{ "ticker": { "uuid": "2f83ad3c-1a40-401c-8f03-514e47920ab1", "symbol": "RYAM", "name": "Rayonier Advanced Materials", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/2f83ad3c-1a40-401c-8f03-514e47920ab1/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f83ad3c-1a40-401c-8f03-514e47920ab1/" }, "ticker_metadata": { "id": 3477, "uuid": "2f83ad3c-1a40-401c-8f03-514e47920ab1", "symbol": "RYAM", "name": "Rayonier Advanced Materials", "asset_type": "equity", "market_cap": 613691000, "stock_exchange_id": 3, "industry": "Chemicals", "sector": "Basic Materials", "description": "Rayonier Advanced Materials Inc. manufactures and sells specialty cellulose products in the United States, China, Canada, Japan, Europe, Latin America, other Asian countries, and internationally. The company is headquartered in Jacksonville, Florida.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2f83ad3c-1a40-401c-8f03-514e47920ab1", "symbol": "RYAM", "name": "Rayonier Advanced Materials", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/2f83ad3c-1a40-401c-8f03-514e47920ab1/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f83ad3c-1a40-401c-8f03-514e47920ab1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.31, "quality": 0.07, "momentum": 0.93, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 8.1, "market_cap": 543783407.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1386, "shareholder_yield": 0, "roe": -2.0523, "piotroski_f_score": 4, "momentum_12_1": 1.3487, "volatility_252d": 0.6576 }, "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": "2026-06-07T06:54:22.366194+00:00", "batch_id": "" }, "size": { "price_close": 8.1, "market_cap": 543783407.4, "market_cap_usd": 543783407.4, "enterprise_value": 1239253407.4, "shares_outstanding": 67133754, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.3709, "ptbv_ratio": 2.4107, "ps_ratio": 0.3805, "pcf_ratio": 33.318, "pfcf_ratio": 4.6551, "ev_ebitda": 7.2176, "ev_ebit": 179.2901, "ev_sales": 0.8672, "ev_fcf": 10.6087, "earnings_yield": null, "fcf_yield": 0.0943, "price_to_sales": 0.3805, "price_to_book": 2.3709, "price_to_cashflow": 33.318, "ebitda_to_ev": 0.1386, "sales_yield": 1.1531 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.061, "operating_margin": 0.0048, "net_margin": -0.3294, "ebitda_margin": 0.1202, "fcf_margin": 0.0817, "roe": -2.0523, "roa": -0.2823, "roic": 0.0056, "roc_greenblatt": null, "asset_turnover": 0.857, "cash_conversion": -0.2482, "accruals_ratio": -0.2921, "sbc_to_revenue": 0.0031, "piotroski_f_score": 4, "altman_z_score": 1.0595, "earnings_stability_5y": 1.8151, "revenue_stability_5y": 0.0933, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0522, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.219, "net_debt_to_ebitda": 4.0505, "debt_to_assets": 0.4579, "interest_coverage": 0.0708, "current_ratio": 1.3739, "quick_ratio": 0.7931, "net_debt": 695470000, "local_beta": 0.0025, "volatility_252d": 0.6576, "volatility_60d": 1.4142, "max_drawdown_12m": -0.2832, "risk_adjusted_momentum": 2.051 }, "growth": { "revenue_growth_1y": -0.1061, "revenue_growth_3y_cagr": -0.0513, "revenue_growth_5y_cagr": 0.0176, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6613, "book_value_growth_1y": -0.5634, "revenue_growth": -0.1061, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1157, "price_return_3m": -0.1892, "price_return_6m": 0.2857, "price_return_9m": 0.3659, "price_return_12m": 1.0769, "price_return_12m_ex1m": 1.3487, "momentum_6m": 0.2857, "momentum_12m": 1.0769, "momentum_12_1": 1.3487, "distance_from_52w_high": -0.2832, "distance_from_52w_low": 1.2314, "relative_strength": 0.977 }, "raw_ttm": { "revenue_ttm": 1428950000, "gross_profit_ttm": 87119001, "ebit_ttm": 6912000, "ebitda_ttm": 171699000, "net_income_ttm": -470703000, "eps_diluted_ttm": -7.0114, "operating_cash_flow_ttm": 16320999, "capital_expenditure_ttm": 100493999, "fcf_ttm": 116814998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97573000, "cash_and_equivalents": 67944000, "total_current_assets": 529232000, "total_current_liabilities": 385211000, "net_ppe": null, "total_assets": 1667381000, "total_debt": 763414000, "total_equity": 229355000, "net_working_capital": 104031000, "book_value_per_share": 3.4164, "retained_earnings": -170959000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 225567000, "tangible_book_per_share": 3.36 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 49, "rank_ps": 11, "rank_pcf": 88, "rank_ev_ebitda": 22, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 98, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 95, "rank_fcf_margin": 74, "rank_piotroski": 84, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 10 }, "composites": { "value_composite": 69, "quality_composite": 93, "momentum_composite": 7, "growth_composite": 85, "yield_composite": 97, "svqf_composite": 32, "vc1_composite": 30, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.1473, "os_score": 0.32, "value_percentile": 0.31, "quality_percentile": 0.07, "momentum_percentile": 0.93, "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": 29, "small_cap_core_rank": 69, "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": 4827, "ticker_id": 3477, "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": "2026-06-07T06:54:22.366194+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.1, "market_cap": 543783407.4, "market_cap_usd": 543783407.4, "enterprise_value": 1239253407.4, "shares_outstanding": 67133754, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.37092458, "ptbv_ratio": 2.41074008, "ps_ratio": 0.38054754, "pcf_ratio": 33.31802222, "pfcf_ratio": 4.65508211, "ev_ebitda": 7.21759246, "ev_ebit": 179.29013417, "ev_sales": 0.86724756, "ev_fcf": 10.60868406, "earnings_yield": null, "fcf_yield": 0.0942624, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.06096714, "operating_margin": 0.00483712, "net_margin": -0.32940481, "ebitda_margin": 0.12015746, "fcf_margin": 0.08174884, "roe": -2.05229012, "roa": -0.28230081, "roic": 0.00560538, "roc_greenblatt": null, "asset_turnover": 0.85700269, "cash_conversion": -0.24817135, "accruals_ratio": -0.29208921, "sbc_to_revenue": 0.00311977, "debt_to_equity": 6.21902727, "net_debt_to_ebitda": 4.05051864, "debt_to_assets": 0.45785216, "interest_coverage": 0.07083927, "current_ratio": 1.37387562, "quick_ratio": 0.79311598, "net_debt": 695470000, "revenue_growth_1y": -0.10613473, "revenue_growth_3y_cagr": -0.05128031, "revenue_growth_5y_cagr": 0.01760958, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.66126245, "book_value_growth_1y": -0.56343508, "piotroski_f_score": 4, "altman_z_score": 1.05953157, "earnings_stability_5y": 1.815132, "revenue_stability_5y": 0.093343, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11572052, "price_return_3m": -0.18918919, "price_return_6m": 0.28571429, "price_return_9m": 0.36593592, "price_return_12m": 1.07692308, "price_return_12m_ex1m": 1.34871795, "distance_from_52w_high": -0.28318584, "distance_from_52w_low": 1.23140496, "relative_strength": 0.9769595, "local_beta": 0.0025, "volatility_252d": 0.65759, "volatility_60d": 1.41419, "max_drawdown_12m": -0.28318584, "revenue_ttm": 1428950000, "gross_profit_ttm": 87119001, "ebit_ttm": 6912000, "ebitda_ttm": 171699000, "net_income_ttm": -470703000, "eps_diluted_ttm": -7.01142081, "operating_cash_flow_ttm": 16320999, "capital_expenditure_ttm": 100493999, "fcf_ttm": 116814998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97573000, "cash_and_equivalents": 67944000, "total_current_assets": 529232000, "total_current_liabilities": 385211000, "net_ppe": null, "total_assets": 1667381000, "total_debt": 763414000, "total_equity": 229355000, "net_working_capital": 104031000, "book_value_per_share": 3.41638872, "retained_earnings": -170959000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 225567000, "tangible_book_per_share": 3.35996405, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 49, "rank_ps": 11, "rank_pcf": 88, "rank_ev_ebitda": 22, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 98, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 95, "rank_fcf_margin": 74, "rank_piotroski": 84, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 10, "value_composite": 69, "quality_composite": 93, "momentum_composite": 7, "growth_composite": 85, "yield_composite": 97, "svqf_composite": 32, "vc1_composite": 30, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 69, "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": 8.1, "os": 0.32, "value": 0.31, "quality": 0.07, "momentum": 0.93, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -2.0523, "momentum_12_1": 1.3487, "complete_fields": { "id": 4827, "ticker_id": 3477, "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": "2026-06-07T06:54:22.366194+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.1, "market_cap": 543783407.4, "market_cap_usd": 543783407.4, "enterprise_value": 1239253407.4, "shares_outstanding": 67133754, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.37092458, "ptbv_ratio": 2.41074008, "ps_ratio": 0.38054754, "pcf_ratio": 33.31802222, "pfcf_ratio": 4.65508211, "ev_ebitda": 7.21759246, "ev_ebit": 179.29013417, "ev_sales": 0.86724756, "ev_fcf": 10.60868406, "earnings_yield": null, "fcf_yield": 0.0942624, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.06096714, "operating_margin": 0.00483712, "net_margin": -0.32940481, "ebitda_margin": 0.12015746, "fcf_margin": 0.08174884, "roe": -2.05229012, "roa": -0.28230081, "roic": 0.00560538, "roc_greenblatt": null, "asset_turnover": 0.85700269, "cash_conversion": -0.24817135, "accruals_ratio": -0.29208921, "sbc_to_revenue": 0.00311977, "debt_to_equity": 6.21902727, "net_debt_to_ebitda": 4.05051864, "debt_to_assets": 0.45785216, "interest_coverage": 0.07083927, "current_ratio": 1.37387562, "quick_ratio": 0.79311598, "net_debt": 