48369000", "commonStockSharesOutstanding": "89125000", "intangibleAssetsExcludingGoodwill": "46086000", "cashAndCashEquivalentsAtCarryingValue": "48369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116760000", "profitLoss": "None", "dividendPayout": "3000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5232000", "operatingCashflow": "-28222000", "capitalExpenditures": "4952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16176000", "cashflowFromInvestment": "-4425000", "stockBasedCompensation": "1604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "income_statement": { "revenue": 291515000, "cost_of_revenue": 228352000, "gross_profit": 63163000, "ebit": 13631000, "ebitda": 19525000, "pretax_income": 2455000, "tax_provision": 1861000, "net_income": -5088000, "net_income_to_common": -5088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55035000, "total_current_assets": 618222000, "total_assets": 986880000, "short_term_debt": 9521000, "long_term_debt": 353776000, "total_debt": 363297000, "total_liabilities": 999900000, "total_equity": -13546000, "shares_outstanding": 88783000, "goodwill_and_intangibles": 214956000 }, "cash_flow": { "operating_cash_flow": -9400000, "capital_expenditure": 3400000, "free_cash_flow": -6000000, "dividends_paid": 3700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231647, "ticker_id": 600, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:12.171738+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13631000", "ebitda": "19525000", "netIncome": "-5088000", "grossProfit": "63163000", "depreciation": "None", "totalRevenue": "291515000", "costOfRevenue": "228352000", "interestIncome": "500000", "incomeBeforeTax": "2455000", "interestExpense": "11176000", "operatingIncome": "12401000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1861000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "50762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "924000", "otherNonOperatingIncome": "1047000", "costofGoodsAndServicesSold": "228352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5894000", "sellingGeneralAndAdministrative": "49910000", "netIncomeFromContinuingOperations": "-5012000" }, "balance": { "goodwill": "158153000", "inventory": "118611000", "commonStock": "5139000", "currentDebt": "None", "investments": "None", "totalAssets": "986880000", "longTermDebt": "353776000", "shortTermDebt": "9521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "56803000", "reportedCurrency": "USD", "retainedEarnings": "-1383889000", "totalLiabilities": "999900000", "otherCurrentAssets": "44962000", "totalCurrentAssets": "618222000", "currentLongTermDebt": "4400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "399614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368658000", "currentAccountsPayable": "180375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111728000", "shortLongTermDebtTotal": "415851000", "totalShareholderEquity": "-13546000", "capitalLeaseObligations": "57700000", "otherCurrentLiabilities": "95393000", "totalCurrentLiabilities": "425639000", "otherNonCurrentLiabilities": "210113000", "totalNonCurrentLiabilities": "574261000", "cashAndShortTermInvestments": "55035000", "commonStockSharesOutstanding": "88783000", "intangibleAssetsExcludingGoodwill": "56803000", "cashAndCashEquivalentsAtCarryingValue": "55035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5000000", "profitLoss": "None", "dividendPayout": "3700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8100000", "operatingCashflow": "-9400000", "capitalExpenditures": "3400000", "changeInReceivables": "-4960000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1700000", "cashflowFromInvestment": "-2007000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9767000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291515000, "cost_of_revenue": 228352000, "gross_profit": 63163000, "research_and_development": 924000, "selling_general_admin": 49910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13631000, "depreciation_amortisation": 5894000, "ebitda": 19525000, "interest_expense": 11176000, "interest_income": null, "other_non_operating": null, "pretax_income": 2455000, "tax_provision": 1861000, "effective_tax_rate": null, "net_income": -5088000, "net_income_continuing_ops": -5012000, "net_income_to_common": -5088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55035000, "short_term_investments": null, "net_receivables": 399614000, "inventory": 118611000, "other_current_assets": null, "total_current_assets": 618222000, "net_ppe": null, "goodwill": 158153000, "intangible_assets": 56803000, "goodwill_and_intangibles": 214956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 368658000, "total_assets": 986880000, "short_term_debt": 9521000, "accounts_payable": 180375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425639000, "long_term_debt": 353776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 574261000, "total_liabilities": 999900000, "total_debt": 363297000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1383889000, "total_equity": -13546000, "shares_outstanding": 88783000, "operating_cash_flow": -9400000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2007000, "dividends_paid": 3700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1700000, "free_cash_flow": -6000000, "net_change_in_cash": -9767000 }, "raw_data": { "income": { "ebit": "13631000", "ebitda": "19525000", "netIncome": "-5088000", "grossProfit": "63163000", "depreciation": "None", "totalRevenue": "291515000", "costOfRevenue": "228352000", "interestIncome": "500000", "incomeBeforeTax": "2455000", "interestExpense": "11176000", "operatingIncome": "12401000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1861000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "50762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "924000", "otherNonOperatingIncome": "1047000", "costofGoodsAndServicesSold": "228352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5894000", "sellingGeneralAndAdministrative": "49910000", "netIncomeFromContinuingOperations": "-5012000" }, "balance": { "goodwill": "158153000", "inventory": "118611000", "commonStock": "5139000", "currentDebt": "None", "investments": "None", "totalAssets": "986880000", "longTermDebt": "353776000", "shortTermDebt": "9521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "56803000", "reportedCurrency": "USD", "retainedEarnings": "-1383889000", "totalLiabilities": "999900000", "otherCurrentAssets": "44962000", "totalCurrentAssets": "618222000", "currentLongTermDebt": "4400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "399614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368658000", "currentAccountsPayable": "180375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111728000", "shortLongTermDebtTotal": "415851000", "totalShareholderEquity": "-13546000", "capitalLeaseObligations": "57700000", "otherCurrentLiabilities": "95393000", "totalCurrentLiabilities": "425639000", "otherNonCurrentLiabilities": "210113000", "totalNonCurrentLiabilities": "574261000", "cashAndShortTermInvestments": "55035000", "commonStockSharesOutstanding": "88783000", "intangibleAssetsExcludingGoodwill": "56803000", "cashAndCashEquivalentsAtCarryingValue": "55035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5000000", "profitLoss": "None", "dividendPayout": "3700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8100000", "operatingCashflow": "-9400000", "capitalExpenditures": "3400000", "changeInReceivables": "-4960000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1700000", "cashflowFromInvestment": "-2007000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9767000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }