{ "ticker": { "uuid": "24b62634-9147-4906-9885-7f3674e4e749", "symbol": "GPRE", "name": "Green Plains Renewable Energy Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/24b62634-9147-4906-9885-7f3674e4e749/", "api_url": "https://sharemaestro.com/factors/api/tickers/24b62634-9147-4906-9885-7f3674e4e749/" }, "ticker_metadata": { "id": 6322, "uuid": "24b62634-9147-4906-9885-7f3674e4e749", "symbol": "GPRE", "name": "Green Plains Renewable Energy Inc", "asset_type": "equity", "market_cap": 1097373000, "stock_exchange_id": 2, "industry": "Chemicals", "sector": "Basic Materials", "description": "Green Plains Inc. produces, markets, and distributes ethanol in the United States and internationally. The company is headquartered in Omaha, Nebraska.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "24b62634-9147-4906-9885-7f3674e4e749", "symbol": "GPRE", "name": "Green Plains Renewable Energy Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/24b62634-9147-4906-9885-7f3674e4e749/", "api_url": "https://sharemaestro.com/factors/api/tickers/24b62634-9147-4906-9885-7f3674e4e749/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.72, "quality": 0.1, "momentum": 0.97, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 14.97, "market_cap": 1259500950, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0964, "shareholder_yield": 0.0006, "roe": -0.0197, "piotroski_f_score": 4, "momentum_12_1": 3.3621, "volatility_252d": 0.598 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:02.032628+00:00", "batch_id": "" }, "size": { "price_close": 14.97, "market_cap": 1259500950, "market_cap_usd": 1259500950, "enterprise_value": 1591072950, "shares_outstanding": 84135000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.6041, "ptbv_ratio": 1.6041, "ps_ratio": 0.6474, "pcf_ratio": 10.7481, "pfcf_ratio": 8.7392, "ev_ebitda": 10.3725, "ev_ebit": 29.6234, "ev_sales": 0.8179, "ev_fcf": 11.0398, "earnings_yield": null, "fcf_yield": 0.0906, "price_to_sales": 0.6474, "price_to_book": 1.6041, "price_to_cashflow": 10.7481, "ebitda_to_ev": 0.0964, "sales_yield": 1.2227 }, "yield": { "dividend_yield": 0.0006, "buyback_yield": 0, "shareholder_yield": 0.0006, "debt_paydown_yield": null, "total_yield": 0.0006 }, "quality": { "gross_margin": 0.0581, "operating_margin": 0.0276, "net_margin": -0.0079, "ebitda_margin": 0.0789, "fcf_margin": 0.0741, "roe": -0.0197, "roa": -0.0097, "roic": 0.0361, "roc_greenblatt": null, "asset_turnover": 1.226, "cash_conversion": -9.3379, "accruals_ratio": -0.0836, "sbc_to_revenue": 0.0052, "piotroski_f_score": 4, "altman_z_score": 2.0982, "earnings_stability_5y": 3.2081, "revenue_stability_5y": 0.2371, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0713, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0134, "net_debt_to_ebitda": 2.1616, "debt_to_assets": 0.3244, "interest_coverage": 0.6778, "current_ratio": 1.7051, "quick_ratio": 1.2667, "net_debt": 331572000, "local_beta": 0.003, "volatility_252d": 0.598, "volatility_60d": 1.1839, "max_drawdown_12m": -0.1827, "risk_adjusted_momentum": 5.6224 }, "growth": { "revenue_growth_1y": -0.2102, "revenue_growth_3y_cagr": -0.1704, "revenue_growth_5y_cagr": 0.0169, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.5925, "book_value_growth_1y": -0.1629, "revenue_growth": -0.2102, "earnings_growth": null }, "momentum": { "price_return_1m": -0.177, "price_return_3m": -0.0543, "price_return_6m": 0.537, "price_return_9m": 0.407, "price_return_12m": 2.5899, "price_return_12m_ex1m": 3.3621, "momentum_6m": 0.537, "momentum_12m": 2.5899, "momentum_12_1": 3.3621, "distance_from_52w_high": -0.177, "distance_from_52w_low": 1.6828, "relative_strength": 2.432 }, "raw_ttm": { "revenue_ttm": 1945336000, "gross_profit_ttm": 113077000, "ebit_ttm": 53710000, "ebitda_ttm": 153394000, "net_income_ttm": -15434000, "eps_diluted_ttm": -0.1834, "operating_cash_flow_ttm": 117184000, "capital_expenditure_ttm": 26937000, "fcf_ttm": 144121000, "dividends_paid_ttm": 721000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79240000, "cash_and_equivalents": 183144000, "total_current_assets": 542274000, "total_current_liabilities": 318034000, "net_ppe": null, "total_assets": 1586753000, "total_debt": 514716000, "total_equity": 785176000, "net_working_capital": 166889000, "book_value_per_share": 9.3323, "retained_earnings": -406638000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.3323 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 41, "rank_ptbv": 34, "rank_ps": 18, "rank_pcf": 47, "rank_ev_ebitda": 41, "rank_ev_ebit": 83, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 74, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 95, "rank_fcf_margin": 75, "rank_piotroski": 72, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 4 }, "composites": { "value_composite": 28, "quality_composite": 90, "momentum_composite": 3, "growth_composite": 88, "yield_composite": 71, "svqf_composite": 50, "vc1_composite": 22, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.2683, "os_score": 0.77, "value_percentile": 0.72, "quality_percentile": 0.1, "momentum_percentile": 0.97, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1341, "ticker_id": 6322, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:02.032628+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.97, "market_cap": 1259500950, "market_cap_usd": 1259500950, "enterprise_value": 1591072950, "shares_outstanding": 84135000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.60410016, "ptbv_ratio": 1.60410016, "ps_ratio": 0.64744648, "pcf_ratio": 10.74806245, "pfcf_ratio": 8.73919103, "ev_ebitda": 10.37245883, "ev_ebit": 29.62340253, "ev_sales": 0.81789107, "ev_fcf": 11.03984118, "earnings_yield": null, "fcf_yield": 0.09058101, "dividend_yield": 0.00057245, "buyback_yield": 0, "shareholder_yield": 0.00057245, "debt_paydown_yield": null, "total_yield": 0.00057245, "gross_margin": 0.05812723, "operating_margin": 0.02760963, "net_margin": -0.00793385, "ebitda_margin": 0.07885219, "fcf_margin": 0.0740854, "roe": -0.01965674, "roa": -0.00972678, "roic": 0.03607125, "roc_greenblatt": null, "asset_turnover": 1.22598539, "cash_conversion": -9.33789037, "accruals_ratio": -0.08357823, "sbc_to_revenue": 0.0052284, "debt_to_equity": 1.01343903, "net_debt_to_ebitda": 2.16157086, "debt_to_assets": 0.32438319, "interest_coverage": 0.67781424, "current_ratio": 1.70508185, "quick_ratio": 1.26673563, "net_debt": 331572000, "revenue_growth_1y": -0.21020731, "revenue_growth_3y_cagr": -0.17035543, "revenue_growth_5y_cagr": 0.01688238, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.59247733, "book_value_growth_1y": -0.16293312, "piotroski_f_score": 4, "altman_z_score": 2.09818952, "earnings_stability_5y": 3.208076, "revenue_stability_5y": 0.237129, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17702034, "price_return_3m": -0.05432723, "price_return_6m": 0.53696099, "price_return_9m": 0.40695489, "price_return_12m": 2.58992806, "price_return_12m_ex1m": 3.36211031, "distance_from_52w_high": -0.17702034, "distance_from_52w_low": 1.6827957, "relative_strength": 2.43198701, "local_beta": 0.003, "volatility_252d": 0.597983, "volatility_60d": 1.183915, "max_drawdown_12m": -0.18271827, "revenue_ttm": 1945336000, "gross_profit_ttm": 113077000, "ebit_ttm": 53710000, "ebitda_ttm": 153394000, "net_income_ttm": -15434000, "eps_diluted_ttm": -0.18344328, "operating_cash_flow_ttm": 117184000, "capital_expenditure_ttm": 26937000, "fcf_ttm": 144121000, "dividends_paid_ttm": 721000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79240000, "cash_and_equivalents": 183144000, "total_current_assets": 542274000, "total_current_liabilities": 318034000, "net_ppe": null, "total_assets": 1586753000, "total_debt": 514716000, "total_equity": 785176000, "net_working_capital": 166889000, "book_value_per_share": 9.33233494, "retained_earnings": -406638000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.33233494, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 41, "rank_ptbv": 34, "rank_ps": 18, "rank_pcf": 47, "rank_ev_ebitda": 41, "rank_ev_ebit": 83, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 74, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 95, "rank_fcf_margin": 75, "rank_piotroski": 72, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 4, "value_composite": 28, "quality_composite": 90, "momentum_composite": 3, "growth_composite": 88, "yield_composite": 71, "svqf_composite": 50, "vc1_composite": 22, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.97, "os": 0.77, "value": 0.72, "quality": 0.1, "momentum": 0.97, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0006, "roe": -0.0197, "momentum_12_1": 3.3621, "complete_fields": { "id": 1341, "ticker_id": 6322, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:02.032628+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.97, "market_cap": 1259500950, "market_cap_usd": 1259500950, "enterprise_value": 1591072950, "shares_outstanding": 84135000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.60410016, "ptbv_ratio": 1.60410016, "ps_ratio": 0.64744648, "pcf_ratio": 10.74806245, "pfcf_ratio": 8.73919103, "ev_ebitda": 10.37245883, "ev_ebit": 29.62340253, "ev_sales": 0.81789107, "ev_fcf": 11.03984118, "earnings_yield": null, "fcf_yield": 0.09058101, "dividend_yield": 0.00057245, "buyback_yield": 0, "shareholder_yield": 0.00057245, "debt_paydown_yield": null, "total_yield": 0.00057245, "gross_margin": 0.05812723, "operating_margin": 0.02760963, "net_margin": -0.00793385, "ebitda_margin": 0.07885219, "fcf_margin": 0.0740854, "roe": -0.01965674, "roa": -0.00972678, "roic": 0.03607125, "roc_greenblatt": null, "asset_turnover": 1.22598539, "cash_conversion": -9.33789037, "accruals_ratio": -0.08357823, "sbc_to_revenue": 0.0052284, "debt_to_equity": 1.01343903, "net_debt_to_ebitda": 2.16157086, "debt_to_assets": 0.32438319, "interest_coverage": 0.67781424, "current_ratio": 1.70508185, "quick_ratio": 1.26673563, "net_debt": 331572000, "revenue_growth_1y": -0.21020731, "revenue_growth_3y_cagr": -0.17035543, "revenue_growth_5y_cagr": 0.01688238, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.59247733, "book_value_growth_1y": -0.16293312, "piotroski_f_score": 4, "altman_z_score": 2.09818952, "earnings_stability_5y": 3.208076, "revenue_stability_5y": 0.237129, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17702034, "price_return_3m": -0.05432723, "price_return_6m": 0.53696099, "price_return_9m": 0.40695489, "price_return_12m": 2.58992806, "price_return_12m_ex1m": 3.36211031, "distance_from_52w_high": -0.17702034, "distance_from_52w_low": 1.6827957, "relative_strength": 2.43198701, "local_beta": 0.003, "volatility_252d": 0.597983, "volatility_60d": 1.183915, "max_drawdown_12m": -0.18271827, "revenue_ttm": 1945336000, "gross_profit_ttm": 113077000, "ebit_ttm": 53710000, "ebitda_ttm": 153394000, "net_income_ttm": -15434000, "eps_diluted_ttm": -0.18344328, "operating_cash_flow_ttm": 117184000, "capital_expenditure_ttm": 26937000, "fcf_ttm": 144121000, "dividends_paid_ttm": 721000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79240000, "cash_and_equivalents": 183144000, "total_current_assets": 542274000, "total_current_liabilities": 318034000, "net_ppe": null, "total_assets": 1586753000, "total_debt": 514716000, "total_equity": 785176000, "net_working_capital": 166889000, "book_value_per_share": 9.33233494, "retained_earnings": -406638000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.33233494, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 41, "rank_ptbv": 34, "rank_ps": 18, "rank_pcf": 47, "rank_ev_ebitda": 41, "rank_ev_ebit": 83, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 74, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 95, "rank_fcf_margin": 75, "rank_piotroski": 72, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 4, "value_composite": 28, "quality_composite": 90, "momentum_composite": 3, "growth_composite": 88, "yield_composite": 71, "svqf_composite": 50, "vc1_composite": 22, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 2091680000, "cost_of_revenue": 2053188000, "gross_profit": 38491999, "ebit": -67149000, "ebitda": 31285000, "pretax_income": -172746000, "tax_provision": -51746000, "net_income": -121278000, "net_income_to_common": -121278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182319000, "total_current_assets": 482212000, "total_assets": 1578396000, "short_term_debt": 59065000, "long_term_debt": 361992000, "total_debt": 421057000, "total_liabilities": 806425000, "total_equity": 766247000, "shares_outstanding": 67496000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101644000, "capital_expenditure": 37199000, "free_cash_flow": 138843000, "dividends_paid": 721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83519, "ticker_id": 6322, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67149000", "ebitda": "31285000", "netIncome": "-121278000", "grossProfit": "38491999", "depreciation": "None", "totalRevenue": "2091680000", "costOfRevenue": "2053188000", "interestIncome": "4180000", "incomeBeforeTax": "-172746000", "interestExpense": "76668000", "operatingIncome": "-84221000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-51746000", "reportedCurrency": "USD", "netInterestIncome": "-72488000", "nonInterestIncome": "None", "operatingExpenses": "122713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2053188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98434000", "sellingGeneralAndAdministrative": "122713000", "netIncomeFromContinuingOperations": "-121000000" }, "balance": { "goodwill": "None", "inventory": "148095000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1578396000", "longTermDebt": "361992000", "shortTermDebt": "59065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-439576000", "totalLiabilities": "806425000", "otherCurrentAssets": "77424000", "totalCurrentAssets": "482212000", "currentLongTermDebt": "28924000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1096184000", "currentAccountsPayable": "134912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508353000", "totalShareholderEquity": "766247000", "capitalLeaseObligations": "65205000", "otherCurrentLiabilities": "74729000", "totalCurrentLiabilities": "268706000", "otherNonCurrentLiabilities": "132079000", "totalNonCurrentLiabilities": "537718999", "cashAndShortTermInvestments": "182319000", "commonStockSharesOutstanding": "67496000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "182319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121278000", "profitLoss": "None", "dividendPayout": "721000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "66657000", "operatingCashflow": "101644000", "capitalExpenditures": "37199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243040000", "cashflowFromInvestment": "162133000", "stockBasedCompensation": "17122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2091680000, "cost_of_revenue": 2053188000, "gross_profit": 38491999, "research_and_development": null, "selling_general_admin": 122713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67149000, "depreciation_amortisation": 98434000, "ebitda": 31285000, "interest_expense": 76668000, "interest_income": null, "other_non_operating": null, "pretax_income": -172746000, "tax_provision": -51746000, "effective_tax_rate": null, "net_income": -121278000, "net_income_continuing_ops": -121000000, "net_income_to_common": -121278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182319000, "short_term_investments": null, "net_receivables": 74374000, "inventory": 148095000, "other_current_assets": null, "total_current_assets": 482212000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1096184000, "total_assets": 1578396000, "short_term_debt": 59065000, "accounts_payable": 134912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 268706000, "long_term_debt": 361992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 537718999, "total_liabilities": 806425000, "total_debt": 421057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -439576000, "total_equity": 766247000, "shares_outstanding": 67496000, "operating_cash_flow": 101644000, "stock_based_compensation": 17122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 162133000, "dividends_paid": 721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -243040000, "free_cash_flow": 138843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67149000", "ebitda": "31285000", "netIncome": "-121278000", "grossProfit": "38491999", "depreciation": "None", "totalRevenue": "2091680000", "costOfRevenue": "2053188000", "interestIncome": "4180000", "incomeBeforeTax": "-172746000", "interestExpense": "76668000", "operatingIncome": "-84221000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-51746000", "reportedCurrency": "USD", "netInterestIncome": "-72488000", "nonInterestIncome": "None", "operatingExpenses": "122713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2053188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98434000", "sellingGeneralAndAdministrative": "122713000", "netIncomeFromContinuingOperations": "-121000000" }, "balance": { "goodwill": "None", "inventory": "148095000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1578396000", "longTermDebt": "361992000", "shortTermDebt": "59065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-439576000", "totalLiabilities": "806425000", "otherCurrentAssets": "77424000", "totalCurrentAssets": "482212000", "currentLongTermDebt": "28924000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1096184000", "currentAccountsPayable": "134912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508353000", "totalShareholderEquity": "766247000", "capitalLeaseObligations": "65205000", "otherCurrentLiabilities": "74729000", "totalCurrentLiabilities": "268706000", "otherNonCurrentLiabilities": "132079000", "totalNonCurrentLiabilities": "537718999", "cashAndShortTermInvestments": "182319000", "commonStockSharesOutstanding": "67496000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "182319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121278000", "profitLoss": "None", "dividendPayout": "721000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "66657000", "operatingCashflow": "101644000", "capitalExpenditures": "37199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243040000", "cashflowFromInvestment": "162133000", "stockBasedCompensation": "17122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98434000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 