695470000, "revenue_growth_1y": -0.10613473, "revenue_growth_3y_cagr": -0.05128031, "revenue_growth_5y_cagr": 0.01760958, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.66126245, "book_value_growth_1y": -0.56343508, "piotroski_f_score": 4, "altman_z_score": 1.05953157, "earnings_stability_5y": 1.815132, "revenue_stability_5y": 0.093343, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11572052, "price_return_3m": -0.18918919, "price_return_6m": 0.28571429, "price_return_9m": 0.36593592, "price_return_12m": 1.07692308, "price_return_12m_ex1m": 1.34871795, "distance_from_52w_high": -0.28318584, "distance_from_52w_low": 1.23140496, "relative_strength": 0.9769595, "local_beta": 0.0025, "volatility_252d": 0.65759, "volatility_60d": 1.41419, "max_drawdown_12m": -0.28318584, "revenue_ttm": 1428950000, "gross_profit_ttm": 87119001, "ebit_ttm": 6912000, "ebitda_ttm": 171699000, "net_income_ttm": -470703000, "eps_diluted_ttm": -7.01142081, "operating_cash_flow_ttm": 16320999, "capital_expenditure_ttm": 100493999, "fcf_ttm": 116814998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97573000, "cash_and_equivalents": 67944000, "total_current_assets": 529232000, "total_current_liabilities": 385211000, "net_ppe": null, "total_assets": 1667381000, "total_debt": 763414000, "total_equity": 229355000, "net_working_capital": 104031000, "book_value_per_share": 3.41638872, "retained_earnings": -170959000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 225567000, "tangible_book_per_share": 3.35996405, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 49, "rank_ps": 11, "rank_pcf": 88, "rank_ev_ebitda": 22, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 98, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 95, "rank_fcf_margin": 74, "rank_piotroski": 84, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 10, "value_composite": 69, "quality_composite": 93, "momentum_composite": 7, "growth_composite": 85, "yield_composite": 97, "svqf_composite": 32, "vc1_composite": 30, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 69, "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 1466397000, "cost_of_revenue": 1347612000, "gross_profit": 118785000, "ebit": 30927000, "ebitda": 164885000, "pretax_income": -99918000, "tax_provision": 323265000, "net_income": -420674000, "net_income_to_common": -420674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75393000, "total_current_assets": 568383000, "total_assets": 1758355000, "short_term_debt": 20909000, "long_term_debt": 758109000, "total_debt": 779018000, "total_liabilities": 1430433000, "total_equity": 316556000, "shares_outstanding": 66782262, "goodwill_and_intangibles": 3931000 }, "cash_flow": { "operating_cash_flow": 24000000, "capital_expenditure": 116000000, "free_cash_flow": 140000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325034, "ticker_id": 3477, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30927000", "ebitda": "164885000", "netIncome": "-420674000", "grossProfit": "118785000", "depreciation": "None", "totalRevenue": "1466397000", "costOfRevenue": "1347612000", "interestIncome": "None", "incomeBeforeTax": "-99918000", "interestExpense": "97953000", "operatingIncome": "30927000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "323265000", "reportedCurrency": "USD", "netInterestIncome": "-97953000", "nonInterestIncome": "None", "operatingExpenses": "87858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1347612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133958000", "sellingGeneralAndAdministrative": "83942000", "netIncomeFromContinuingOperations": "-423183000" }, "balance": { "goodwill": "None", "inventory": "237969000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1758355000", "longTermDebt": "758109000", "shortTermDebt": "20909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3931000", "reportedCurrency": "USD", "retainedEarnings": "-88907000", "totalLiabilities": "1430433000", "otherCurrentAssets": "59995000", "totalCurrentAssets": "568383000", "currentLongTermDebt": "20909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1189972000", "currentAccountsPayable": "190450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779018000", "totalShareholderEquity": "316556000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138659000", "totalCurrentLiabilities": "360377000", "otherNonCurrentLiabilities": "46943000", "totalNonCurrentLiabilities": "1070056000", "cashAndShortTermInvestments": "75393000", "commonStockSharesOutstanding": "66782262", "intangibleAssetsExcludingGoodwill": "3931000", "cashAndCashEquivalentsAtCarryingValue": "75393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-420000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23284000", "operatingCashflow": "24000000", "capitalExpenditures": "116000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30000000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "5496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1466397000, "cost_of_revenue": 1347612000, "gross_profit": 118785000, "research_and_development": 7000000, "selling_general_admin": 83942000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30927000, "depreciation_amortisation": 133958000, "ebitda": 164885000, "interest_expense": 97953000, "interest_income": null, "other_non_operating": null, "pretax_income": -99918000, "tax_provision": 323265000, "effective_tax_rate": null, "net_income": -420674000, "net_income_continuing_ops": -423183000, "net_income_to_common": -420674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75393000, "short_term_investments": null, "net_receivables": 195026000, "inventory": 237969000, "other_current_assets": null, "total_current_assets": 568383000, "net_ppe": null, "goodwill": null, "intangible_assets": 3931000, "goodwill_and_intangibles": 3931000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1189972000, "total_assets": 1758355000, "short_term_debt": 20909000, "accounts_payable": 190450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360377000, "long_term_debt": 758109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070056000, "total_liabilities": 1430433000, "total_debt": 779018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88907000, "total_equity": 316556000, "shares_outstanding": 66782262, "operating_cash_flow": 24000000, "stock_based_compensation": 5496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30000000, "free_cash_flow": 140000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30927000", "ebitda": "164885000", "netIncome": "-420674000", "grossProfit": "118785000", "depreciation": "None", "totalRevenue": "1466397000", "costOfRevenue": "1347612000", "interestIncome": "None", "incomeBeforeTax": "-99918000", "interestExpense": "97953000", "operatingIncome": "30927000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "323265000", "reportedCurrency": "USD", "netInterestIncome": "-97953000", "nonInterestIncome": "None", "operatingExpenses": "87858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1347612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133958000", "sellingGeneralAndAdministrative": "83942000", "netIncomeFromContinuingOperations": "-423183000" }, "balance": { "goodwill": "None", "inventory": "237969000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1758355000", "longTermDebt": "758109000", "shortTermDebt": "20909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3931000", "reportedCurrency": "USD", "retainedEarnings": "-88907000", "totalLiabilities": "1430433000", "otherCurrentAssets": "59995000", "totalCurrentAssets": "568383000", "currentLongTermDebt": "20909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1189972000", "currentAccountsPayable": "190450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779018000", "totalShareholderEquity": "316556000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138659000", "totalCurrentLiabilities": "360377000", "otherNonCurrentLiabilities": "46943000", "totalNonCurrentLiabilities": "1070056000", "cashAndShortTermInvestments": "75393000", "commonStockSharesOutstanding": "66782262", "intangibleAssetsExcludingGoodwill": "3931000", "cashAndCashEquivalentsAtCarryingValue": "75393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-420000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23284000", "operatingCashflow": "24000000", "capitalExpenditures": "116000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30000000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "5496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 1630308000, "cost_of_revenue": 1464726000, "gross_profit": 165582000, "ebit": 36515000, "ebitda": 173688000, "pretax_income": -50852000, "tax_provision": -8928000, "net_income": -38997000, "net_income_to_common": -38997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125222000, "total_current_assets": 600961000, "total_assets": 2129657000, "short_term_debt": 23379000, "long_term_debt": 706444000, "total_debt": 729823000, "total_liabilities": 1405269000, "total_equity": 713885000, "shares_outstanding": 65748775, "goodwill_and_intangibles": 10404000 }, "cash_flow": { "operating_cash_flow": 203610000, "capital_expenditure": 107944000, "free_cash_flow": 311554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325039, "ticker_id": 3477, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36515000", "ebitda": "173688000", "netIncome": "-38997000", "grossProfit": "165582000", "depreciation": "None", "totalRevenue": "1630308000", "costOfRevenue": "1464726000", "interestIncome": "None", "incomeBeforeTax": "-50852000", "interestExpense": "85715000", "operatingIncome": "39481000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8928000", "reportedCurrency": "USD", "netInterestIncome": "-85715000", "nonInterestIncome": "None", "operatingExpenses": "126101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1464726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137173000", "sellingGeneralAndAdministrative": "92258000", "netIncomeFromContinuingOperations": "-41924000" }, "balance": { "goodwill": "None", "inventory": "208003000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "2129657000", "longTermDebt": "706444000", "shortTermDebt": "23379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10404000", "reportedCurrency": "USD", "retainedEarnings": "333591000", "totalLiabilities": "1405269000", "otherCurrentAssets": "51127000", "totalCurrentAssets": "600961000", "currentLongTermDebt": "23379000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528696000", "currentAccountsPayable": "196249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729823000", "totalShareholderEquity": "713885000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158696000", "totalCurrentLiabilities": "400162000", "otherNonCurrentLiabilities": "47273000", "totalNonCurrentLiabilities": "1005107000", "cashAndShortTermInvestments": "125222000", "commonStockSharesOutstanding": "65748775", "intangibleAssetsExcludingGoodwill": "10404000", "cashAndCashEquivalentsAtCarryingValue": "125222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2134000", "operatingCashflow": "203610000", "capitalExpenditures": "107944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42478000", "cashflowFromInvestment": "-107944000", "stockBasedCompensation": "7101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1630308000, "cost_of_revenue": 1464726000, "gross_profit": 165582000, "research_and_development": null, "selling_general_admin": 92258000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36515000, "depreciation_amortisation": 137173000, "ebitda": 173688000, "interest_expense": 85715000, "interest_income": null, "other_non_operating": null, "pretax_income": -50852000, "tax_provision": -8928000, "effective_tax_rate": null, "net_income": -38997000, "net_income_continuing_ops": -41924000, "net_income_to_common": -38997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125222000, "short_term_investments": null, "net_receivables": 216609000, "inventory": 208003000, "other_current_assets": null, "total_current_assets": 600961000, "net_ppe": null, "goodwill": null, "intangible_assets": 10404000, "goodwill_and_intangibles": 10404000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1528696000, "total_assets": 2129657000, "short_term_debt": 23379000, "accounts_payable": 196249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400162000, "long_term_debt": 706444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1005107000, "total_liabilities": 1405269000, "total_debt": 729823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 333591000, "total_equity": 713885000, "shares_outstanding": 65748775, "operating_cash_flow": 203610000, "stock_based_compensation": 7101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107944000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42478000, "free_cash_flow": 311554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36515000", "ebitda": "173688000", "netIncome": "-38997000", "grossProfit": "165582000", "depreciation": "None", "totalRevenue": "1630308000", "costOfRevenue": "1464726000", "interestIncome": "None", "incomeBeforeTax": "-50852000", "interestExpense": "85715000", "operatingIncome": "39481000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8928000", "reportedCurrency": "USD", "netInterestIncome": "-85715000", "nonInterestIncome": "None", "operatingExpenses": "126101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1464726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137173000", "sellingGeneralAndAdministrative": "92258000", "netIncomeFromContinuingOperations": "-41924000" }, "balance": { "goodwill": "None", "inventory": "208003000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "2129657000", "longTermDebt": "706444000", "shortTermDebt": "23379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10404000", "reportedCurrency": "USD", "retainedEarnings": "333591000", "totalLiabilities": "1405269000", "otherCurrentAssets": "51127000", "totalCurrentAssets": "600961000", "currentLongTermDebt": "23379000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528696000", "currentAccountsPayable": "196249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729823000", "totalShareholderEquity": "713885000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158696000", "totalCurrentLiabilities": "400162000", "otherNonCurrentLiabilities": "47273000", "totalNonCurrentLiabilities": "1005107000", "cashAndShortTermInvestments": "125222000", "commonStockSharesOutstanding": "65748775", "intangibleAssetsExcludingGoodwill": "10404000", "cashAndCashEquivalentsAtCarryingValue": "125222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2134000", "operatingCashflow": "203610000", "capitalExpenditures": "107944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42478000", "cashflowFromInvestment": "-107944000", "stockBasedCompensation": "7101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137173000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 1643330000, "cost_of_revenue": 1555176000, "gross_profit": 88154000, "ebit": -58664000, "ebitda": 81319000, "pretax_income": -132474000, "tax_provision": -32311000, "net_income": -101835000, "net_income_to_common": -101835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75768000, "total_current_assets": 575058000, "total_assets": 2182700000, "short_term_debt": 25283000, "long_term_debt": 752174000, "total_debt": 777457000, "total_liabilities": 1436253000, "total_equity": 746447000, "shares_outstanding": 65108397, "goodwill_and_intangibles": 17414000 }, "cash_flow": { "operating_cash_flow": 136274000, "capital_expenditure": 127670000, "free_cash_flow": 263944000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325044, "ticker_id": 3477, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58664000", "ebitda": "81319000", "netIncome": "-101835000", "grossProfit": "88154000", "depreciation": "None", "totalRevenue": "1643330000", "costOfRevenue": "1555176000", "interestIncome": "None", "incomeBeforeTax": "-132474000", "interestExpense": "73810000", "operatingIncome": "-65264000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32311000", "reportedCurrency": "USD", "netInterestIncome": "-63396000", "nonInterestIncome": "None", "operatingExpenses": "153418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1555176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139983000", "sellingGeneralAndAdministrative": "75614000", "netIncomeFromContinuingOperations": "-36963000" }, "balance": { "goodwill": "None", "inventory": "207474000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "2182700000", "longTermDebt": "752174000", "shortTermDebt": "25283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17414000", "reportedCurrency": "USD", "retainedEarnings": "372588000", "totalLiabilities": "1436253000", "otherCurrentAssets": "74904000", "totalCurrentAssets": "575058000", "currentLongTermDebt": "25283000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1607642000", "currentAccountsPayable": "186226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777457000", "totalShareholderEquity": "746447000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "133108000", "totalCurrentLiabilities": "375830000", "otherNonCurrentLiabilities": "31108000", "totalNonCurrentLiabilities": "1060423000", "cashAndShortTermInvestments": "75768000", "commonStockSharesOutstanding": "65108397", "intangibleAssetsExcludingGoodwill": "17414000", "cashAndCashEquivalentsAtCarryingValue": "75768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102147000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "58949000", "operatingCashflow": "136274000", "capitalExpenditures": "127670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86947000", "cashflowFromInvestment": "-127281000", "stockBasedCompensation": "6507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1643330000, "cost_of_revenue": 1555176000, "gross_profit": 88154000, "research_and_development": 6000000, "selling_general_admin": 75614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58664000, "depreciation_amortisation": 139983000, "ebitda": 81319000, "interest_expense": 73810000, "interest_income": null, "other_non_operating": null, "pretax_income": -132474000, "tax_provision": -32311000, "effective_tax_rate": null, "net_income": -101835000, "net_income_continuing_ops": -36963000, "net_income_to_common": -101835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75768000, "short_term_investments": null, "net_receivables": 216912000, "inventory": 207474000, "other_current_assets": null, "total_current_assets": 575058000, "net_ppe": null, "goodwill": null, "intangible_assets": 17414000, "goodwill_and_intangibles": 17414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1607642000, "total_assets": 2182700000, "short_term_debt": 25283000, "accounts_payable": 186226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375830000, "long_term_debt": 752174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1060423000, "total_liabilities": 1436253000, "total_debt": 777457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 372588000, "total_equity": 746447000, "shares_outstanding": 65108397, "operating_cash_flow": 136274000, "stock_based_compensation": 6507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127281000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86947000, "free_cash_flow": 