2458796000, "cost_of_revenue": 2328346000, "gross_profit": 130450000, "ebit": -38203000, "ebitda": 52384000, "pretax_income": -74977000, "tax_provision": 6212000, "net_income": -82497000, "net_income_to_common": -82497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173041000, "total_current_assets": 569032000, "total_assets": 1782174000, "short_term_debt": 167658000, "long_term_debt": 432460000, "total_debt": 600118000, "total_liabilities": 907637000, "total_equity": 865215000, "shares_outstanding": 63796000, "goodwill_and_intangibles": 31166000 }, "cash_flow": { "operating_cash_flow": -29965000, "capital_expenditure": 95084000, "free_cash_flow": 65119000, "dividends_paid": 5165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83524, "ticker_id": 6322, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38203000", "ebitda": "52384000", "netIncome": "-82497000", "grossProfit": "130450000", "depreciation": "None", "totalRevenue": "2458796000", "costOfRevenue": "2328346000", "interestIncome": "7560000", "incomeBeforeTax": "-74977000", "interestExpense": "33095000", "operatingIncome": "-47459000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6212000", "reportedCurrency": "USD", "netInterestIncome": "-25535000", "nonInterestIncome": "None", "operatingExpenses": "177909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2328346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90587000", "sellingGeneralAndAdministrative": "118045000", "netIncomeFromContinuingOperations": "-81189000" }, "balance": { "goodwill": "18500000", "inventory": "227444000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1782174000", "longTermDebt": "432460000", "shortTermDebt": "167658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12666000", "reportedCurrency": "USD", "retainedEarnings": "-318298000", "totalLiabilities": "907637000", "otherCurrentAssets": "73646000", "totalCurrentAssets": "569032000", "currentLongTermDebt": "142947000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1213142000", "currentAccountsPayable": "154817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649308000", "totalShareholderEquity": "865215000", "capitalLeaseObligations": "73901000", "otherCurrentLiabilities": "63212000", "totalCurrentLiabilities": "385687000", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "521950000", "cashAndShortTermInvestments": "173041000", "commonStockSharesOutstanding": "63796000", "intangibleAssetsExcludingGoodwill": "12666000", "cashAndCashEquivalentsAtCarryingValue": "173041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81189000", "profitLoss": "None", "dividendPayout": "5165000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12745000", "operatingCashflow": "-29965000", "capitalExpenditures": "95084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77350000", "cashflowFromInvestment": "-62052000", "stockBasedCompensation": "8274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2458796000, "cost_of_revenue": 2328346000, "gross_profit": 130450000, "research_and_development": null, "selling_general_admin": 118045000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38203000, "depreciation_amortisation": 90587000, "ebitda": 52384000, "interest_expense": 33095000, "interest_income": null, "other_non_operating": null, "pretax_income": -74977000, "tax_provision": 6212000, "effective_tax_rate": null, "net_income": -82497000, "net_income_continuing_ops": -81189000, "net_income_to_common": -82497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173041000, "short_term_investments": null, "net_receivables": 94901000, "inventory": 227444000, "other_current_assets": null, "total_current_assets": 569032000, "net_ppe": null, "goodwill": 18500000, "intangible_assets": 12666000, "goodwill_and_intangibles": 31166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1213142000, "total_assets": 1782174000, "short_term_debt": 167658000, "accounts_payable": 154817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385687000, "long_term_debt": 432460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 521950000, "total_liabilities": 907637000, "total_debt": 600118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -318298000, "total_equity": 865215000, "shares_outstanding": 63796000, "operating_cash_flow": -29965000, "stock_based_compensation": 8274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62052000, "dividends_paid": 5165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77350000, "free_cash_flow": 65119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38203000", "ebitda": "52384000", "netIncome": "-82497000", "grossProfit": "130450000", "depreciation": "None", "totalRevenue": "2458796000", "costOfRevenue": "2328346000", "interestIncome": "7560000", "incomeBeforeTax": "-74977000", "interestExpense": "33095000", "operatingIncome": "-47459000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6212000", "reportedCurrency": "USD", "netInterestIncome": "-25535000", "nonInterestIncome": "None", "operatingExpenses": "177909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2328346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90587000", "sellingGeneralAndAdministrative": "118045000", "netIncomeFromContinuingOperations": "-81189000" }, "balance": { "goodwill": "18500000", "inventory": "227444000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1782174000", "longTermDebt": "432460000", "shortTermDebt": "167658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12666000", "reportedCurrency": "USD", "retainedEarnings": "-318298000", "totalLiabilities": "907637000", "otherCurrentAssets": "73646000", "totalCurrentAssets": "569032000", "currentLongTermDebt": "142947000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1213142000", "currentAccountsPayable": "154817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649308000", "totalShareholderEquity": "865215000", "capitalLeaseObligations": "73901000", "otherCurrentLiabilities": "63212000", "totalCurrentLiabilities": "385687000", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "521950000", "cashAndShortTermInvestments": "173041000", "commonStockSharesOutstanding": "63796000", "intangibleAssetsExcludingGoodwill": "12666000", "cashAndCashEquivalentsAtCarryingValue": "173041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81189000", "profitLoss": "None", "dividendPayout": "5165000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12745000", "operatingCashflow": "-29965000", "capitalExpenditures": "95084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77350000", "cashflowFromInvestment": "-62052000", "stockBasedCompensation": "8274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90587000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 3295743000, "cost_of_revenue": 3130992000, "gross_profit": 164751000, "ebit": -44646000, "ebitda": 53598000, "pretax_income": -81916000, "tax_provision": -5617000, "net_income": -93384000, "net_income_to_common": -93384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 349574000, "total_current_assets": 732730000, "total_assets": 1939322000, "short_term_debt": 130713000, "long_term_debt": 491918000, "total_debt": 622631000, "total_liabilities": 949266000, "total_equity": 843733000, "shares_outstanding": 58814000, "goodwill_and_intangibles": 44245000 }, "cash_flow": { "operating_cash_flow": 56346000, "capital_expenditure": 108093000, "free_cash_flow": 164439000, "dividends_paid": 22728000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83529, "ticker_id": 6322, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44646000", "ebitda": "53598000", "netIncome": "-93384000", "grossProfit": "164751000", "depreciation": "None", "totalRevenue": "3295743000", "costOfRevenue": "3130992000", "interestIncome": "11040000", "incomeBeforeTax": "-81916000", "interestExpense": "37703000", "operatingIncome": "-61578000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5617000", "reportedCurrency": "USD", "netInterestIncome": "-24449000", "nonInterestIncome": "None", "operatingExpenses": "226329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3130992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98244000", "sellingGeneralAndAdministrative": "129398000", "netIncomeFromContinuingOperations": "-120599000" }, "balance": { "goodwill": "29100000", "inventory": "215810000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "1939322000", "longTermDebt": "491918000", "shortTermDebt": "130713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15145000", "reportedCurrency": "USD", "retainedEarnings": "-235801000", "totalLiabilities": "949266000", "otherCurrentAssets": "72078000", "totalCurrentAssets": "732730000", "currentLongTermDebt": "107805000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1206592000", "currentAccountsPayable": "186643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676510000", "totalShareholderEquity": "843733000", "capitalLeaseObligations": "76787000", "otherCurrentLiabilities": "67606000", "totalCurrentLiabilities": "384962000", "otherNonCurrentLiabilities": "18507000", "totalNonCurrentLiabilities": "564304000", "cashAndShortTermInvestments": "349574000", "commonStockSharesOutstanding": "58814000", "intangibleAssetsExcludingGoodwill": "15145000", "cashAndCashEquivalentsAtCarryingValue": "349574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76299000", "profitLoss": "None", "dividendPayout": "22728000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "53472000", "operatingCashflow": "56346000", "capitalExpenditures": "108093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70964000", "cashflowFromInvestment": "-106896000", "stockBasedCompensation": "13032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22728000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3295743000, "cost_of_revenue": 3130992000, "gross_profit": 164751000, "research_and_development": null, "selling_general_admin": 129398000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44646000, "depreciation_amortisation": 98244000, "ebitda": 53598000, "interest_expense": 37703000, "interest_income": null, "other_non_operating": null, "pretax_income": -81916000, "tax_provision": -5617000, "effective_tax_rate": null, "net_income": -93384000, "net_income_continuing_ops": -120599000, "net_income_to_common": -93384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 349574000, "short_term_investments": null, "net_receivables": 95268000, "inventory": 215810000, "other_current_assets": null, "total_current_assets": 732730000, "net_ppe": null, "goodwill": 29100000, "intangible_assets": 15145000, "goodwill_and_intangibles": 44245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1206592000, "total_assets": 1939322000, "short_term_debt": 130713000, "accounts_payable": 186643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384962000, "long_term_debt": 491918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564304000, "total_liabilities": 949266000, "total_debt": 622631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235801000, "total_equity": 843733000, "shares_outstanding": 58814000, "operating_cash_flow": 56346000, "stock_based_compensation": 13032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106896000, "dividends_paid": 22728000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70964000, "free_cash_flow": 164439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44646000", "ebitda": "53598000", "netIncome": "-93384000", "grossProfit": "164751000", "depreciation": "None", "totalRevenue": "3295743000", "costOfRevenue": "3130992000", "interestIncome": "11040000", "incomeBeforeTax": "-81916000", "interestExpense": "37703000", "operatingIncome": "-61578000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5617000", "reportedCurrency": "USD", "netInterestIncome": "-24449000", "nonInterestIncome": "None", "operatingExpenses": "226329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3130992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98244000", "sellingGeneralAndAdministrative": "129398000", "netIncomeFromContinuingOperations": "-120599000" }, "balance": { "goodwill": "29100000", "inventory": "215810000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "1939322000", "longTermDebt": "491918000", "shortTermDebt": "130713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15145000", "reportedCurrency": "USD", "retainedEarnings": "-235801000", "totalLiabilities": "949266000", "otherCurrentAssets": "72078000", "totalCurrentAssets": "732730000", "currentLongTermDebt": "107805000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1206592000", "currentAccountsPayable": "186643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676510000", "totalShareholderEquity": "843733000", "capitalLeaseObligations": "76787000", "otherCurrentLiabilities": "67606000", "totalCurrentLiabilities": "384962000", "otherNonCurrentLiabilities": "18507000", "totalNonCurrentLiabilities": "564304000", "cashAndShortTermInvestments": "349574000", "commonStockSharesOutstanding": "58814000", "intangibleAssetsExcludingGoodwill": "15145000", "cashAndCashEquivalentsAtCarryingValue": "349574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76299000", "profitLoss": "None", "dividendPayout": "22728000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "53472000", "operatingCashflow": "56346000", "capitalExpenditures": "108093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70964000", "cashflowFromInvestment": "-106896000", "stockBasedCompensation": "13032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22728000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98244000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 3662849000, "cost_of_revenue": 3550169000, "gross_profit": 112680000, "ebit": -66059000, "ebitda": 26639000, "pretax_income": -98630000, "tax_provision": 4747000, "net_income": -127218000, "net_income_to_common": -127218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444661000, "total_current_assets": 928750000, "total_assets": 2123131000, "short_term_debt": 160237000, "long_term_debt": 495243000, "total_debt": 655480000, "total_liabilities": 1062065000, "total_equity": 910031000, "shares_outstanding": 55541000, "goodwill_and_intangibles": 47120000 }, "cash_flow": { "operating_cash_flow": 69709000, "capital_expenditure": 212366000, "free_cash_flow": 282075000, "dividends_paid": 22555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83534, "ticker_id": 6322, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66059000", "ebitda": "26639000", "netIncome": "-127218000", "grossProfit": "112680000", "depreciation": "None", "totalRevenue": "3662849000", "costOfRevenue": "3550169000", "interestIncome": "5277000", "incomeBeforeTax": "-98630000", "interestExpense": "32642000", "operatingIncome": "-98948000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4747000", "reportedCurrency": "USD", "netInterestIncome": "-27365000", "nonInterestIncome": "None", "operatingExpenses": "211628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3550169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92698000", "sellingGeneralAndAdministrative": "118930000", "netIncomeFromContinuingOperations": "-103377000" }, "balance": { "goodwill": "29132000", "inventory": "278950000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "2123131000", "longTermDebt": "495243000", "shortTermDebt": "160237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17988000", "reportedCurrency": "USD", "retainedEarnings": "-142417000", "totalLiabilities": "1062065000", "otherCurrentAssets": "95243000", "totalCurrentAssets": "928750000", "currentLongTermDebt": "139516000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "109896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1194381000", "currentAccountsPayable": "234301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1102571000", "shortLongTermDebtTotal": "710995000", "totalShareholderEquity": "910031000", "capitalLeaseObligations": "76236000", "otherCurrentLiabilities": "92384000", "totalCurrentLiabilities": "486922000", "otherNonCurrentLiabilities": "24385000", "totalNonCurrentLiabilities": "575143000", "cashAndShortTermInvestments": "444661000", "commonStockSharesOutstanding": "55541000", "intangibleAssetsExcludingGoodwill": "17988000", "cashAndCashEquivalentsAtCarryingValue": "444661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103377000", "profitLoss": "None", "dividendPayout": "22555000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-23435000", "operatingCashflow": "69709000", "capitalExpenditures": "212366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25140000", "cashflowFromInvestment": "-105252000", "stockBasedCompensation": "9071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3662849000, "cost_of_revenue": 3550169000, "gross_profit": 112680000, "research_and_development": null, "selling_general_admin": 118930000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66059000, "depreciation_amortisation": 92698000, "ebitda": 26639000, "interest_expense": 32642000, "interest_income": null, "other_non_operating": null, "pretax_income": -98630000, "tax_provision": 4747000, "effective_tax_rate": null, "net_income": -127218000, "net_income_continuing_ops": -103377000, "net_income_to_common": -127218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444661000, "short_term_investments": 0, "net_receivables": 109896000, "inventory": 