263944000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58664000", "ebitda": "81319000", "netIncome": "-101835000", "grossProfit": "88154000", "depreciation": "None", "totalRevenue": "1643330000", "costOfRevenue": "1555176000", "interestIncome": "None", "incomeBeforeTax": "-132474000", "interestExpense": "73810000", "operatingIncome": "-65264000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32311000", "reportedCurrency": "USD", "netInterestIncome": "-63396000", "nonInterestIncome": "None", "operatingExpenses": "153418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1555176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139983000", "sellingGeneralAndAdministrative": "75614000", "netIncomeFromContinuingOperations": "-36963000" }, "balance": { "goodwill": "None", "inventory": "207474000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "2182700000", "longTermDebt": "752174000", "shortTermDebt": "25283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17414000", "reportedCurrency": "USD", "retainedEarnings": "372588000", "totalLiabilities": "1436253000", "otherCurrentAssets": "74904000", "totalCurrentAssets": "575058000", "currentLongTermDebt": "25283000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1607642000", "currentAccountsPayable": "186226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777457000", "totalShareholderEquity": "746447000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "133108000", "totalCurrentLiabilities": "375830000", "otherNonCurrentLiabilities": "31108000", "totalNonCurrentLiabilities": "1060423000", "cashAndShortTermInvestments": "75768000", "commonStockSharesOutstanding": "65108397", "intangibleAssetsExcludingGoodwill": "17414000", "cashAndCashEquivalentsAtCarryingValue": "75768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102147000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "58949000", "operatingCashflow": "136274000", "capitalExpenditures": "127670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86947000", "cashflowFromInvestment": "-127281000", "stockBasedCompensation": "6507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139983000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 1717267000, "cost_of_revenue": 1594184000, "gross_profit": 123083000, "ebit": 42361000, "ebitda": 176937000, "pretax_income": -26475000, "tax_provision": 902000, "net_income": -14919000, "net_income_to_common": -14919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151803000, "total_current_assets": 689530000, "total_assets": 2347528000, "short_term_debt": 14617000, "long_term_debt": 839000000, "total_debt": 853617000, "total_liabilities": 1518215000, "total_equity": 829313000, "shares_outstanding": 63910010, "goodwill_and_intangibles": 24423000 }, "cash_flow": { "operating_cash_flow": 68813000, "capital_expenditure": 138223000, "free_cash_flow": 207036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325049, "ticker_id": 3477, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42361000", "ebitda": "176937000", "netIncome": "-14919000", "grossProfit": "123083000", "depreciation": "None", "totalRevenue": "1717267000", "costOfRevenue": "1594184000", "interestIncome": "11000000", "incomeBeforeTax": "-26475000", "interestExpense": "66183000", "operatingIncome": "26135000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "902000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "96948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "3416000", "costofGoodsAndServicesSold": "1594184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134576000", "sellingGeneralAndAdministrative": "86515000", "netIncomeFromContinuingOperations": "-27000000" }, "balance": { "goodwill": "None", "inventory": "265334000", "commonStock": "640000", "currentDebt": "None", "investments": "None", "totalAssets": "2347528000", "longTermDebt": "839000000", "shortTermDebt": "14617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24423000", "reportedCurrency": "USD", "retainedEarnings": "474423000", "totalLiabilities": "1518215000", "otherCurrentAssets": "59671000", "totalCurrentAssets": "689530000", "currentLongTermDebt": "14000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "212722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1657998000", "currentAccountsPayable": "163962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151268000", "shortLongTermDebtTotal": "853125000", "totalShareholderEquity": "829313000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141070000", "totalCurrentLiabilities": "353680000", "otherNonCurrentLiabilities": "166000000", "totalNonCurrentLiabilities": "1164535000", "cashAndShortTermInvestments": "151803000", "commonStockSharesOutstanding": "63910010", "intangibleAssetsExcludingGoodwill": "24423000", "cashAndCashEquivalentsAtCarryingValue": "151803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-35113000", "operatingCashflow": "68813000", "capitalExpenditures": "138223000", "changeInReceivables": "-33824000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73115000", "cashflowFromInvestment": "-94174000", "stockBasedCompensation": "9650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98476000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1717267000, "cost_of_revenue": 1594184000, "gross_profit": 123083000, "research_and_development": 7000000, "selling_general_admin": 86515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42361000, "depreciation_amortisation": 134576000, "ebitda": 176937000, "interest_expense": 66183000, "interest_income": null, "other_non_operating": null, "pretax_income": -26475000, "tax_provision": 902000, "effective_tax_rate": null, "net_income": -14919000, "net_income_continuing_ops": -27000000, "net_income_to_common": -14919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151803000, "short_term_investments": 0, "net_receivables": 212722000, "inventory": 265334000, "other_current_assets": null, "total_current_assets": 689530000, "net_ppe": null, "goodwill": null, "intangible_assets": 24423000, "goodwill_and_intangibles": 24423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1657998000, "total_assets": 2347528000, "short_term_debt": 14617000, "accounts_payable": 163962000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353680000, "long_term_debt": 839000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164535000, "total_liabilities": 1518215000, "total_debt": 853617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 474423000, "total_equity": 829313000, "shares_outstanding": 63910010, "operating_cash_flow": 68813000, "stock_based_compensation": 9650000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73115000, "free_cash_flow": 207036000, "net_change_in_cash": -98476000 }, "raw_data": { "income": { "ebit": "42361000", "ebitda": "176937000", "netIncome": "-14919000", "grossProfit": "123083000", "depreciation": "None", "totalRevenue": "1717267000", "costOfRevenue": "1594184000", "interestIncome": "11000000", "incomeBeforeTax": "-26475000", "interestExpense": "66183000", "operatingIncome": "26135000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "902000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "96948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "3416000", "costofGoodsAndServicesSold": "1594184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134576000", "sellingGeneralAndAdministrative": "86515000", "netIncomeFromContinuingOperations": "-27000000" }, "balance": { "goodwill": "None", "inventory": "265334000", "commonStock": "640000", "currentDebt": "None", "investments": "None", "totalAssets": "2347528000", "longTermDebt": "839000000", "shortTermDebt": "14617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24423000", "reportedCurrency": "USD", "retainedEarnings": "474423000", "totalLiabilities": "1518215000", "otherCurrentAssets": "59671000", "totalCurrentAssets": "689530000", "currentLongTermDebt": "14000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "212722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1657998000", "currentAccountsPayable": "163962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151268000", "shortLongTermDebtTotal": "853125000", "totalShareholderEquity": "829313000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141070000", "totalCurrentLiabilities": "353680000", "otherNonCurrentLiabilities": "166000000", "totalNonCurrentLiabilities": "1164535000", "cashAndShortTermInvestments": "151803000", "commonStockSharesOutstanding": "63910010", "intangibleAssetsExcludingGoodwill": "24423000", "cashAndCashEquivalentsAtCarryingValue": "151803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-35113000", "operatingCashflow": "68813000", "capitalExpenditures": "138223000", "changeInReceivables": "-33824000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73115000", "cashflowFromInvestment": "-94174000", "stockBasedCompensation": "9650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98476000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134576000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 1407558000, "cost_of_revenue": 1332836000, "gross_profit": 74722000, "ebit": -16478000, "ebitda": 121821000, "pretax_income": -84457000, "tax_provision": -34688000, "net_income": 66414000, "net_income_to_common": 66414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253000000, "total_current_assets": 776000000, "total_assets": 2445000000, "short_term_debt": 38000000, "long_term_debt": 891000000, "total_debt": 929000000, "total_liabilities": 1631000000, "total_equity": 814000000, "shares_outstanding": 63645245, "goodwill_and_intangibles": 31432000 }, "cash_flow": { "operating_cash_flow": 233224000, "capital_expenditure": 93217000, "free_cash_flow": 326441000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325054, "ticker_id": 3477, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16478000", "ebitda": "121821000", "netIncome": "66414000", "grossProfit": "74722000", "depreciation": "None", "totalRevenue": "1407558000", "costOfRevenue": "1332836000", "interestIncome": "785000", "incomeBeforeTax": "-84457000", "interestExpense": "66394000", "operatingIncome": "-10445000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-34688000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "85167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "316000", "costofGoodsAndServicesSold": "1332836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138299000", "sellingGeneralAndAdministrative": "75789000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "None", "inventory": "230691000", "commonStock": "637000", "currentDebt": "None", "investments": "None", "totalAssets": "2445000000", "longTermDebt": "891000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "31432000", "reportedCurrency": "USD", "retainedEarnings": "489342000", "totalLiabilities": "1631000000", "otherCurrentAssets": "523000000", "totalCurrentAssets": "776000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "38510000", "currentNetReceivables": "203015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1669000000", "currentAccountsPayable": "169456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1146000000", "shortLongTermDebtTotal": "929031000", "totalShareholderEquity": "814000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "127093000", "totalCurrentLiabilities": "355000000", "otherNonCurrentLiabilities": "225000000", "totalNonCurrentLiabilities": "1276000000", "cashAndShortTermInvestments": "253000000", "commonStockSharesOutstanding": "63645245", "intangibleAssetsExcludingGoodwill": "31432000", "cashAndCashEquivalentsAtCarryingValue": "253000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49769000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58310000", "operatingCashflow": "233224000", "capitalExpenditures": "93217000", "changeInReceivables": "-11518000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156662000", "cashflowFromInvestment": "85391000", "stockBasedCompensation": "5099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "161953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1407558000, "cost_of_revenue": 1332836000, "gross_profit": 74722000, "research_and_development": 7000000, "selling_general_admin": 75789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16478000, "depreciation_amortisation": 138299000, "ebitda": 121821000, "interest_expense": 66394000, "interest_income": null, "other_non_operating": null, "pretax_income": -84457000, "tax_provision": -34688000, "effective_tax_rate": null, "net_income": 66414000, "net_income_continuing_ops": -50000000, "net_income_to_common": 66414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253000000, "short_term_investments": 38510000, "net_receivables": 203015000, "inventory": 230691000, "other_current_assets": null, "total_current_assets": 776000000, "net_ppe": null, "goodwill": null, "intangible_assets": 31432000, "goodwill_and_intangibles": 31432000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1669000000, "total_assets": 2445000000, "short_term_debt": 38000000, "accounts_payable": 169456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355000000, "long_term_debt": 891000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1276000000, "total_liabilities": 1631000000, "total_debt": 929000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 489342000, "total_equity": 814000000, "shares_outstanding": 63645245, "operating_cash_flow": 233224000, "stock_based_compensation": 5099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 85391000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156662000, "free_cash_flow": 326441000, "net_change_in_cash": 161953000 }, "raw_data": { "income": { "ebit": "-16478000", "ebitda": "121821000", "netIncome": "66414000", "grossProfit": "74722000", "depreciation": "None", "totalRevenue": "1407558000", "costOfRevenue": "1332836000", "interestIncome": "785000", "incomeBeforeTax": "-84457000", "interestExpense": "66394000", "operatingIncome": "-10445000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-34688000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "85167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "316000", "costofGoodsAndServicesSold": "1332836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138299000", "sellingGeneralAndAdministrative": "75789000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "None", "inventory": "230691000", "commonStock": "637000", "currentDebt": "None", "investments": "None", "totalAssets": "2445000000", "longTermDebt": "891000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "31432000", "reportedCurrency": "USD", "retainedEarnings": "489342000", "totalLiabilities": "1631000000", "otherCurrentAssets": "523000000", "totalCurrentAssets": "776000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "38510000", "currentNetReceivables": "203015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1669000000", "currentAccountsPayable": "169456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1146000000", "shortLongTermDebtTotal": "929031000", "totalShareholderEquity": "814000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "127093000", "totalCurrentLiabilities": "355000000", "otherNonCurrentLiabilities": "225000000", "totalNonCurrentLiabilities": "1276000000", "cashAndShortTermInvestments": "253000000", "commonStockSharesOutstanding": "63645245", "intangibleAssetsExcludingGoodwill": "31432000", "cashAndCashEquivalentsAtCarryingValue": "253000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49769000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58310000", "operatingCashflow": "233224000", "capitalExpenditures": "93217000", "changeInReceivables": "-11518000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156662000", "cashflowFromInvestment": "85391000", "stockBasedCompensation": "5099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "161953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138299000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 1343834000, "cost_of_revenue": 1280405000, "gross_profit": 63429000, "ebit": -35647000, "ebitda": 102724000, "pretax_income": -98959000, "tax_provision": -60890000, "net_income": 555000, "net_income_to_common": 555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93653000, "total_current_assets": 633572000, "total_assets": 2529865000, "short_term_debt": 17100000, "long_term_debt": 1067000000, "total_debt": 1084100000, "total_liabilities": 1834778000, "total_equity": 695087000, "shares_outstanding": 63241197, "goodwill_and_intangibles": 38441000 }, "cash_flow": { "operating_cash_flow": 124470000, "capital_expenditure": 61868000, "free_cash_flow": 186338000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325059, "ticker_id": 3477, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35647000", "ebitda": "102724000", "netIncome": "555000", "grossProfit": "63429000", "depreciation": "None", "totalRevenue": "1343834000", "costOfRevenue": "1280405000", "interestIncome": "None", "incomeBeforeTax": "-98959000", "interestExpense": "62581000", "operatingIncome": "-30365000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-60890000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "93794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "-15836000", "costofGoodsAndServicesSold": "1280405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138371000", "sellingGeneralAndAdministrative": "85193000", "netIncomeFromContinuingOperations": "-19399000" }, "balance": { "goodwill": "None", "inventory": "170647000", "commonStock": "633000", "currentDebt": "None", "investments": "None", "totalAssets": "2529865000", "longTermDebt": "1067000000", "shortTermDebt": "17100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "38441000", "reportedCurrency": "USD", "retainedEarnings": "422928000", "totalLiabilities": "1834778000", "otherCurrentAssets": "131407000", "totalCurrentAssets": "633572000", "currentLongTermDebt": "17000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "237865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1896293000", "currentAccountsPayable": "156721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1274942000", "shortLongTermDebtTotal": "1083937000", "totalShareholderEquity": "695087000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109411000", "totalCurrentLiabilities": "293000000", "otherNonCurrentLiabilities": "450479000", "totalNonCurrentLiabilities": "1541778000", "cashAndShortTermInvestments": "93653000", "commonStockSharesOutstanding": "63241197", "intangibleAssetsExcludingGoodwill": "38441000", "cashAndCashEquivalentsAtCarryingValue": "93653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38069000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "15168000", "operatingCashflow": "124470000", "capitalExpenditures": "61868000", "changeInReceivables": "4539000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19390000", "cashflowFromInvestment": "-77821000", "stockBasedCompensation": "6432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1343834000, "cost_of_revenue": 1280405000, "gross_profit": 63429000, "research_and_development": 7000000, "selling_general_admin": 85193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35647000, "depreciation_amortisation": 138371000, "ebitda": 102724000, "interest_expense": 62581000, "interest_income": null, "other_non_operating": null, "pretax_income": -98959000, "tax_provision": -60890000, "effective_tax_rate": null, "net_income": 555000, "net_income_continuing_ops": -19399000, "net_income_to_common": 555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93653000, "short_term_investments": 0, "net_receivables": 237865000, "inventory": 170647000, "other_current_assets": null, "total_current_assets": 633572000, "net_ppe": null, "goodwill": null, "intangible_assets": 38441000, "goodwill_and_intangibles": 38441000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1896293000, "total_assets": 2529865000, "short_term_debt": 17100000, "accounts_payable": 