278950000, "other_current_assets": null, "total_current_assets": 928750000, "net_ppe": null, "goodwill": 29132000, "intangible_assets": 17988000, "goodwill_and_intangibles": 47120000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1194381000, "total_assets": 2123131000, "short_term_debt": 160237000, "accounts_payable": 234301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486922000, "long_term_debt": 495243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 575143000, "total_liabilities": 1062065000, "total_debt": 655480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142417000, "total_equity": 910031000, "shares_outstanding": 55541000, "operating_cash_flow": 69709000, "stock_based_compensation": 9071000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105252000, "dividends_paid": 22555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25140000, "free_cash_flow": 282075000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66059000", "ebitda": "26639000", "netIncome": "-127218000", "grossProfit": "112680000", "depreciation": "None", "totalRevenue": "3662849000", "costOfRevenue": "3550169000", "interestIncome": "5277000", "incomeBeforeTax": "-98630000", "interestExpense": "32642000", "operatingIncome": "-98948000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4747000", "reportedCurrency": "USD", "netInterestIncome": "-27365000", "nonInterestIncome": "None", "operatingExpenses": "211628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3550169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92698000", "sellingGeneralAndAdministrative": "118930000", "netIncomeFromContinuingOperations": "-103377000" }, "balance": { "goodwill": "29132000", "inventory": "278950000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "2123131000", "longTermDebt": "495243000", "shortTermDebt": "160237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17988000", "reportedCurrency": "USD", "retainedEarnings": "-142417000", "totalLiabilities": "1062065000", "otherCurrentAssets": "95243000", "totalCurrentAssets": "928750000", "currentLongTermDebt": "139516000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "109896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1194381000", "currentAccountsPayable": "234301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1102571000", "shortLongTermDebtTotal": "710995000", "totalShareholderEquity": "910031000", "capitalLeaseObligations": "76236000", "otherCurrentLiabilities": "92384000", "totalCurrentLiabilities": "486922000", "otherNonCurrentLiabilities": "24385000", "totalNonCurrentLiabilities": "575143000", "cashAndShortTermInvestments": "444661000", "commonStockSharesOutstanding": "55541000", "intangibleAssetsExcludingGoodwill": "17988000", "cashAndCashEquivalentsAtCarryingValue": "444661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103377000", "profitLoss": "None", "dividendPayout": "22555000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-23435000", "operatingCashflow": "69709000", "capitalExpenditures": "212366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25140000", "cashflowFromInvestment": "-105252000", "stockBasedCompensation": "9071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92698000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 2827168000, "cost_of_revenue": 2648170000, "gross_profit": 178998000, "ebit": 24143000, "ebitda": 116095000, "pretax_income": -42301000, "tax_provision": 1845000, "net_income": -65992000, "net_income_to_common": -65992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426220000, "total_current_assets": 1117749000, "total_assets": 2159755000, "short_term_debt": 225517000, "long_term_debt": 514006000, "total_debt": 739523000, "total_liabilities": 1057736000, "total_equity": 950500000, "shares_outstanding": 46652000, "goodwill_and_intangibles": 51883000 }, "cash_flow": { "operating_cash_flow": 4246000, "capital_expenditure": 187195000, "free_cash_flow": 191441000, "dividends_paid": 9251000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83539, "ticker_id": 6322, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24143000", "ebitda": "116095000", "netIncome": "-65992000", "grossProfit": "178998000", "depreciation": "None", "totalRevenue": "2827168000", "costOfRevenue": "2648170000", "interestIncome": "575000", "incomeBeforeTax": "-42301000", "interestExpense": "67144000", "operatingIncome": "25508000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1845000", "reportedCurrency": "USD", "netInterestIncome": "-66569000", "nonInterestIncome": "None", "operatingExpenses": "153490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-665000", "costofGoodsAndServicesSold": "2648170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91952000", "sellingGeneralAndAdministrative": "91139000", "netIncomeFromContinuingOperations": "-44146000" }, "balance": { "goodwill": "29132000", "inventory": "267838000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "2159755000", "longTermDebt": "514006000", "shortTermDebt": "225517000", "treasuryStock": "-91626000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "22751000", "reportedCurrency": "USD", "retainedEarnings": "-15199000", "totalLiabilities": "1057736000", "otherCurrentAssets": "177960000", "totalCurrentAssets": "1117749000", "currentLongTermDebt": "208703000", "longTermInvestments": "None", "shortTermInvestments": "124859000", "currentNetReceivables": "120872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042006000", "currentAccountsPayable": "146063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "957559000", "shortLongTermDebtTotal": "789318000", "totalShareholderEquity": "950500000", "capitalLeaseObligations": "66609000", "otherCurrentLiabilities": "100224000", "totalCurrentLiabilities": "471804000", "otherNonCurrentLiabilities": "22131000", "totalNonCurrentLiabilities": "585932000", "cashAndShortTermInvestments": "426220000", "commonStockSharesOutstanding": "46652000", "intangibleAssetsExcludingGoodwill": "22751000", "cashAndCashEquivalentsAtCarryingValue": "426220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44146000", "profitLoss": "None", "dividendPayout": "9251000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-20543000", "operatingCashflow": "4246000", "capitalExpenditures": "187195000", "changeInReceivables": "-64095000", "changeInExchangeRate": "None", "cashflowFromFinancing": "518188000", "cashflowFromInvestment": "-236285000", "stockBasedCompensation": "6058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9251000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "286149000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4671000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2827168000, "cost_of_revenue": 2648170000, "gross_profit": 178998000, "research_and_development": null, "selling_general_admin": 91139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24143000, "depreciation_amortisation": 91952000, "ebitda": 116095000, "interest_expense": 67144000, "interest_income": null, "other_non_operating": null, "pretax_income": -42301000, "tax_provision": 1845000, "effective_tax_rate": null, "net_income": -65992000, "net_income_continuing_ops": -44146000, "net_income_to_common": -65992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426220000, "short_term_investments": 124859000, "net_receivables": 120872000, "inventory": 267838000, "other_current_assets": null, "total_current_assets": 1117749000, "net_ppe": null, "goodwill": 29132000, "intangible_assets": 22751000, "goodwill_and_intangibles": 51883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1042006000, "total_assets": 2159755000, "short_term_debt": 225517000, "accounts_payable": 146063000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 471804000, "long_term_debt": 514006000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 585932000, "total_liabilities": 1057736000, "total_debt": 739523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15199000, "total_equity": 950500000, "shares_outstanding": 46652000, "operating_cash_flow": 4246000, "stock_based_compensation": 6058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236285000, "dividends_paid": 9251000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 518188000, "free_cash_flow": 191441000, "net_change_in_cash": 286149000 }, "raw_data": { "income": { "ebit": "24143000", "ebitda": "116095000", "netIncome": "-65992000", "grossProfit": "178998000", "depreciation": "None", "totalRevenue": "2827168000", "costOfRevenue": "2648170000", "interestIncome": "575000", "incomeBeforeTax": "-42301000", "interestExpense": "67144000", "operatingIncome": "25508000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1845000", "reportedCurrency": "USD", "netInterestIncome": "-66569000", "nonInterestIncome": "None", "operatingExpenses": "153490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-665000", "costofGoodsAndServicesSold": "2648170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91952000", "sellingGeneralAndAdministrative": "91139000", "netIncomeFromContinuingOperations": "-44146000" }, "balance": { "goodwill": "29132000", "inventory": "267838000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "2159755000", "longTermDebt": "514006000", "shortTermDebt": "225517000", "treasuryStock": "-91626000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "22751000", "reportedCurrency": "USD", "retainedEarnings": "-15199000", "totalLiabilities": "1057736000", "otherCurrentAssets": "177960000", "totalCurrentAssets": "1117749000", "currentLongTermDebt": "208703000", "longTermInvestments": "None", "shortTermInvestments": "124859000", "currentNetReceivables": "120872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042006000", "currentAccountsPayable": "146063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "957559000", "shortLongTermDebtTotal": "789318000", "totalShareholderEquity": "950500000", "capitalLeaseObligations": "66609000", "otherCurrentLiabilities": "100224000", "totalCurrentLiabilities": "471804000", "otherNonCurrentLiabilities": "22131000", "totalNonCurrentLiabilities": "585932000", "cashAndShortTermInvestments": "426220000", "commonStockSharesOutstanding": "46652000", "intangibleAssetsExcludingGoodwill": "22751000", "cashAndCashEquivalentsAtCarryingValue": "426220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44146000", "profitLoss": "None", "dividendPayout": "9251000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-20543000", "operatingCashflow": "4246000", "capitalExpenditures": "187195000", "changeInReceivables": "-64095000", "changeInExchangeRate": "None", "cashflowFromFinancing": "518188000", "cashflowFromInvestment": "-236285000", "stockBasedCompensation": "6058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9251000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "286149000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4671000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91952000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 1923719000, "cost_of_revenue": 1838288000, "gross_profit": 85431000, "ebit": -121137000, "ebitda": -42893000, "pretax_income": -140037000, "tax_provision": -50383000, "net_income": -108775000, "net_income_to_common": -108775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233860000, "total_current_assets": 642353000, "total_assets": 1578917000, "short_term_debt": 253762000, "long_term_debt": 287299000, "total_debt": 541061000, "total_liabilities": 802253000, "total_equity": 646852000, "shares_outstanding": 34631000, "goodwill_and_intangibles": 10598000 }, "cash_flow": { "operating_cash_flow": 98895000, "capital_expenditure": 110579000, "free_cash_flow": 209474000, "dividends_paid": 9675000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83544, "ticker_id": 6322, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-121137000", "ebitda": "-42893000", "netIncome": "-108775000", "grossProfit": "85431000", "depreciation": "None", "totalRevenue": "1923719000", "costOfRevenue": "1838288000", "interestIncome": "659000", "incomeBeforeTax": "-140037000", "interestExpense": "39993000", "operatingIncome": "-122696000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-50383000", "reportedCurrency": "USD", "netInterestIncome": "-39334000", "nonInterestIncome": "None", "operatingExpenses": "208127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22652000", "costofGoodsAndServicesSold": "1838288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78244000", "sellingGeneralAndAdministrative": "84932000", "netIncomeFromContinuingOperations": "-89654000" }, "balance": { "goodwill": "10598000", "inventory": "269491000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "1578917000", "longTermDebt": "287299000", "shortTermDebt": "253762000", "treasuryStock": "-131287000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "39375000", "totalLiabilities": "802253000", "otherCurrentAssets": "82773000", "totalCurrentAssets": "642353000", "currentLongTermDebt": "238860000", "longTermInvestments": "3994000", "shortTermInvestments": "3994000", "currentNetReceivables": "56229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "936564000", "currentAccountsPayable": "140058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801690000", "shortLongTermDebtTotal": "590610000", "totalShareholderEquity": "646852000", "capitalLeaseObligations": "64451000", "otherCurrentLiabilities": "20265000", "totalCurrentLiabilities": "452556000", "otherNonCurrentLiabilities": "62398000", "totalNonCurrentLiabilities": "349697000", "cashAndShortTermInvestments": "233860000", "commonStockSharesOutstanding": "34631000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "233860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89654000", "profitLoss": "None", "dividendPayout": "9675000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-21632000", "operatingCashflow": "98895000", "capitalExpenditures": "110579000", "changeInReceivables": "57060000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82529000", "cashflowFromInvestment": "-11452000", "stockBasedCompensation": "7915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9675000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4914000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1923719000, "cost_of_revenue": 1838288000, "gross_profit": 85431000, "research_and_development": null, "selling_general_admin": 84932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -121137000, "depreciation_amortisation": 78244000, "ebitda": -42893000, "interest_expense": 39993000, "interest_income": null, "other_non_operating": null, "pretax_income": -140037000, "tax_provision": -50383000, "effective_tax_rate": null, "net_income": -108775000, "net_income_continuing_ops": -89654000, "net_income_to_common": -108775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233860000, "short_term_investments": 3994000, "net_receivables": 56229000, "inventory": 269491000, "other_current_assets": null, "total_current_assets": 642353000, "net_ppe": null, "goodwill": 10598000, "intangible_assets": null, "goodwill_and_intangibles": 10598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 936564000, "total_assets": 1578917000, "short_term_debt": 253762000, "accounts_payable": 140058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 452556000, "long_term_debt": 287299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349697000, "total_liabilities": 802253000, "total_debt": 541061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 39375000, "total_equity": 646852000, "shares_outstanding": 34631000, "operating_cash_flow": 98895000, "stock_based_compensation": 7915000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110579000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11452000, "dividends_paid": 9675000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82529000, "free_cash_flow": 209474000, "net_change_in_cash": 4914000 }, "raw_data": { "income": { "ebit": "-121137000", "ebitda": "-42893000", "netIncome": "-108775000", "grossProfit": "85431000", "depreciation": "None", "totalRevenue": "1923719000", "costOfRevenue": "1838288000", "interestIncome": "659000", "incomeBeforeTax": "-140037000", "interestExpense": "39993000", "operatingIncome": "-122696000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-50383000", "reportedCurrency": "USD", "netInterestIncome": "-39334000", "nonInterestIncome": "None", "operatingExpenses": "208127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22652000", "costofGoodsAndServicesSold": "1838288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78244000", "sellingGeneralAndAdministrative": "84932000", "netIncomeFromContinuingOperations": "-89654000" }, "balance": { "goodwill": "10598000", "inventory": "269491000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "1578917000", "longTermDebt": "287299000", "shortTermDebt": "253762000", "treasuryStock": "-131287000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "39375000", "totalLiabilities": "802253000", "otherCurrentAssets": "82773000", "totalCurrentAssets": "642353000", "currentLongTermDebt": "238860000", "longTermInvestments": "3994000", "shortTermInvestments": "3994000", "currentNetReceivables": "56229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "936564000", "currentAccountsPayable": "140058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801690000", "shortLongTermDebtTotal": "590610000", "totalShareholderEquity": "646852000", "capitalLeaseObligations": "64451000", "otherCurrentLiabilities": "20265000", "totalCurrentLiabilities": "452556000", "otherNonCurrentLiabilities": "62398000", "totalNonCurrentLiabilities": "349697000", "cashAndShortTermInvestments": "233860000", "commonStockSharesOutstanding": "34631000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "233860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89654000", "profitLoss": "None", "dividendPayout": "9675000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-21632000", "operatingCashflow": "98895000", "capitalExpenditures": "110579000", "changeInReceivables": "57060000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82529000", "cashflowFromInvestment": "-11452000", "stockBasedCompensation": "7915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9675000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4914000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78244000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 