156721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293000000, "long_term_debt": 1067000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1541778000, "total_liabilities": 1834778000, "total_debt": 1084100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 422928000, "total_equity": 695087000, "shares_outstanding": 63241197, "operating_cash_flow": 124470000, "stock_based_compensation": 6432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77821000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19390000, "free_cash_flow": 186338000, "net_change_in_cash": 27259000 }, "raw_data": { "income": { "ebit": "-35647000", "ebitda": "102724000", "netIncome": "555000", "grossProfit": "63429000", "depreciation": "None", "totalRevenue": "1343834000", "costOfRevenue": "1280405000", "interestIncome": "None", "incomeBeforeTax": "-98959000", "interestExpense": "62581000", "operatingIncome": "-30365000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-60890000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "93794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "-15836000", "costofGoodsAndServicesSold": "1280405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138371000", "sellingGeneralAndAdministrative": "85193000", "netIncomeFromContinuingOperations": "-19399000" }, "balance": { "goodwill": "None", "inventory": "170647000", "commonStock": "633000", "currentDebt": "None", "investments": "None", "totalAssets": "2529865000", "longTermDebt": "1067000000", "shortTermDebt": "17100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "38441000", "reportedCurrency": "USD", "retainedEarnings": "422928000", "totalLiabilities": "1834778000", "otherCurrentAssets": "131407000", "totalCurrentAssets": "633572000", "currentLongTermDebt": "17000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "237865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1896293000", "currentAccountsPayable": "156721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1274942000", "shortLongTermDebtTotal": "1083937000", "totalShareholderEquity": "695087000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109411000", "totalCurrentLiabilities": "293000000", "otherNonCurrentLiabilities": "450479000", "totalNonCurrentLiabilities": "1541778000", "cashAndShortTermInvestments": "93653000", "commonStockSharesOutstanding": "63241197", "intangibleAssetsExcludingGoodwill": "38441000", "cashAndCashEquivalentsAtCarryingValue": "93653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38069000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "15168000", "operatingCashflow": "124470000", "capitalExpenditures": "61868000", "changeInReceivables": "4539000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19390000", "cashflowFromInvestment": "-77821000", "stockBasedCompensation": "6432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138371000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 1430948000, "cost_of_revenue": 1377483000, "gross_profit": 53465000, "ebit": -52332000, "ebitda": 89820000, "pretax_income": -104333000, "tax_provision": -20386000, "net_income": -22450000, "net_income_to_common": -22450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64025000, "total_current_assets": 554827000, "total_assets": 2480147000, "short_term_debt": 25335000, "long_term_debt": 1062695000, "total_debt": 1088030000, "total_liabilities": 1797349000, "total_equity": 682798000, "shares_outstanding": 54511863, "goodwill_and_intangibles": 45451000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 103000000, "free_cash_flow": 145000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325064, "ticker_id": 3477, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52332000", "ebitda": "89820000", "netIncome": "-22450000", "grossProfit": "53465000", "depreciation": "None", "totalRevenue": "1430948000", "costOfRevenue": "1377483000", "interestIncome": "24000", "incomeBeforeTax": "-104333000", "interestExpense": "52001000", "operatingIncome": "-52483000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-20386000", "reportedCurrency": "USD", "netInterestIncome": "-60291000", "nonInterestIncome": "None", "operatingExpenses": "105948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "-24000", "costofGoodsAndServicesSold": "1377483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142152000", "sellingGeneralAndAdministrative": "89644000", "netIncomeFromContinuingOperations": "-109656000" }, "balance": { "goodwill": "None", "inventory": "251180000", "commonStock": "632000", "currentDebt": "None", "investments": "None", "totalAssets": "2480147000", "longTermDebt": "1062695000", "shortTermDebt": "25335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45451000", "reportedCurrency": "USD", "retainedEarnings": "422373000", "totalLiabilities": "1797349000", "otherCurrentAssets": "57963999", "totalCurrentAssets": "554827000", "currentLongTermDebt": "19448000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1925320000", "currentAccountsPayable": "153181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1316055000", "shortLongTermDebtTotal": "1105552000", "totalShareholderEquity": "682798000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107630000", "totalCurrentLiabilities": "286146000", "otherNonCurrentLiabilities": "423661000", "totalNonCurrentLiabilities": "1511203000", "cashAndShortTermInvestments": "64025000", "commonStockSharesOutstanding": "54511863", "intangibleAssetsExcludingGoodwill": "45451000", "cashAndCashEquivalentsAtCarryingValue": "64025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "52347000", "operatingCashflow": "42000000", "capitalExpenditures": "103000000", "changeInReceivables": "14443000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138000000", "cashflowFromInvestment": "52502000", "stockBasedCompensation": "6531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44078000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1430948000, "cost_of_revenue": 1377483000, "gross_profit": 53465000, "research_and_development": 6000000, "selling_general_admin": 89644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52332000, "depreciation_amortisation": 142152000, "ebitda": 89820000, "interest_expense": 52001000, "interest_income": null, "other_non_operating": null, "pretax_income": -104333000, "tax_provision": -20386000, "effective_tax_rate": null, "net_income": -22450000, "net_income_continuing_ops": -109656000, "net_income_to_common": -22450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64025000, "short_term_investments": null, "net_receivables": 181658000, "inventory": 251180000, "other_current_assets": null, "total_current_assets": 554827000, "net_ppe": null, "goodwill": null, "intangible_assets": 45451000, "goodwill_and_intangibles": 45451000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1925320000, "total_assets": 2480147000, "short_term_debt": 25335000, "accounts_payable": 153181000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286146000, "long_term_debt": 1062695000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1511203000, "total_liabilities": 1797349000, "total_debt": 1088030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 422373000, "total_equity": 682798000, "shares_outstanding": 54511863, "operating_cash_flow": 42000000, "stock_based_compensation": 6531000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 52502000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138000000, "free_cash_flow": 145000000, "net_change_in_cash": -44078000 }, "raw_data": { "income": { "ebit": "-52332000", "ebitda": "89820000", "netIncome": "-22450000", "grossProfit": "53465000", "depreciation": "None", "totalRevenue": "1430948000", "costOfRevenue": "1377483000", "interestIncome": "24000", "incomeBeforeTax": "-104333000", "interestExpense": "52001000", "operatingIncome": "-52483000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-20386000", "reportedCurrency": "USD", "netInterestIncome": "-60291000", "nonInterestIncome": "None", "operatingExpenses": "105948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "-24000", "costofGoodsAndServicesSold": "1377483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142152000", "sellingGeneralAndAdministrative": "89644000", "netIncomeFromContinuingOperations": "-109656000" }, "balance": { "goodwill": "None", "inventory": "251180000", "commonStock": "632000", "currentDebt": "None", "investments": "None", "totalAssets": "2480147000", "longTermDebt": "1062695000", "shortTermDebt": "25335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45451000", "reportedCurrency": "USD", "retainedEarnings": "422373000", "totalLiabilities": "1797349000", "otherCurrentAssets": "57963999", "totalCurrentAssets": "554827000", "currentLongTermDebt": "19448000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1925320000", "currentAccountsPayable": "153181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1316055000", "shortLongTermDebtTotal": "1105552000", "totalShareholderEquity": "682798000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107630000", "totalCurrentLiabilities": "286146000", "otherNonCurrentLiabilities": "423661000", "totalNonCurrentLiabilities": "1511203000", "cashAndShortTermInvestments": "64025000", "commonStockSharesOutstanding": "54511863", "intangibleAssetsExcludingGoodwill": "45451000", "cashAndCashEquivalentsAtCarryingValue": "64025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "52347000", "operatingCashflow": "42000000", "capitalExpenditures": "103000000", "changeInReceivables": "14443000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138000000", "cashflowFromInvestment": "52502000", "stockBasedCompensation": "6531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44078000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153000000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 2134000000, "cost_of_revenue": 