2417238000, "cost_of_revenue": 2384947000, "gross_profit": 32291000, "ebit": -132742000, "ebitda": -60615000, "pretax_income": -170145000, "tax_provision": -21316000, "net_income": -166860000, "net_income_to_common": -166860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245977000, "total_current_assets": 667913000, "total_assets": 1698218000, "short_term_debt": 336993000, "long_term_debt": 243990000, "total_debt": 580983000, "total_liabilities": 832932000, "total_equity": 751905000, "shares_outstanding": 38111000, "goodwill_and_intangibles": 34689000 }, "cash_flow": { "operating_cash_flow": -9532000, "capital_expenditure": 75481000, "free_cash_flow": 65949000, "dividends_paid": 31686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83549, "ticker_id": 6322, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-132742000", "ebitda": "-60615000", "netIncome": "-166860000", "grossProfit": "32291000", "depreciation": "None", "totalRevenue": "2417238000", "costOfRevenue": "2384947000", "interestIncome": "4333000", "incomeBeforeTax": "-170145000", "interestExpense": "40200000", "operatingIncome": "-142570000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-21316000", "reportedCurrency": "USD", "netInterestIncome": "-35867000", "nonInterestIncome": "None", "operatingExpenses": "174861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12625000", "costofGoodsAndServicesSold": "2384947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72127000", "sellingGeneralAndAdministrative": "77077000", "netIncomeFromContinuingOperations": "-148829000" }, "balance": { "goodwill": "34689000", "inventory": "252992000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "1698218000", "longTermDebt": "243990000", "shortTermDebt": "336993000", "treasuryStock": "-119808000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "148150000", "totalLiabilities": "832932000", "otherCurrentAssets": "55545000", "totalCurrentAssets": "667913000", "currentLongTermDebt": "320367000", "longTermInvestments": "68998000", "shortTermInvestments": "None", "currentNetReceivables": "113399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1030305000", "currentAccountsPayable": "156693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "827271000", "shortLongTermDebtTotal": "619297000", "totalShareholderEquity": "751905000", "capitalLeaseObligations": "54940000", "otherCurrentLiabilities": "8721000", "totalCurrentLiabilities": "541791000", "otherNonCurrentLiabilities": "47151000", "totalNonCurrentLiabilities": "291141000", "cashAndShortTermInvestments": "245977000", "commonStockSharesOutstanding": "38111000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "245977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148000000", "profitLoss": "None", "dividendPayout": "31686000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "50022000", "operatingCashflow": "-9532000", "capitalExpenditures": "75481000", "changeInReceivables": "-21762000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69411000", "cashflowFromInvestment": "30644000", "stockBasedCompensation": "9692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48299000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2417238000, "cost_of_revenue": 2384947000, "gross_profit": 32291000, "research_and_development": null, "selling_general_admin": 77077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -132742000, "depreciation_amortisation": 72127000, "ebitda": -60615000, "interest_expense": 40200000, "interest_income": null, "other_non_operating": null, "pretax_income": -170145000, "tax_provision": -21316000, "effective_tax_rate": null, "net_income": -166860000, "net_income_continuing_ops": -148829000, "net_income_to_common": -166860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245977000, "short_term_investments": null, "net_receivables": 113399000, "inventory": 252992000, "other_current_assets": null, "total_current_assets": 667913000, "net_ppe": null, "goodwill": 34689000, "intangible_assets": null, "goodwill_and_intangibles": 34689000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1030305000, "total_assets": 1698218000, "short_term_debt": 336993000, "accounts_payable": 156693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 541791000, "long_term_debt": 243990000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 291141000, "total_liabilities": 832932000, "total_debt": 580983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 148150000, "total_equity": 751905000, "shares_outstanding": 38111000, "operating_cash_flow": -9532000, "stock_based_compensation": 9692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30644000, "dividends_paid": 31686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69411000, "free_cash_flow": 65949000, "net_change_in_cash": -48299000 }, "raw_data": { "income": { "ebit": "-132742000", "ebitda": "-60615000", "netIncome": "-166860000", "grossProfit": "32291000", "depreciation": "None", "totalRevenue": "2417238000", "costOfRevenue": "2384947000", "interestIncome": "4333000", "incomeBeforeTax": "-170145000", "interestExpense": "40200000", "operatingIncome": "-142570000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-21316000", "reportedCurrency": "USD", "netInterestIncome": "-35867000", "nonInterestIncome": "None", "operatingExpenses": "174861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12625000", "costofGoodsAndServicesSold": "2384947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72127000", "sellingGeneralAndAdministrative": "77077000", "netIncomeFromContinuingOperations": "-148829000" }, "balance": { "goodwill": "34689000", "inventory": "252992000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "1698218000", "longTermDebt": "243990000", "shortTermDebt": "336993000", "treasuryStock": "-119808000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "148150000", "totalLiabilities": "832932000", "otherCurrentAssets": "55545000", "totalCurrentAssets": "667913000", "currentLongTermDebt": "320367000", "longTermInvestments": "68998000", "shortTermInvestments": "None", "currentNetReceivables": "113399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1030305000", "currentAccountsPayable": "156693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "827271000", "shortLongTermDebtTotal": "619297000", "totalShareholderEquity": "751905000", "capitalLeaseObligations": "54940000", "otherCurrentLiabilities": "8721000", "totalCurrentLiabilities": "541791000", "otherNonCurrentLiabilities": "47151000", "totalNonCurrentLiabilities": "291141000", "cashAndShortTermInvestments": "245977000", "commonStockSharesOutstanding": "38111000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "245977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148000000", "profitLoss": "None", "dividendPayout": "31686000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "50022000", "operatingCashflow": "-9532000", "capitalExpenditures": "75481000", "changeInReceivables": "-21762000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69411000", "cashflowFromInvestment": "30644000", "stockBasedCompensation": "9692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48299000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72127000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 3859752000, "cost_of_revenue": 3644032000, "gross_profit": 215720000, "ebit": 93093000, "ebitda": 191351000, "pretax_income": 5644000, "tax_provision": -16726000, "net_income": 15923000, "net_income_to_common": 15923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251683000, "total_current_assets": 1205868000, "total_assets": 2215658000, "short_term_debt": 218520000, "long_term_debt": 298190000, "total_debt": 516710000, "total_liabilities": 1152669000, "total_equity": 946819000, "shares_outstanding": 41254000, "goodwill_and_intangibles": 34689000 }, "cash_flow": { "operating_cash_flow": 38967000, "capital_expenditure": 44187000, "free_cash_flow": 83154000, "dividends_paid": 41265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83554, "ticker_id": 6322, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93093000", "ebitda": "191351000", "netIncome": "15923000", "grossProfit": "215720000", "depreciation": "None", "totalRevenue": "3859752000", "costOfRevenue": "3644032000", "interestIncome": "3108000", "incomeBeforeTax": "5644000", "interestExpense": "87449000", "operatingIncome": "89954000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16726000", "reportedCurrency": "USD", "netInterestIncome": "-97917000", "nonInterestIncome": "None", "operatingExpenses": "87010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "150351000", "costofGoodsAndServicesSold": "3644032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98258000", "sellingGeneralAndAdministrative": "115878000", "netIncomeFromContinuingOperations": "3282000" }, "balance": { "goodwill": "34689000", "inventory": "734883000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "2215658000", "longTermDebt": "298190000", "shortTermDebt": "218520000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "324728000", "totalLiabilities": "1152669000", "otherCurrentAssets": "563860000", "totalCurrentAssets": "1205868000", "currentLongTermDebt": "593050000", "longTermInvestments": "29714000", "shortTermInvestments": "None", "currentNetReceivables": "100919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009790000", "currentAccountsPayable": "135829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "886576000", "shortLongTermDebtTotal": "891240000", "totalShareholderEquity": "946819000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "479351000", "totalCurrentLiabilities": "833700000", "otherNonCurrentLiabilities": "11430000", "totalNonCurrentLiabilities": "318969000", "cashAndShortTermInvestments": "251683000", "commonStockSharesOutstanding": "41254000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36734000", "profitLoss": "None", "dividendPayout": "41265000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "31284000", "operatingCashflow": "38967000", "capitalExpenditures": "44187000", "changeInReceivables": "-39695000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-540597000", "cashflowFromInvestment": "507465000", "stockBasedCompensation": "11420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3859752000, "cost_of_revenue": 3644032000, "gross_profit": 215720000, "research_and_development": 0, "selling_general_admin": 115878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93093000, "depreciation_amortisation": 98258000, "ebitda": 191351000, "interest_expense": 87449000, "interest_income": null, "other_non_operating": null, "pretax_income": 5644000, "tax_provision": -16726000, "effective_tax_rate": null, "net_income": 15923000, "net_income_continuing_ops": 3282000, "net_income_to_common": 15923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251683000, "short_term_investments": null, "net_receivables": 100919000, "inventory": 734883000, "other_current_assets": null, "total_current_assets": 1205868000, "net_ppe": null, "goodwill": 34689000, "intangible_assets": null, "goodwill_and_intangibles": 34689000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1009790000, "total_assets": 2215658000, "short_term_debt": 218520000, "accounts_payable": 135829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 833700000, "long_term_debt": 298190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318969000, "total_liabilities": 1152669000, "total_debt": 516710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 324728000, "total_equity": 946819000, "shares_outstanding": 41254000, "operating_cash_flow": 38967000, "stock_based_compensation": 11420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 507465000, "dividends_paid": 41265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -540597000, "free_cash_flow": 83154000, "net_change_in_cash": 5835000 }, "raw_data": { "income": { "ebit": "93093000", "ebitda": "191351000", "netIncome": "15923000", "grossProfit": "215720000", "depreciation": "None", "totalRevenue": "3859752000", "costOfRevenue": "3644032000", "interestIncome": "3108000", "incomeBeforeTax": "5644000", "interestExpense": "87449000", "operatingIncome": "89954000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16726000", "reportedCurrency": "USD", "netInterestIncome": "-97917000", "nonInterestIncome": "None", "operatingExpenses": "87010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "150351000", "costofGoodsAndServicesSold": "3644032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98258000", "sellingGeneralAndAdministrative": "115878000", "netIncomeFromContinuingOperations": "3282000" }, "balance": { "goodwill": "34689000", "inventory": "734883000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "2215658000", "longTermDebt": "298190000", "shortTermDebt": "218520000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "324728000", "totalLiabilities": "1152669000", "otherCurrentAssets": "563860000", "totalCurrentAssets": "1205868000", "currentLongTermDebt": "593050000", "longTermInvestments": "29714000", "shortTermInvestments": "None", "currentNetReceivables": "100919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009790000", "currentAccountsPayable": "135829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "886576000", "shortLongTermDebtTotal": "891240000", "totalShareholderEquity": "946819000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "479351000", "totalCurrentLiabilities": "833700000", "otherNonCurrentLiabilities": "11430000", "totalNonCurrentLiabilities": "318969000", "cashAndShortTermInvestments": "251683000", "commonStockSharesOutstanding": "41254000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36734000", "profitLoss": "None", "dividendPayout": "41265000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "31284000", "operatingCashflow": "38967000", "capitalExpenditures": "44187000", "changeInReceivables": "-39695000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-540597000", "cashflowFromInvestment": "507465000", "stockBasedCompensation": "11420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103619000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 455171000, "cost_of_revenue": 377547000, "gross_profit": 77624000, "ebit": 58087000, "ebitda": 81724000, "pretax_income": 36381000, "tax_provision": 2916000, "net_income": 32938000, "net_income_to_common": 32938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183144000, "total_current_assets": 542274000, "total_assets": 1586753000, "short_term_debt": 125793000, "long_term_debt": 388923000, "total_debt": 514716000, "total_liabilities": 795728000, "total_equity": 785176000, "shares_outstanding": 84135000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39501000, "capital_expenditure": 6448000, "free_cash_flow": -33053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83517, "ticker_id": 6322, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58087000", "ebitda": "81724000", "netIncome": "32938000", "grossProfit": "77624000", "depreciation": "None", "totalRevenue": "455171000", "costOfRevenue": "377547000", "interestIncome": "2920000", "incomeBeforeTax": "36381000", "interestExpense": "11485000", "operatingIncome": "58087000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2916000", "reportedCurrency": "USD", "netInterestIncome": "-8565000", "nonInterestIncome": "None", "operatingExpenses": "19537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23637000", "sellingGeneralAndAdministrative": "19537000", "netIncomeFromContinuingOperations": "33465000" }, "balance": { "goodwill": "None", "inventory": "139409000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1586753000", "longTermDebt": "388923000", "shortTermDebt": "125793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-406638000", "totalLiabilities": "795728000", "otherCurrentAssets": "27977000", "totalCurrentAssets": "542274000", "currentLongTermDebt": "83316000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1044478999", "currentAccountsPayable": "88591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "558761000", "totalShareholderEquity": "785176000", "capitalLeaseObligations": "66522000", "otherCurrentLiabilities": "103650000", "totalCurrentLiabilities": "318034000", "otherNonCurrentLiabilities": "44726000", "totalNonCurrentLiabilities": "477693999", "cashAndShortTermInvestments": "183144000", "commonStockSharesOutstanding": "84135000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "183144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32938000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "8717000", "operatingCashflow": "-39501000", "capitalExpenditures": "6448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3039000", "cashflowFromInvestment": "-4448000", "stockBasedCompensation": "1889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 455171000, "cost_of_revenue": 377547000, "gross_profit": 77624000, "research_and_development": null, "selling_general_admin": 19537000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58087000, "depreciation_amortisation": 23637000, "ebitda": 81724000, "interest_expense": 11485000, "interest_income": null, "other_non_operating": null, "pretax_income": 36381000, "tax_provision": 2916000, "effective_tax_rate": null, "net_income": 32938000, "net_income_continuing_ops": 33465000, "net_income_to_common": 32938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183144000, "short_term_investments": null, "net_receivables": 191744000, "inventory": 139409000, "other_current_assets": null, "total_current_assets": 542274000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1044478999, "total_assets": 1586753000, "short_term_debt": 125793000, "accounts_payable": 88591000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 318034000, "long_term_debt": 388923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 477693999, "total_liabilities": 795728000, "total_debt": 514716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -406638000, "total_equity": 785176000, "shares_outstanding": 84135000, "operating_cash_flow": -39501000, "stock_based_compensation": 1889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4448000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3039000, "free_cash_flow": -33053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58087000", "ebitda": "81724000", "netIncome": "32938000", "grossProfit": "77624000", "depreciation": "None", "totalRevenue": "455171000", "costOfRevenue": "377547000", "interestIncome": "2920000", "incomeBeforeTax": "36381000", "interestExpense": "11485000", "operatingIncome": "58087000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2916000", "reportedCurrency": "USD", "netInterestIncome": "-8565000", "nonInterestIncome": "None", "operatingExpenses": "19537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23637000", "sellingGeneralAndAdministrative": "19537000", "netIncomeFromContinuingOperations": "33465000" }, "balance": { "goodwill": "None", "inventory": "139409000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1586753000", "longTermDebt": "388923000", "shortTermDebt": "125793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-406638000", "totalLiabilities": "795728000", "otherCurrentAssets": "27977000", "totalCurrentAssets": "542274000", "currentLongTermDebt": "83316000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1044478999", "currentAccountsPayable": "88591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "558761000", "totalShareholderEquity": "785176000", "capitalLeaseObligations": "66522000", "otherCurrentLiabilities": "103650000", "totalCurrentLiabilities": "318034000", "otherNonCurrentLiabilities": "44726000", "totalNonCurrentLiabilities": "477693999", "cashAndShortTermInvestments": "183144000", "commonStockSharesOutstanding": "84135000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "183144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32938000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "8717000", "operatingCashflow": "-39501000", "capitalExpenditures": "6448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3039000", "cashflowFromInvestment": "-4448000", "stockBasedCompensation": "1889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23637000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 428849000, "cost_of_revenue": 487132000, "gross_profit": -58283000, "ebit": -9708000, "ebitda": 16911000, "pretax_income": -15614000, "tax_provision": -28508000, "net_income": 11940000, "net_income_to_common": 11940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182319000, "total_current_assets": 482212000, "total_assets": 1578396000, "short_term_debt": 59065000, "long_term_debt": 361992000, "total_debt": 421057000, "total_liabilities": 806425000, "total_equity": 766247000, "shares_outstanding": 73619000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58121000, "capital_expenditure": 5335000, "free_cash_flow": 63456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83518, "ticker_id": 6322, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9708000", "ebitda": "16911000", "netIncome": "11940000", "grossProfit": "-58283000", "depreciation": "None", "totalRevenue": "428849000", "costOfRevenue": "487132000", "interestIncome": "1454000", "incomeBeforeTax": "-15614000", "interestExpense": "6093000", "operatingIncome": "-27467000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-28508000", "reportedCurrency": "USD", "netInterestIncome": "-4639000", "nonInterestIncome": "None", "operatingExpenses": "-30816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26619000", "sellingGeneralAndAdministrative": "22861000", "netIncomeFromContinuingOperations": "12894000" }, "balance": { "goodwill": "None", "inventory": "148095000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1578396000", "longTermDebt": "361992000", "shortTermDebt": "59065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-439576000", "totalLiabilities": "806425000", "otherCurrentAssets": "77424000", "totalCurrentAssets": "482212000", "currentLongTermDebt": "28924000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1096184000", "currentAccountsPayable": "134912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508353000", "totalShareholderEquity": "766247000", "capitalLeaseObligations": "65205000", "otherCurrentLiabilities": "74729000", "totalCurrentLiabilities": "268706000", "otherNonCurrentLiabilities": "132079000", "totalNonCurrentLiabilities": "537719000", "cashAndShortTermInvestments": "182319000", "commonStockSharesOutstanding": "73619000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "182319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11940000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23155000", "operatingCashflow": "58121000", "capitalExpenditures": "5335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30771000", "cashflowFromInvestment": "-8843000", "stockBasedCompensation": "3394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 428849000, "cost_of_revenue": 487132000, "gross_profit": -58283000, "research_and_development": null, "selling_general_admin": 22861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9708000, "depreciation_amortisation": 26619000, "ebitda": 16911000, "interest_expense": 6093000, "interest_income": null, "other_non_operating": null, "pretax_income": -15614000, "tax_provision": -28508000, "effective_tax_rate": null, "net_income": 11940000, "net_income_continuing_ops": 12894000, "net_income_to_common": 11940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182319000, "short_term_investments": null, "net_receivables": 74374000, "inventory": 148095000, "other_current_assets": null, "total_current_assets": 482212000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1096184000, "total_assets": 1578396000, "short_term_debt": 59065000, "accounts_payable": 134912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 268706000, "long_term_debt": 361992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 537719000, "total_liabilities": 806425000, "total_debt": 421057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -439576000, "total_equity": 766247000, "shares_outstanding": 73619000, "operating_cash_flow": 58121000, "stock_based_compensation": 3394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30771000, "free_cash_flow": 63456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9708000", "ebitda": "16911000", "netIncome": "11940000", "grossProfit": "-58283000", "depreciation": "None", "totalRevenue": "428849000", "costOfRevenue": "487132000", "interestIncome": "1454000", "incomeBeforeTax": "-15614000", "interestExpense": "6093000", "operatingIncome": "-27467000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-28508000", "reportedCurrency": "USD", "netInterestIncome": "-4639000", "nonInterestIncome": "None", "operatingExpenses": "-30816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26619000", "sellingGeneralAndAdministrative": "22861000", "netIncomeFromContinuingOperations": "12894000" }, "balance": { "goodwill": "None", "inventory": "148095000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1578396000", "longTermDebt": "361992000", "shortTermDebt": "59065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-439576000", "totalLiabilities": "806425000", "otherCurrentAssets": "77424000", "totalCurrentAssets": "482212000", "currentLongTermDebt": "28924000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1096184000", "currentAccountsPayable": "134912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508353000", "totalShareholderEquity": "766247000", "capitalLeaseObligations": "65205000", "otherCurrentLiabilities": "74729000", "totalCurrentLiabilities": "268706000", "otherNonCurrentLiabilities": "132079000", "totalNonCurrentLiabilities": "537719000", "cashAndShortTermInvestments": "182319000", "commonStockSharesOutstanding": "73619000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "182319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11940000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23155000", "operatingCashflow": "58121000", "capitalExpenditures": "5335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30771000", "cashflowFromInvestment": "-8843000", "stockBasedCompensation": "3394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23519000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 508487000, "cost_of_revenue": 456321000, "gross_profit": 52166000, "ebit": 33099000, "ebitda": 54967000, "pretax_income": -14664000, "tax_provision": -25638000, "net_income": 11926000, "net_income_to_common": 11926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135903000, "total_current_assets": 446591000, "total_assets": 1532483000, "short_term_debt": 88866998, "long_term_debt": 306372000, "total_debt": 395238998, "total_liabilities": 757534000, "total_equity": 768923000, "shares_outstanding": 77869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39769000, "capital_expenditure": 4011000, "free_cash_flow": 43780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83520, "ticker_id": 6322, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33099000", "ebitda": "54967000", "netIncome": "11926000", "grossProfit": "52166000", "depreciation": "None", "totalRevenue": "508487000", "costOfRevenue": "456321000", "interestIncome": "1089000", "incomeBeforeTax": "-14664000", "interestExpense": "47763000", "operatingIncome": "33869000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-25638000", "reportedCurrency": "USD", "netInterestIncome": "-46674000", "nonInterestIncome": "None", "operatingExpenses": "18297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21868000", "sellingGeneralAndAdministrative": "29335000", "netIncomeFromContinuingOperations": "10974000" }, "balance": { "goodwill": "None", "inventory": "126968000", "commonStock": "75000", "currentDebt": "None", "investments": "None", "totalAssets": "1532483000", "longTermDebt": "306372000", "shortTermDebt": "88866998", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-451516000", "totalLiabilities": "757534000", "otherCurrentAssets": "98778000", "totalCurrentAssets": "446591000", "currentLongTermDebt": "27042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1085892000", "currentAccountsPayable": "90434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434893998", "totalShareholderEquity": "768923000", "capitalLeaseObligations": "60585000", "otherCurrentLiabilities": "86785000", "totalCurrentLiabilities": "266086000", "otherNonCurrentLiabilities": "145421000", "totalNonCurrentLiabilities": "491448000", "cashAndShortTermInvestments": "135903000", "commonStockSharesOutstanding": "77869000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10974000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "20525000", "operatingCashflow": "39769000", "capitalExpenditures": "4011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184181000", "cashflowFromInvestment": "203317000", "stockBasedCompensation": "2605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 508487000, "cost_of_revenue": 456321000, "gross_profit": 52166000, "research_and_development": null, "selling_general_admin": 29335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33099000, "depreciation_amortisation": 21868000, "ebitda": 54967000, "interest_expense": 47763000, "interest_income": null, "other_non_operating": null, "pretax_income": -14664000, "tax_provision": -25638000, "effective_tax_rate": null, "net_income": 11926000, "net_income_continuing_ops": 10974000, "net_income_to_common": 11926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135903000, "short_term_investments": null, "net_receivables": 84942000, "inventory": 126968000, "other_current_assets": null, "total_current_assets": 446591000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1085892000, "total_assets": 1532483000, "short_term_debt": 88866998, "accounts_payable": 90434000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266086000, "long_term_debt": 306372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 491448000, "total_liabilities": 757534000, "total_debt": 395238998, "preferred_stock": null, "minority_interest": null, "retained_earnings": -451516000, "total_equity": 768923000, "shares_outstanding": 77869000, "operating_cash_flow": 39769000, "stock_based_compensation": 2605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 203317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184181000, "free_cash_flow": 43780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33099000", "ebitda": "54967000", "netIncome": "11926000", "grossProfit": "52166000", "depreciation": "None", "totalRevenue": "508487000", "costOfRevenue": "456321000", "interestIncome": "1089000", "incomeBeforeTax": "-14664000", "interestExpense": "47763000", "operatingIncome": "33869000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-25638000", "reportedCurrency": "USD", "netInterestIncome": "-46674000", "nonInterestIncome": "None", "operatingExpenses": "18297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21868000", "sellingGeneralAndAdministrative": "29335000", "netIncomeFromContinuingOperations": "10974000" }, "balance": { "goodwill": "None", "inventory": "126968000", "commonStock": "75000", "currentDebt": "None", "investments": "None", "totalAssets": "1532483000", "longTermDebt": "306372000", "shortTermDebt": "88866998", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-451516000", "totalLiabilities": "757534000", "otherCurrentAssets": "98778000", "totalCurrentAssets": "446591000", "currentLongTermDebt": "27042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1085892000", "currentAccountsPayable": "90434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434893998", "totalShareholderEquity": "768923000", "capitalLeaseObligations": "60585000", "otherCurrentLiabilities": "86785000", "totalCurrentLiabilities": "266086000", "otherNonCurrentLiabilities": "145421000", "totalNonCurrentLiabilities": "491448000", "cashAndShortTermInvestments": "135903000", "commonStockSharesOutstanding": "77869000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10974000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "20525000", "operatingCashflow": "39769000", "capitalExpenditures": "4011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184181000", "cashflowFromInvestment": "203317000", "stockBasedCompensation": "2605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24968000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 552829000, "cost_of_revenue": 511259000, "gross_profit": 41570000, "ebit": -27768000, "ebitda": -208000, "pretax_income": -69933000, "tax_provision": 2294000, "net_income": -72238000, "net_income_to_common": -72238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152720000, "total_current_assets": 436206000, "total_assets": 1612516000, "short_term_debt": 142436000, "long_term_debt": 426002000, "total_debt": 568438000, "total_liabilities": 872084000, "total_equity": 735180000, "shares_outstanding": 65287000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58795000, "capital_expenditure": 11143000, "free_cash_flow": 69938000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83521, "ticker_id": 6322, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27768000", "ebitda": "-208000", "netIncome": "-72238000", "grossProfit": "41570000", "depreciation": "None", "totalRevenue": "552829000", "costOfRevenue": "511259000", "interestIncome": "634000", "incomeBeforeTax": "-69933000", "interestExpense": "13899000", "operatingIncome": "-28363000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2294000", "reportedCurrency": "USD", "netInterestIncome": "-13265000", "nonInterestIncome": "None", "operatingExpenses": "69933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27560000", "sellingGeneralAndAdministrative": "27605000", "netIncomeFromContinuingOperations": "-72227000" }, "balance": { "goodwill": "None", "inventory": "156411000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1612516000", "longTermDebt": "426002000", "shortTermDebt": "142436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-463442000", "totalLiabilities": "872084000", "otherCurrentAssets": "24432000", "totalCurrentAssets": "436206000", "currentLongTermDebt": "77125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1176310000", "currentAccountsPayable": "98836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610310000", "totalShareholderEquity": "735180000", "capitalLeaseObligations": "64973000", "otherCurrentLiabilities": "55724000", "totalCurrentLiabilities": "296996000", "otherNonCurrentLiabilities": "107214000", "totalNonCurrentLiabilities": "575088000", "cashAndShortTermInvestments": "152720000", "commonStockSharesOutstanding": "65287000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "152720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72227000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "30927000", "operatingCashflow": "58795000", "capitalExpenditures": "11143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21047000", "cashflowFromInvestment": "-11631000", "stockBasedCompensation": "2283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 552829000, "cost_of_revenue": 511259000, "gross_profit": 41570000, "research_and_development": null, "selling_general_admin": 27605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27768000, "depreciation_amortisation": 