1790000000, "gross_profit": 344000000, "ebit": 170923000, "ebitda": 316880000, "pretax_income": 172000000, "tax_provision": 44000000, "net_income": 128000000, "net_income_to_common": 128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109000000, "total_current_assets": 716000000, "total_assets": 2679000000, "short_term_debt": 15000000, "long_term_debt": 1173157000, "total_debt": 1188157000, "total_liabilities": 1972000000, "total_equity": 707000000, "shares_outstanding": 65397259, "goodwill_and_intangibles": 52460000 }, "cash_flow": { "operating_cash_flow": 247000000, "capital_expenditure": 132000000, "free_cash_flow": 379000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325069, "ticker_id": 3477, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170923000", "ebitda": "316880000", "netIncome": "128000000", "grossProfit": "344000000", "depreciation": "None", "totalRevenue": "2134000000", "costOfRevenue": "1790000000", "interestIncome": "5017000", "incomeBeforeTax": "172000000", "interestExpense": "55923000", "operatingIncome": "198000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-55391000", "nonInterestIncome": "None", "operatingExpenses": "146000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "26252000", "costofGoodsAndServicesSold": "1790000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145957000", "sellingGeneralAndAdministrative": "108000000", "netIncomeFromContinuingOperations": "96889000" }, "balance": { "goodwill": "None", "inventory": "321377000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "2679000000", "longTermDebt": "1173157000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "52460000", "reportedCurrency": "USD", "retainedEarnings": "462568000", "totalLiabilities": "1972000000", "otherCurrentAssets": "607000000", "totalCurrentAssets": "716000000", "currentLongTermDebt": "15012000", "longTermInvestments": "937000", "shortTermInvestments": "1194000", "currentNetReceivables": "222377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1963000000", "currentAccountsPayable": "192740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1381039000", "shortLongTermDebtTotal": "1188157000", "totalShareholderEquity": "707000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "355000000", "totalCurrentLiabilities": "370000000", "otherNonCurrentLiabilities": "400624000", "totalNonCurrentLiabilities": "1602000000", "cashAndShortTermInvestments": "109000000", "commonStockSharesOutstanding": "65397259", "intangibleAssetsExcludingGoodwill": "52460000", "cashAndCashEquivalentsAtCarryingValue": "109000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-22861000", "operatingCashflow": "247000000", "capitalExpenditures": "132000000", "changeInReceivables": "-40738000", "changeInExchangeRate": "-1790000", "cashflowFromFinancing": "-116000000", "cashflowFromInvestment": "-116000000", "stockBasedCompensation": "13007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12731000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2134000000, "cost_of_revenue": 1790000000, "gross_profit": 344000000, "research_and_development": 6000000, "selling_general_admin": 108000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170923000, "depreciation_amortisation": 145957000, "ebitda": 316880000, "interest_expense": 55923000, "interest_income": null, "other_non_operating": null, "pretax_income": 172000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 128000000, "net_income_continuing_ops": 96889000, "net_income_to_common": 128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109000000, "short_term_investments": 1194000, "net_receivables": 222377000, "inventory": 321377000, "other_current_assets": null, "total_current_assets": 716000000, "net_ppe": null, "goodwill": null, "intangible_assets": 52460000, "goodwill_and_intangibles": 52460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1963000000, "total_assets": 2679000000, "short_term_debt": 15000000, "accounts_payable": 192740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370000000, "long_term_debt": 1173157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1602000000, "total_liabilities": 1972000000, "total_debt": 1188157000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 462568000, "total_equity": 707000000, "shares_outstanding": 65397259, "operating_cash_flow": 247000000, "stock_based_compensation": 13007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116000000, "free_cash_flow": 379000000, "net_change_in_cash": 12731000 }, "raw_data": { "income": { "ebit": "170923000", "ebitda": "316880000", "netIncome": "128000000", "grossProfit": "344000000", "depreciation": "None", "totalRevenue": "2134000000", "costOfRevenue": "1790000000", "interestIncome": "5017000", "incomeBeforeTax": "172000000", "interestExpense": "55923000", "operatingIncome": "198000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-55391000", "nonInterestIncome": "None", "operatingExpenses": "146000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "26252000", "costofGoodsAndServicesSold": "1790000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145957000", "sellingGeneralAndAdministrative": "108000000", "netIncomeFromContinuingOperations": "96889000" }, "balance": { "goodwill": "None", "inventory": "321377000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "2679000000", "longTermDebt": "1173157000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "52460000", "reportedCurrency": "USD", "retainedEarnings": "462568000", "totalLiabilities": "1972000000", "otherCurrentAssets": "607000000", "totalCurrentAssets": "716000000", "currentLongTermDebt": "15012000", "longTermInvestments": "937000", "shortTermInvestments": "1194000", "currentNetReceivables": "222377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1963000000", "currentAccountsPayable": "192740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1381039000", "shortLongTermDebtTotal": "1188157000", "totalShareholderEquity": "707000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "355000000", "totalCurrentLiabilities": "370000000", "otherNonCurrentLiabilities": "400624000", "totalNonCurrentLiabilities": "1602000000", "cashAndShortTermInvestments": "109000000", "commonStockSharesOutstanding": "65397259", "intangibleAssetsExcludingGoodwill": "52460000", "cashAndCashEquivalentsAtCarryingValue": "109000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-22861000", "operatingCashflow": "247000000", "capitalExpenditures": "132000000", "changeInReceivables": "-40738000", "changeInExchangeRate": "-1790000", "cashflowFromFinancing": "-116000000", "cashflowFromInvestment": "-116000000", "stockBasedCompensation": "13007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12731000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 319065000, "cost_of_revenue": 326658000, "gross_profit": -7592999, "ebit": -24241000, "ebitda": 9212000, "pretax_income": -88732000, "tax_provision": -7202000, "net_income": -82052000, "net_income_to_common": -82052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67944000, "total_current_assets": 529232000, "total_assets": 1667381000, "short_term_debt": 27954000, "long_term_debt": 735460000, "total_debt": 763414000, "total_liabilities": 1426365000, "total_equity": 229355000, "shares_outstanding": 67133754, "goodwill_and_intangibles": 3788000 }, "cash_flow": { "operating_cash_flow": 31937000, "capital_expenditure": 22004000, "free_cash_flow": 53941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325032, "ticker_id": 3477, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24241000", "ebitda": "9212000", "netIncome": "-82052000", "grossProfit": "-7592999", "depreciation": "None", "totalRevenue": "319065000", "costOfRevenue": "326658000", "interestIncome": "None", "incomeBeforeTax": "-88732000", "interestExpense": "23114000", "operatingIncome": "-24241000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-7202000", "reportedCurrency": "USD", "netInterestIncome": "-23114000", "nonInterestIncome": "None", "operatingExpenses": "16648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33453000", "sellingGeneralAndAdministrative": "19171000", "netIncomeFromContinuingOperations": "-81530000" }, "balance": { "goodwill": "None", "inventory": "223715000", "commonStock": "674000", "currentDebt": "None", "investments": "None", "totalAssets": "1667381000", "longTermDebt": "735460000", "shortTermDebt": "27954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3788000", "reportedCurrency": "USD", "retainedEarnings": "-170959000", "totalLiabilities": "1426365000", "otherCurrentAssets": "63979000", "totalCurrentAssets": "529232000", "currentLongTermDebt": "27954000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1138149000", "currentAccountsPayable": "202452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "763414000", "totalShareholderEquity": "229355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "145013000", "totalCurrentLiabilities": "385211000", "otherNonCurrentLiabilities": "45370000", "totalNonCurrentLiabilities": "1041154000", "cashAndShortTermInvestments": "67944000", "commonStockSharesOutstanding": "67133754", "intangibleAssetsExcludingGoodwill": "3788000", "cashAndCashEquivalentsAtCarryingValue": "67944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13341000", "operatingCashflow": "31937000", "capitalExpenditures": "22004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18280000", "cashflowFromInvestment": "-20004000", "stockBasedCompensation": "767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 319065000, "cost_of_revenue": 326658000, "gross_profit": -7592999, "research_and_development": null, "selling_general_admin": 19171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24241000, "depreciation_amortisation": 33453000, "ebitda": 9212000, "interest_expense": 