27560000, "ebitda": -208000, "interest_expense": 13899000, "interest_income": null, "other_non_operating": null, "pretax_income": -69933000, "tax_provision": 2294000, "effective_tax_rate": null, "net_income": -72238000, "net_income_continuing_ops": -72227000, "net_income_to_common": -72238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152720000, "short_term_investments": null, "net_receivables": 102643000, "inventory": 156411000, "other_current_assets": null, "total_current_assets": 436206000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1176310000, "total_assets": 1612516000, "short_term_debt": 142436000, "accounts_payable": 98836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296996000, "long_term_debt": 426002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 575088000, "total_liabilities": 872084000, "total_debt": 568438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -463442000, "total_equity": 735180000, "shares_outstanding": 65287000, "operating_cash_flow": 58795000, "stock_based_compensation": 2283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11631000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21047000, "free_cash_flow": 69938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27768000", "ebitda": "-208000", "netIncome": "-72238000", "grossProfit": "41570000", "depreciation": "None", "totalRevenue": "552829000", "costOfRevenue": "511259000", "interestIncome": "634000", "incomeBeforeTax": "-69933000", "interestExpense": "13899000", "operatingIncome": "-28363000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2294000", "reportedCurrency": "USD", "netInterestIncome": "-13265000", "nonInterestIncome": "None", "operatingExpenses": "69933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27560000", "sellingGeneralAndAdministrative": "27605000", "netIncomeFromContinuingOperations": "-72227000" }, "balance": { "goodwill": "None", "inventory": "156411000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1612516000", "longTermDebt": "426002000", "shortTermDebt": "142436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-463442000", "totalLiabilities": "872084000", "otherCurrentAssets": "24432000", "totalCurrentAssets": "436206000", "currentLongTermDebt": "77125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1176310000", "currentAccountsPayable": "98836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610310000", "totalShareholderEquity": "735180000", "capitalLeaseObligations": "64973000", "otherCurrentLiabilities": "55724000", "totalCurrentLiabilities": "296996000", "otherNonCurrentLiabilities": "107214000", "totalNonCurrentLiabilities": "575088000", "cashAndShortTermInvestments": "152720000", "commonStockSharesOutstanding": "65287000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "152720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72227000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "30927000", "operatingCashflow": "58795000", "capitalExpenditures": "11143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21047000", "cashflowFromInvestment": "-11631000", "stockBasedCompensation": "2283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27560000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 601515000, "cost_of_revenue": 598476000, "gross_profit": 3039000, "ebit": -62772000, "ebitda": -40385000, "pretax_income": -72535000, "tax_provision": 106000, "net_income": -72906000, "net_income_to_common": -72906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98610000, "total_current_assets": 450310000, "total_assets": 1666572000, "short_term_debt": 154420000, "long_term_debt": 432236000, "total_debt": 586656000, "total_liabilities": 859384000, "total_equity": 797507000, "shares_outstanding": 64069000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -55041000, "capital_expenditure": 16710000, "free_cash_flow": -38331000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83522, "ticker_id": 6322, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62772000", "ebitda": "-40385000", "netIncome": "-72906000", "grossProfit": "3039000", "depreciation": "None", "totalRevenue": "601515000", "costOfRevenue": "598476000", "interestIncome": "1003000", "incomeBeforeTax": "-72535000", "interestExpense": "8913000", "operatingIncome": "-62260000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "106000", "reportedCurrency": "USD", "netInterestIncome": "-7910000", "nonInterestIncome": "None", "operatingExpenses": "65299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22387000", "sellingGeneralAndAdministrative": "42912000", "netIncomeFromContinuingOperations": "-72641000" }, "balance": { "goodwill": "None", "inventory": "187071000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1666572000", "longTermDebt": "432236000", "shortTermDebt": "154420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-391204000", "totalLiabilities": "859384000", "otherCurrentAssets": "67536000", "totalCurrentAssets": "450310000", "currentLongTermDebt": "131118000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1216262000", "currentAccountsPayable": "102305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631082000", "totalShareholderEquity": "797507000", "capitalLeaseObligations": "67728000", "otherCurrentLiabilities": "69010000", "totalCurrentLiabilities": "325735000", "otherNonCurrentLiabilities": "56987000", "totalNonCurrentLiabilities": "533649000", "cashAndShortTermInvestments": "98610000", "commonStockSharesOutstanding": "64069000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "38360000", "operatingCashflow": "-55041000", "capitalExpenditures": "16710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7041000", "cashflowFromInvestment": "-20710000", "stockBasedCompensation": "8840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 601515000, "cost_of_revenue": 598476000, "gross_profit": 3039000, "research_and_development": null, "selling_general_admin": 42912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62772000, "depreciation_amortisation": 22387000, "ebitda": -40385000, "interest_expense": 8913000, "interest_income": null, "other_non_operating": null, "pretax_income": -72535000, "tax_provision": 106000, "effective_tax_rate": null, "net_income": -72906000, "net_income_continuing_ops": -72641000, "net_income_to_common": -72906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98610000, "short_term_investments": null, "net_receivables": 97093000, "inventory": 187071000, "other_current_assets": null, "total_current_assets": 450310000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1216262000, "total_assets": 1666572000, "short_term_debt": 154420000, "accounts_payable": 102305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325735000, "long_term_debt": 432236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 533649000, "total_liabilities": 859384000, "total_debt": 586656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391204000, "total_equity": 797507000, "shares_outstanding": 64069000, "operating_cash_flow": -55041000, "stock_based_compensation": 8840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7041000, "free_cash_flow": -38331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62772000", "ebitda": "-40385000", "netIncome": "-72906000", "grossProfit": "3039000", "depreciation": "None", "totalRevenue": "601515000", "costOfRevenue": "598476000", "interestIncome": "1003000", "incomeBeforeTax": "-72535000", "interestExpense": "8913000", "operatingIncome": "-62260000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "106000", "reportedCurrency": "USD", "netInterestIncome": "-7910000", "nonInterestIncome": "None", "operatingExpenses": "65299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22387000", "sellingGeneralAndAdministrative": "42912000", "netIncomeFromContinuingOperations": "-72641000" }, "balance": { "goodwill": "None", "inventory": "187071000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1666572000", "longTermDebt": "432236000", "shortTermDebt": "154420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-391204000", "totalLiabilities": "859384000", "otherCurrentAssets": "67536000", "totalCurrentAssets": "450310000", "currentLongTermDebt": "131118000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1216262000", "currentAccountsPayable": "102305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631082000", "totalShareholderEquity": "797507000", "capitalLeaseObligations": "67728000", "otherCurrentLiabilities": "69010000", "totalCurrentLiabilities": "325735000", "otherNonCurrentLiabilities": "56987000", "totalNonCurrentLiabilities": "533649000", "cashAndShortTermInvestments": "98610000", "commonStockSharesOutstanding": "64069000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "38360000", "operatingCashflow": "-55041000", "capitalExpenditures": "16710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7041000", "cashflowFromInvestment": "-20710000", "stockBasedCompensation": "8840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22387000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 584022000, "cost_of_revenue": 577871000, "gross_profit": 6151000, "ebit": -44411000, "ebitda": -19465000, "pretax_income": -47685000, "tax_provision": 6981000, "net_income": -54935000, "net_income_to_common": -54935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173041000, "total_current_assets": 569032000, "total_assets": 1782174000, "short_term_debt": 167658000, "long_term_debt": 432460000, "total_debt": 600118000, "total_liabilities": 907637000, "total_equity": 865215000, "shares_outstanding": 63961000, "goodwill_and_intangibles": 31166000 }, "cash_flow": { "operating_cash_flow": -26969000, "capital_expenditure": 27259000, "free_cash_flow": 290000, "dividends_paid": 5165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83523, "ticker_id": 6322, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44411000", "ebitda": "-19465000", "netIncome": "-54935000", "grossProfit": "6151000", "depreciation": "None", "totalRevenue": "584022000", "costOfRevenue": "577871000", "interestIncome": "1823000", "incomeBeforeTax": "-47685000", "interestExpense": "7726000", "operatingIncome": "-40911000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6981000", "reportedCurrency": "USD", "netInterestIncome": "-5903000", "nonInterestIncome": "None", "operatingExpenses": "47062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24946000", "sellingGeneralAndAdministrative": "25616000", "netIncomeFromContinuingOperations": "-54666000" }, "balance": { "goodwill": "18500000", "inventory": "227444000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1782174000", "longTermDebt": "432460000", "shortTermDebt": "167658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12666000", "reportedCurrency": "USD", "retainedEarnings": "-318298000", "totalLiabilities": "907637000", "otherCurrentAssets": "73646000", "totalCurrentAssets": "569032000", "currentLongTermDebt": "142947000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1213142000", "currentAccountsPayable": "154817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649308000", "totalShareholderEquity": "865215000", "capitalLeaseObligations": "73901000", "otherCurrentLiabilities": "63212000", "totalCurrentLiabilities": "385687000", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "521950000", "cashAndShortTermInvestments": "173041000", "commonStockSharesOutstanding": "63961000", "intangibleAssetsExcludingGoodwill": "12666000", "cashAndCashEquivalentsAtCarryingValue": "173041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54666000", "profitLoss": "None", "dividendPayout": "5165000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-25582000", "operatingCashflow": "-26969000", "capitalExpenditures": "27259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11838000", "cashflowFromInvestment": "-27434000", "stockBasedCompensation": "-1888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 584022000, "cost_of_revenue": 577871000, "gross_profit": 6151000, "research_and_development": 3500000, "selling_general_admin": 25616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44411000, "depreciation_amortisation": 24946000, "ebitda": -19465000, "interest_expense": 7726000, "interest_income": null, "other_non_operating": null, "pretax_income": -47685000, "tax_provision": 6981000, "effective_tax_rate": null, "net_income": -54935000, "net_income_continuing_ops": -54666000, "net_income_to_common": -54935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173041000, "short_term_investments": null, "net_receivables": 94901000, "inventory": 227444000, "other_current_assets": null, "total_current_assets": 569032000, "net_ppe": null, "goodwill": 18500000, "intangible_assets": 12666000, "goodwill_and_intangibles": 31166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1213142000, "total_assets": 1782174000, "short_term_debt": 167658000, "accounts_payable": 154817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385687000, "long_term_debt": 432460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 521950000, "total_liabilities": 907637000, "total_debt": 600118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -318298000, "total_equity": 865215000, "shares_outstanding": 63961000, "operating_cash_flow": -26969000, "stock_based_compensation": -1888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27259000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27434000, "dividends_paid": 5165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11838000, "free_cash_flow": 290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44411000", "ebitda": "-19465000", "netIncome": "-54935000", "grossProfit": "6151000", "depreciation": "None", "totalRevenue": "584022000", "costOfRevenue": "577871000", "interestIncome": "1823000", "incomeBeforeTax": "-47685000", "interestExpense": "7726000", "operatingIncome": "-40911000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6981000", "reportedCurrency": "USD", "netInterestIncome": "-5903000", "nonInterestIncome": "None", "operatingExpenses": "47062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24946000", "sellingGeneralAndAdministrative": "25616000", "netIncomeFromContinuingOperations": "-54666000" }, "balance": { "goodwill": "18500000", "inventory": "227444000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1782174000", "longTermDebt": "432460000", "shortTermDebt": "167658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12666000", "reportedCurrency": "USD", "retainedEarnings": "-318298000", "totalLiabilities": "907637000", "otherCurrentAssets": "73646000", "totalCurrentAssets": "569032000", "currentLongTermDebt": "142947000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1213142000", "currentAccountsPayable": "154817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649308000", "totalShareholderEquity": "865215000", "capitalLeaseObligations": "73901000", "otherCurrentLiabilities": "63212000", "totalCurrentLiabilities": "385687000", "otherNonCurrentLiabilities": "40300000", "totalNonCurrentLiabilities": "521950000", "cashAndShortTermInvestments": "173041000", "commonStockSharesOutstanding": "63961000", "intangibleAssetsExcludingGoodwill": "12666000", "cashAndCashEquivalentsAtCarryingValue": "173041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54666000", "profitLoss": "None", "dividendPayout": "5165000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-25582000", "operatingCashflow": "-26969000", "capitalExpenditures": "27259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11838000", "cashflowFromInvestment": "-27434000", "stockBasedCompensation": "-1888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21446000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 658735000, "cost_of_revenue": 580626000, "gross_profit": 78109000, "ebit": 58267000, "ebitda": 84337000, "pretax_income": 47812000, "tax_provision": -825000, "net_income": 48200000, "net_income_to_common": 48200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227460000, "total_current_assets": 561367000, "total_assets": 1759954000, "short_term_debt": 134529000, "long_term_debt": 431189000, "total_debt": 565718000, "total_liabilities": 820993000, "total_equity": 925512000, "shares_outstanding": 71660000, "goodwill_and_intangibles": 18500000 }, "cash_flow": { "operating_cash_flow": 62721000, "capital_expenditure": 28341000, "free_cash_flow": 91062000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83525, "ticker_id": 6322, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58267000", "ebitda": "84337000", "netIncome": "48200000", "grossProfit": "78109000", "depreciation": "None", "totalRevenue": "658735000", "costOfRevenue": "580626000", "interestIncome": "1737000", "incomeBeforeTax": "47812000", "interestExpense": "10089000", "operatingIncome": "56052000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-825000", "reportedCurrency": "USD", "netInterestIncome": "-8352000", "nonInterestIncome": "None", "operatingExpenses": "22057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26070000", "sellingGeneralAndAdministrative": "26710000", "netIncomeFromContinuingOperations": "48637000" }, "balance": { "goodwill": "18500000", "inventory": "193596000", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "1759954000", "longTermDebt": "431189000", "shortTermDebt": "134529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-263363000", "totalLiabilities": "820993000", "otherCurrentAssets": "64836000", "totalCurrentAssets": "561367000", "currentLongTermDebt": "110875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1198587000", "currentAccountsPayable": "108227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614912000", "totalShareholderEquity": "925512000", "capitalLeaseObligations": "72848000", "otherCurrentLiabilities": "73366000", "totalCurrentLiabilities": "316122000", "otherNonCurrentLiabilities": "24488000", "totalNonCurrentLiabilities": "504871000", "cashAndShortTermInvestments": "227460000", "commonStockSharesOutstanding": "71660000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17741000", "operatingCashflow": "62721000", "capitalExpenditures": "28341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56744000", "cashflowFromInvestment": "20889000", "stockBasedCompensation": "3571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 658735000, "cost_of_revenue": 580626000, "gross_profit": 78109000, "research_and_development": null, "selling_general_admin": 26710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58267000, "depreciation_amortisation": 26070000, "ebitda": 84337000, "interest_expense": 10089000, "interest_income": null, "other_non_operating": null, "pretax_income": 47812000, "tax_provision": -825000, "effective_tax_rate": null, "net_income": 48200000, "net_income_continuing_ops": 48637000, "net_income_to_common": 48200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227460000, "short_term_investments": null, "net_receivables": 75475000, "inventory": 193596000, "other_current_assets": null, "total_current_assets": 561367000, "net_ppe": null, "goodwill": 18500000, "intangible_assets": null, "goodwill_and_intangibles": 18500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1198587000, "total_assets": 1759954000, "short_term_debt": 134529000, "accounts_payable": 108227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 316122000, "long_term_debt": 431189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 504871000, "total_liabilities": 820993000, "total_debt": 565718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -263363000, "total_equity": 925512000, "shares_outstanding": 71660000, "operating_cash_flow": 62721000, "stock_based_compensation": 3571000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20889000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56744000, "free_cash_flow": 91062000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58267000", "ebitda": "84337000", "netIncome": "48200000", "grossProfit": "78109000", "depreciation": "None", "totalRevenue": "658735000", "costOfRevenue": "580626000", "interestIncome": "1737000", "incomeBeforeTax": "47812000", "interestExpense": "10089000", "operatingIncome": "56052000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-825000", "reportedCurrency": "USD", "netInterestIncome": "-8352000", "nonInterestIncome": "None", "operatingExpenses": "22057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26070000", "sellingGeneralAndAdministrative": "26710000", "netIncomeFromContinuingOperations": "48637000" }, "balance": { "goodwill": "18500000", "inventory": "193596000", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "1759954000", "longTermDebt": "431189000", "shortTermDebt": "134529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-263363000", "totalLiabilities": "820993000", "otherCurrentAssets": "64836000", "totalCurrentAssets": "561367000", "currentLongTermDebt": "110875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1198587000", "currentAccountsPayable": "108227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614912000", "totalShareholderEquity": "925512000", "capitalLeaseObligations": "72848000", "otherCurrentLiabilities": "73366000", "totalCurrentLiabilities": "316122000", "otherNonCurrentLiabilities": "24488000", "totalNonCurrentLiabilities": "504871000", "cashAndShortTermInvestments": "227460000", "commonStockSharesOutstanding": "71660000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17741000", "operatingCashflow": "62721000", "capitalExpenditures": "28341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56744000", "cashflowFromInvestment": "20889000", "stockBasedCompensation": "3571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26070000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 618825000, "cost_of_revenue": 581002000, "gross_profit": 37823000, "ebit": -15876000, "ebitda": 5708000, "pretax_income": -24311000, "tax_provision": -273000, "net_income": -24350000, "net_income_to_common": -24350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195554000, "total_current_assets": 551820000, "total_assets": 1763600000, "short_term_debt": 145693000, "long_term_debt": 483773000, "total_debt": 629466000, "total_liabilities": 882739000, "total_equity": 867368000, "shares_outstanding": 63933000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15118000, "capital_expenditure": 17689000, "free_cash_flow": 2571000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83526, "ticker_id": 6322, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15876000", "ebitda": "5708000", "netIncome": "-24350000", "grossProfit": "37823000", "depreciation": "None", "totalRevenue": "618825000", "costOfRevenue": "581002000", "interestIncome": "1490000", "incomeBeforeTax": "-24311000", "interestExpense": "7494000", "operatingIncome": "-17711000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-6004000", "nonInterestIncome": "None", "operatingExpenses": "55534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21584000", "sellingGeneralAndAdministrative": "33950000", "netIncomeFromContinuingOperations": "-24038000" }, "balance": { "goodwill": "None", "inventory": "187983000", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "1763600000", "longTermDebt": "483773000", "shortTermDebt": "145693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-311563000", "totalLiabilities": "882739000", "otherCurrentAssets": "68144000", "totalCurrentAssets": "551820000", "currentLongTermDebt": "121830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1211780000", "currentAccountsPayable": "109329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681537000", "totalShareholderEquity": "867368000", "capitalLeaseObligations": "75934000", "otherCurrentLiabilities": "73442000", "totalCurrentLiabilities": "328464000", "otherNonCurrentLiabilities": "18431000", "totalNonCurrentLiabilities": "554275000", "cashAndShortTermInvestments": "195554000", "commonStockSharesOutstanding": "63933000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "195554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24350000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7368000", "operatingCashflow": "-15118000", "capitalExpenditures": "17689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11866000", "cashflowFromInvestment": "-25304000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 618825000, "cost_of_revenue": 581002000, "gross_profit": 37823000, "research_and_development": null, "selling_general_admin": 33950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15876000, "depreciation_amortisation": 21584000, "ebitda": 5708000, "interest_expense": 7494000, "interest_income": null, "other_non_operating": null, "pretax_income": -24311000, "tax_provision": -273000, "effective_tax_rate": null, "net_income": -24350000, "net_income_continuing_ops": -24038000, "net_income_to_common": -24350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195554000, "short_term_investments": null, "net_receivables": 100139000, "inventory": 187983000, "other_current_assets": null, "total_current_assets": 551820000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1211780000, "total_assets": 1763600000, "short_term_debt": 145693000, "accounts_payable": 109329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328464000, "long_term_debt": 483773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 554275000, "total_liabilities": 882739000, "total_debt": 629466000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -311563000, "total_equity": 867368000, "shares_outstanding": 63933000, "operating_cash_flow": -15118000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25304000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11866000, "free_cash_flow": 2571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15876000", "ebitda": "5708000", "netIncome": "-24350000", "grossProfit": "37823000", "depreciation": "None", "totalRevenue": "618825000", "costOfRevenue": "581002000", "interestIncome": "1490000", "incomeBeforeTax": "-24311000", "interestExpense": "7494000", "operatingIncome": "-17711000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-6004000", "nonInterestIncome": "None", "operatingExpenses": "55534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21584000", "sellingGeneralAndAdministrative": "33950000", "netIncomeFromContinuingOperations": "-24038000" }, "balance": { "goodwill": "None", "inventory": "187983000", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "1763600000", "longTermDebt": "483773000", "shortTermDebt": "145693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-311563000", "totalLiabilities": "882739000", "otherCurrentAssets": "68144000", "totalCurrentAssets": "551820000", "currentLongTermDebt": "121830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1211780000", "currentAccountsPayable": "109329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681537000", "totalShareholderEquity": "867368000", "capitalLeaseObligations": "75934000", "otherCurrentLiabilities": "73442000", "totalCurrentLiabilities": "328464000", "otherNonCurrentLiabilities": "18431000", "totalNonCurrentLiabilities": "554275000", "cashAndShortTermInvestments": "195554000", "commonStockSharesOutstanding": "63933000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "195554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24350000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7368000", "operatingCashflow": "-15118000", "capitalExpenditures": "17689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11866000", "cashflowFromInvestment": "-25304000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21584000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 597214000, "cost_of_revenue": 588847000, "gross_profit": 8367000, "ebit": -41930000, "ebitda": -20443000, "pretax_income": -50793000, "tax_provision": 329000, "net_income": -51412000, "net_income_to_common": -51412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237302000, "total_current_assets": 588441000, "total_assets": 1799435000, "short_term_debt": 145758000, "long_term_debt": 490295000, "total_debt": 636053000, "total_liabilities": 898967000, "total_equity": 887454000, "shares_outstanding": 63341000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -50599000, "capital_expenditure": 21795000, "free_cash_flow": -28804000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83527, "ticker_id": 6322, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41930000", "ebitda": "-20443000", "netIncome": "-51412000", "grossProfit": "8367000", "depreciation": "None", "totalRevenue": "597214000", "costOfRevenue": "588847000", "interestIncome": "2510000", "incomeBeforeTax": "-50793000", "interestExpense": "7786000", "operatingIncome": "-44889000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "329000", "reportedCurrency": "USD", "netInterestIncome": "-5276000", "nonInterestIncome": "None", "operatingExpenses": "53256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "588847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21487000", "sellingGeneralAndAdministrative": "31769000", "netIncomeFromContinuingOperations": "-51122000" }, "balance": { "goodwill": "None", "inventory": "191149000", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "1799435000", "longTermDebt": "490295000", "shortTermDebt": "145758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-287213000", "totalLiabilities": "898967000", "otherCurrentAssets": "71718000", "totalCurrentAssets": "588441000", "currentLongTermDebt": "121828000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1210994000", "currentAccountsPayable": "123573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "690174000", "totalShareholderEquity": "887454000", "capitalLeaseObligations": "78051000", "otherCurrentLiabilities": "67071000", "totalCurrentLiabilities": "336402000", "otherNonCurrentLiabilities": "18149000", "totalNonCurrentLiabilities": "562565000", "cashAndShortTermInvestments": "237302000", "commonStockSharesOutstanding": "63341000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "237302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51412000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20459000", "operatingCashflow": "-50599000", "capitalExpenditures": "21795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20578000", "cashflowFromInvestment": "-30203000", "stockBasedCompensation": "3053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 597214000, "cost_of_revenue": 588847000, "gross_profit": 8367000, "research_and_development": null, "selling_general_admin": 31769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41930000, "depreciation_amortisation": 21487000, "ebitda": -20443000, "interest_expense": 7786000, "interest_income": null, "other_non_operating": null, "pretax_income": -50793000, "tax_provision": 329000, "effective_tax_rate": null, "net_income": -51412000, "net_income_continuing_ops": -51122000, "net_income_to_common": -51412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237302000, "short_term_investments": null, "net_receivables": 88272000, "inventory": 191149000, "other_current_assets": null, "total_current_assets": 588441000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1210994000, "total_assets": 1799435000, "short_term_debt": 145758000, "accounts_payable": 123573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336402000, "long_term_debt": 490295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 562565000, "total_liabilities": 898967000, "total_debt": 636053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -287213000, "total_equity": 887454000, "shares_outstanding": 63341000, "operating_cash_flow": -50599000, "stock_based_compensation": 3053000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30203000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20578000, "free_cash_flow": -28804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41930000", "ebitda": "-20443000", "netIncome": "-51412000", "grossProfit": "8367000", "depreciation": "None", "totalRevenue": "597214000", "costOfRevenue": "588847000", "interestIncome": "2510000", "incomeBeforeTax": "-50793000", "interestExpense": "7786000", "operatingIncome": "-44889000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "329000", "reportedCurrency": "USD", "netInterestIncome": "-5276000", "nonInterestIncome": "None", "operatingExpenses": "53256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "588847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21487000", "sellingGeneralAndAdministrative": "31769000", "netIncomeFromContinuingOperations": "-51122000" }, "balance": { "goodwill": "None", "inventory": "191149000", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "1799435000", "longTermDebt": "490295000", "shortTermDebt": "145758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-287213000", "totalLiabilities": "898967000", "otherCurrentAssets": "71718000", "totalCurrentAssets": "588441000", "currentLongTermDebt": "121828000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1210994000", "currentAccountsPayable": "123573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "690174000", "totalShareholderEquity": "887454000", "capitalLeaseObligations": "78051000", "otherCurrentLiabilities": "67071000", "totalCurrentLiabilities": "336402000", "otherNonCurrentLiabilities": "18149000", "totalNonCurrentLiabilities": "562565000", "cashAndShortTermInvestments": "237302000", "commonStockSharesOutstanding": "63341000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "237302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51412000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20459000", "operatingCashflow": "-50599000", "capitalExpenditures": "21795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20578000", "cashflowFromInvestment": "-30203000", "stockBasedCompensation": "3053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21487000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 712392000, "cost_of_revenue": 632443000, "gross_profit": 79949000, "ebit": 20487000, "ebitda": 44820000, "pretax_income": 11714000, "tax_provision": -264000, "net_income": 7233000, "net_income_to_common": 7233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 349574000, "total_current_assets": 732730000, "total_assets": 1939322000, "short_term_debt": 130713000, "long_term_debt": 491918000, "total_debt": 622631000, "total_liabilities": 949266000, "total_equity": 843733000, "shares_outstanding": 58913000, "goodwill_and_intangibles": 44245000 }, "cash_flow": { "operating_cash_flow": 111732000, "capital_expenditure": 30217000, "free_cash_flow": 141949000, "dividends_paid": 5263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83528, "ticker_id": 6322, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20487000", "ebitda": "44820000", "netIncome": "7233000", "grossProfit": "79949000", "depreciation": "None", "totalRevenue": "712392000", "costOfRevenue": "632443000", "interestIncome": "3304000", "incomeBeforeTax": "11714000", "interestExpense": "8674000", "operatingIncome": "16268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-264000", "reportedCurrency": "USD", "netInterestIncome": "-5370000", "nonInterestIncome": "None", "operatingExpenses": "63681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24333000", "sellingGeneralAndAdministrative": "32840000", "netIncomeFromContinuingOperations": "11978000" }, "balance": { "goodwill": "29100000", "inventory": "215810000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "1939322000", "longTermDebt": "491918000", "shortTermDebt": "130713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15145000", "reportedCurrency": "USD", "retainedEarnings": "-235801000", "totalLiabilities": "949266000", "otherCurrentAssets": "72078000", "totalCurrentAssets": "732730000", "currentLongTermDebt": "107805000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1206592000", "currentAccountsPayable": "186643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676510000", "totalShareholderEquity": "843733000", "capitalLeaseObligations": "76787000", "otherCurrentLiabilities": "67606000", "totalCurrentLiabilities": "384962000", "otherNonCurrentLiabilities": "18507000", "totalNonCurrentLiabilities": "564304000", "cashAndShortTermInvestments": "349574000", "commonStockSharesOutstanding": "58913000", "intangibleAssetsExcludingGoodwill": "15145000", "cashAndCashEquivalentsAtCarryingValue": "349574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11978000", "profitLoss": "None", "dividendPayout": "5263000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12008000", "operatingCashflow": "111732000", "capitalExpenditures": "30217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61303000", "cashflowFromInvestment": "-37827000", "stockBasedCompensation": "3619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 712392000, "cost_of_revenue": 632443000, "gross_profit": 79949000, "research_and_development": null, "selling_general_admin": 32840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20487000, "depreciation_amortisation": 24333000, "ebitda": 44820000, "interest_expense": 8674000, "interest_income": null, "other_non_operating": null, "pretax_income": 11714000, "tax_provision": -264000, "effective_tax_rate": null, "net_income": 7233000, "net_income_continuing_ops": 11978000, "net_income_to_common": 7233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 349574000, "short_term_investments": null, "net_receivables": 95268000, "inventory": 215810000, "other_current_assets": null, "total_current_assets": 732730000, "net_ppe": null, "goodwill": 29100000, "intangible_assets": 15145000, "goodwill_and_intangibles": 44245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1206592000, "total_assets": 1939322000, "short_term_debt": 130713000, "accounts_payable": 186643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384962000, "long_term_debt": 491918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564304000, "total_liabilities": 949266000, "total_debt": 622631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235801000, "total_equity": 843733000, "shares_outstanding": 58913000, "operating_cash_flow": 111732000, "stock_based_compensation": 3619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37827000, "dividends_paid": 5263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61303000, "free_cash_flow": 141949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20487000", "ebitda": "44820000", "netIncome": "7233000", "grossProfit": "79949000", "depreciation": "None", "totalRevenue": "712392000", "costOfRevenue": "632443000", "interestIncome": "3304000", "incomeBeforeTax": "11714000", "interestExpense": "8674000", "operatingIncome": "16268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-264000", "reportedCurrency": "USD", "netInterestIncome": "-5370000", "nonInterestIncome": "None", "operatingExpenses": "63681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24333000", "sellingGeneralAndAdministrative": "32840000", "netIncomeFromContinuingOperations": "11978000" }, "balance": { "goodwill": "29100000", "inventory": "215810000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "1939322000", "longTermDebt": "491918000", "shortTermDebt": "130713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15145000", "reportedCurrency": "USD", "retainedEarnings": "-235801000", "totalLiabilities": "949266000", "otherCurrentAssets": "72078000", "totalCurrentAssets": "732730000", "currentLongTermDebt": "107805000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1206592000", "currentAccountsPayable": "186643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676510000", "totalShareholderEquity": "843733000", "capitalLeaseObligations": "76787000", "otherCurrentLiabilities": "67606000", "totalCurrentLiabilities": "384962000", "otherNonCurrentLiabilities": "18507000", "totalNonCurrentLiabilities": "564304000", "cashAndShortTermInvestments": "349574000", "commonStockSharesOutstanding": "58913000", "intangibleAssetsExcludingGoodwill": "15145000", "cashAndCashEquivalentsAtCarryingValue": "349574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11978000", "profitLoss": "None", "dividendPayout": "5263000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12008000", "operatingCashflow": "111732000", "capitalExpenditures": "30217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61303000", "cashflowFromInvestment": "-37827000", "stockBasedCompensation": "3619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24333000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 892770000, "cost_of_revenue": 818008000, "gross_profit": 74762000, "ebit": 27923000, "ebitda": 51822000, "pretax_income": 18529000, "tax_provision": -7763000, "net_income": 22311000, "net_income_to_common": 22311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326701000, "total_current_assets": 757543000, "total_assets": 1951144000, "short_term_debt": 185018000, "long_term_debt": 491945000, "total_debt": 676963000, "total_liabilities": 976648000, "total_equity": 828149000, "shares_outstanding": 67402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 113047000, "capital_expenditure": 28974000, "free_cash_flow": 142021000, "dividends_paid": 5663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83530, "ticker_id": 6322, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27923000", "ebitda": "51822000", "netIncome": "22311000", "grossProfit": "74762000", "depreciation": "None", "totalRevenue": "892770000", "costOfRevenue": "818008000", "interestIncome": "2467000", "incomeBeforeTax": "18529000", "interestExpense": "9550000", "operatingIncome": "21174000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7763000", "reportedCurrency": "USD", "netInterestIncome": "-7083000", "nonInterestIncome": "None", "operatingExpenses": "53588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "818008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23899000", "sellingGeneralAndAdministrative": "35340000", "netIncomeFromContinuingOperations": "26292000" }, "balance": { "goodwill": "None", "inventory": "208061000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "1951144000", "longTermDebt": "491945000", "shortTermDebt": "185018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-243034000", "totalLiabilities": "976648000", "otherCurrentAssets": "78894000", "totalCurrentAssets": "757543000", "currentLongTermDebt": "161683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1193601000", "currentAccountsPayable": "138350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1090663000", "shortLongTermDebtTotal": "736260000", "totalShareholderEquity": "828149000", "capitalLeaseObligations": "82632000", "otherCurrentLiabilities": "79104000", "totalCurrentLiabilities": "402472000", "otherNonCurrentLiabilities": "22934000", "totalNonCurrentLiabilities": "574176000", "cashAndShortTermInvestments": "326701000", "commonStockSharesOutstanding": "67402000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "326701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26292000", "profitLoss": "None", "dividendPayout": "5663000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "55533000", "operatingCashflow": "113047000", "capitalExpenditures": "28974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95200000", "cashflowFromInvestment": "-11471000", "stockBasedCompensation": "2736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 892770000, "cost_of_revenue": 818008000, "gross_profit": 74762000, "research_and_development": null, "selling_general_admin": 35340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27923000, "depreciation_amortisation": 23899000, "ebitda": 51822000, "interest_expense": 9550000, "interest_income": null, "other_non_operating": null, "pretax_income": 18529000, "tax_provision": -7763000, "effective_tax_rate": null, "net_income": 22311000, "net_income_continuing_ops": 26292000, "net_income_to_common": 22311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326701000, "short_term_investments": null, "net_receivables": 143887000, "inventory": 208061000, "other_current_assets": null, "total_current_assets": 757543000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1193601000, "total_assets": 1951144000, "short_term_debt": 185018000, "accounts_payable": 138350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402472000, "long_term_debt": 491945000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 574176000, "total_liabilities": 976648000, "total_debt": 676963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -243034000, "total_equity": 828149000, "shares_outstanding": 67402000, "operating_cash_flow": 113047000, "stock_based_compensation": 2736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11471000, "dividends_paid": 5663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95200000, "free_cash_flow": 142021000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27923000", "ebitda": "51822000", "netIncome": "22311000", "grossProfit": "74762000", "depreciation": "None", "totalRevenue": "892770000", "costOfRevenue": "818008000", "interestIncome": "2467000", "incomeBeforeTax": "18529000", "interestExpense": "9550000", "operatingIncome": "21174000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7763000", "reportedCurrency": "USD", "netInterestIncome": "-7083000", "nonInterestIncome": "None", "operatingExpenses": "53588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "818008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23899000", "sellingGeneralAndAdministrative": "35340000", "netIncomeFromContinuingOperations": "26292000" }, "balance": { "goodwill": "None", "inventory": "208061000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "1951144000", "longTermDebt": "491945000", "shortTermDebt": "185018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-243034000", "totalLiabilities": "976648000", "otherCurrentAssets": "78894000", "totalCurrentAssets": "757543000", "currentLongTermDebt": "161683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1193601000", "currentAccountsPayable": "138350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1090663000", "shortLongTermDebtTotal": "736260000", "totalShareholderEquity": "828149000", "capitalLeaseObligations": "82632000", "otherCurrentLiabilities": "79104000", "totalCurrentLiabilities": "402472000", "otherNonCurrentLiabilities": "22934000", "totalNonCurrentLiabilities": "574176000", "cashAndShortTermInvestments": "326701000", "commonStockSharesOutstanding": "67402000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "326701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26292000", "profitLoss": "None", "dividendPayout": "5663000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "55533000", "operatingCashflow": "113047000", "capitalExpenditures": "28974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95200000", "cashflowFromInvestment": "-11471000", "stockBasedCompensation": "2736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23899000", "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": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "income_statement": { "revenue": 857632000, "cost_of_revenue": 842161000, "gross_profit": 15471000, "ebit": -39870000, "ebitda": -15244000, "pretax_income": -49339000, "tax_provision": -1019000, "net_income": -52604000, "net_income_to_common": -52604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312858000, "total_current_assets": 816318000, "total_assets": 2022796000, "short_term_debt": 273452000, "long_term_debt": 493571000, "total_debt": 767023000, "total_liabilities": 1096944000, "total_equity": 777948000, "shares_outstanding": 58874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -51465000, "capital_expenditure": 16311000, "free_cash_flow": -35154000, "dividends_paid": 6497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 83531, "ticker_id": 6322, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:08:29.775422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39870000", "ebitda": "-15244000", "netIncome": "-52604000", "grossProfit": "15471000", "depreciation": "None", "totalRevenue": "857632000", "costOfRevenue": "842161000", "interestIncome": "2771000", "incomeBeforeTax": "-49339000", "interestExpense": "9741000", "operatingIncome": "-42480000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1019000", "reportedCurrency": "USD", "netInterestIncome": "-6970000", "nonInterestIncome": "None", "operatingExpenses": "57951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "842161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24626000", "sellingGeneralAndAdministrative": "33325000", "netIncomeFromContinuingOperations": "-48320000" }, "balance": { "goodwill": "None", "inventory": "257651000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "2022796000", "longTermDebt": "493571000", "shortTermDebt": "273452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-265345000", "totalLiabilities": "1096944000", "otherCurrentAssets": "113473000", "totalCurrentAssets": "816318000", "currentLongTermDebt": "248947000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1206478000", "currentAccountsPayable": "105094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1109893000", "shortLongTermDebtTotal": "831121000", "totalShareholderEquity": "777948000", "capitalLeaseObligations": "88603000", "otherCurrentLiabilities": "135245000", "totalCurrentLiabilities": "513791000", "otherNonCurrentLiabilities": "25484000", "totalNonCurrentLiabilities": "583153000", "cashAndShortTermInvestments": "312858000", "commonStockSharesOutstanding": "58874000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "312858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48320000", "profitLoss": "None", "dividendPayout": "6497000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10704000", "operatingCashflow": "-51465000", "capitalExpenditures": "16311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25084000", "cashflowFromInvestment": "-22178000", "stockBasedCompensation": "3849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 857632000, "cost_of_revenue": 842161000, "gross_profit": 15471000, "research_and_development": null, "selling_general_admin": 33325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39870000, "depreciation_amortisation": 24626000, "ebitda": -15244000, "interest_expense": 9741000, "interest_income": null, "other_non_operating": null, "pretax_income": -49339000, "tax_provision": -1019000, "effective_tax_rate": null, "net_income": -52604000, "net_income_continuing_ops": -48320000, "net_income_to_common": -52604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312858000, "short_term_investments": null, "net_receivables": 132336000, "inventory": 257651000, "other_current_assets": null, "total_current_assets": 816318000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1206478000, "total_assets": 2022796000, "short_term_debt": 273452000, "accounts_payable": 105094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513791000, "long_term_debt": 493571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 583153000, "total_liabilities": 1096944000, "total_debt": 767023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265345000, "total_equity": 777948000, "shares_outstanding": 58874000, "operating_cash_flow": -51465000, "stock_based_compensation": 3849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22178000, "dividends_paid": 6497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25084000, "free_cash_flow": -35154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39870000", "ebitda": "-15244000", "netIncome": "-52604000", "grossProfit": "15471000", "depreciation": "None", "totalRevenue": "857632000", "costOfRevenue": "842161000", "interestIncome": "2771000", "incomeBeforeTax": "-49339000", "interestExpense": "9741000", "operatingIncome": "-42480000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1019000", "reportedCurrency": "USD", "netInterestIncome": "-6970000", "nonInterestIncome": "None", "operatingExpenses": "57951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "842161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24626000", "sellingGeneralAndAdministrative": "33325000", "netIncomeFromContinuingOperations": "-48320000" }, "balance": { "goodwill": "None", "inventory": "257651000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "2022796000", "longTermDebt": "493571000", "shortTermDebt": "273452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-265345000", "totalLiabilities": "1096944000", "otherCurrentAssets": "113473000", "totalCurrentAssets": "816318000", "currentLongTermDebt": "248947000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1206478000", "currentAccountsPayable": "105094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1109893000", "shortLongTermDebtTotal": "831121000", "totalShareholderEquity": "777948000", "capitalLeaseObligations": "88603000", "otherCurrentLiabilities": "135245000", "totalCurrentLiabilities": "513791000", "otherNonCurrentLiabilities": "25484000", "totalNonCurrentLiabilities": "583153000", "cashAndShortTermInvestments": "312858000", "commonStockSharesOutstanding": "58874000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "312858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48320000", "profitLoss": "None", "dividendPayout": "6497000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10704000", "operatingCashflow": "-51465000", "capitalExpenditures": "16311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25084000", "cashflowFromInvestment": "-22178000", "stockBasedCompensation": "3849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24626000", "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" ] } } }