23114000, "interest_income": null, "other_non_operating": null, "pretax_income": -88732000, "tax_provision": -7202000, "effective_tax_rate": null, "net_income": -82052000, "net_income_continuing_ops": -81530000, "net_income_to_common": -82052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67944000, "short_term_investments": null, "net_receivables": 173594000, "inventory": 223715000, "other_current_assets": null, "total_current_assets": 529232000, "net_ppe": null, "goodwill": null, "intangible_assets": 3788000, "goodwill_and_intangibles": 3788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1138149000, "total_assets": 1667381000, "short_term_debt": 27954000, "accounts_payable": 202452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385211000, "long_term_debt": 735460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1041154000, "total_liabilities": 1426365000, "total_debt": 763414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170959000, "total_equity": 229355000, "shares_outstanding": 67133754, "operating_cash_flow": 31937000, "stock_based_compensation": 767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20004000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18280000, "free_cash_flow": 53941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24241000", "ebitda": "9212000", "netIncome": "-82052000", "grossProfit": "-7592999", "depreciation": "None", "totalRevenue": "319065000", "costOfRevenue": "326658000", "interestIncome": "None", "incomeBeforeTax": "-88732000", "interestExpense": "23114000", "operatingIncome": "-24241000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-7202000", "reportedCurrency": "USD", "netInterestIncome": "-23114000", "nonInterestIncome": "None", "operatingExpenses": "16648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33453000", "sellingGeneralAndAdministrative": "19171000", "netIncomeFromContinuingOperations": "-81530000" }, "balance": { "goodwill": "None", "inventory": "223715000", "commonStock": "674000", "currentDebt": "None", "investments": "None", "totalAssets": "1667381000", "longTermDebt": "735460000", "shortTermDebt": "27954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3788000", "reportedCurrency": "USD", "retainedEarnings": "-170959000", "totalLiabilities": "1426365000", "otherCurrentAssets": "63979000", "totalCurrentAssets": "529232000", "currentLongTermDebt": "27954000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1138149000", "currentAccountsPayable": "202452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "763414000", "totalShareholderEquity": "229355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "145013000", "totalCurrentLiabilities": "385211000", "otherNonCurrentLiabilities": "45370000", "totalNonCurrentLiabilities": "1041154000", "cashAndShortTermInvestments": "67944000", "commonStockSharesOutstanding": "67133754", "intangibleAssetsExcludingGoodwill": "3788000", "cashAndCashEquivalentsAtCarryingValue": "67944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13341000", "operatingCashflow": "31937000", "capitalExpenditures": "22004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18280000", "cashflowFromInvestment": "-20004000", "stockBasedCompensation": "767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33453000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 417000000, "cost_of_revenue": 380000000, "gross_profit": 37000000, "ebit": 17093000, "ebitda": 84093000, "pretax_income": -21000000, "tax_provision": 28000, "net_income": -21000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75393000, "total_current_assets": 568383000, "total_assets": 1758355000, "short_term_debt": 20909000, "long_term_debt": 758109000, "total_debt": 779018000, "total_liabilities": 1430433000, "total_equity": 316556000, "shares_outstanding": 67005593, "goodwill_and_intangibles": 3931000 }, "cash_flow": { "operating_cash_flow": 32348999, "capital_expenditure": 17326999, "free_cash_flow": 49675998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325033, "ticker_id": 3477, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17093000", "ebitda": "84093000", "netIncome": "-21000000", "grossProfit": "37000000", "depreciation": "None", "totalRevenue": "417000000", "costOfRevenue": "380000000", "interestIncome": "None", "incomeBeforeTax": "-21000000", "interestExpense": "26000000", "operatingIncome": "17093000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28000", "reportedCurrency": "USD", "netInterestIncome": "-25891000", "nonInterestIncome": "None", "operatingExpenses": "19907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "19063000", "netIncomeFromContinuingOperations": "-20956000" }, "balance": { "goodwill": "None", "inventory": "237969000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1758355000", "longTermDebt": "758109000", "shortTermDebt": "20909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3931000", "reportedCurrency": "USD", "retainedEarnings": "-88907000", "totalLiabilities": "1430433000", "otherCurrentAssets": "59995000", "totalCurrentAssets": "568383000", "currentLongTermDebt": "20909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1189972000", "currentAccountsPayable": "190450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779018000", "totalShareholderEquity": "316556000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138659000", "totalCurrentLiabilities": "360377000", "otherNonCurrentLiabilities": "46943000", "totalNonCurrentLiabilities": "1070056000", "cashAndShortTermInvestments": "75393000", "commonStockSharesOutstanding": "67005593", "intangibleAssetsExcludingGoodwill": "3931000", "cashAndCashEquivalentsAtCarryingValue": "75393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21533000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15640000", "operatingCashflow": "32348999", "capitalExpenditures": "17326999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17436000", "cashflowFromInvestment": "-16827000", "stockBasedCompensation": "793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417000000, "cost_of_revenue": 380000000, "gross_profit": 37000000, "research_and_development": null, "selling_general_admin": 19063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17093000, "depreciation_amortisation": 67000000, "ebitda": 84093000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": -21000000, "tax_provision": 28000, "effective_tax_rate": null, "net_income": -21000000, "net_income_continuing_ops": -20956000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75393000, "short_term_investments": null, "net_receivables": 195026000, "inventory": 237969000, "other_current_assets": null, "total_current_assets": 568383000, "net_ppe": null, "goodwill": null, "intangible_assets": 3931000, "goodwill_and_intangibles": 3931000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1189972000, "total_assets": 1758355000, "short_term_debt": 20909000, "accounts_payable": 190450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360377000, "long_term_debt": 758109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070056000, "total_liabilities": 1430433000, "total_debt": 779018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88907000, "total_equity": 316556000, "shares_outstanding": 67005593, "operating_cash_flow": 32348999, "stock_based_compensation": 793000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17326999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17436000, "free_cash_flow": 49675998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17093000", "ebitda": "84093000", "netIncome": "-21000000", "grossProfit": "37000000", "depreciation": "None", "totalRevenue": "417000000", "costOfRevenue": "380000000", "interestIncome": "None", "incomeBeforeTax": "-21000000", "interestExpense": "26000000", "operatingIncome": "17093000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28000", "reportedCurrency": "USD", "netInterestIncome": "-25891000", "nonInterestIncome": "None", "operatingExpenses": "19907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "19063000", "netIncomeFromContinuingOperations": "-20956000" }, "balance": { "goodwill": "None", "inventory": "237969000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1758355000", "longTermDebt": "758109000", "shortTermDebt": "20909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3931000", "reportedCurrency": "USD", "retainedEarnings": "-88907000", "totalLiabilities": "1430433000", "otherCurrentAssets": "59995000", "totalCurrentAssets": "568383000", "currentLongTermDebt": "20909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1189972000", "currentAccountsPayable": "190450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779018000", "totalShareholderEquity": "316556000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138659000", "totalCurrentLiabilities": "360377000", "otherNonCurrentLiabilities": "46943000", "totalNonCurrentLiabilities": "1070056000", "cashAndShortTermInvestments": "75393000", "commonStockSharesOutstanding": "67005593", "intangibleAssetsExcludingGoodwill": "3931000", "cashAndCashEquivalentsAtCarryingValue": "75393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21533000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15640000", "operatingCashflow": "32348999", "capitalExpenditures": "17326999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17436000", "cashflowFromInvestment": "-16827000", "stockBasedCompensation": "793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 352837000, "cost_of_revenue": 318766000, "gross_profit": 34071000, "ebit": 10145000, "ebitda": 43292000, "pretax_income": -14799000, "tax_provision": -10373000, "net_income": -4454000, "net_income_to_common": -4454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77030000, "total_current_assets": 590606000, "total_assets": 1796106000, "short_term_debt": 38471000, "long_term_debt": 763475000, "total_debt": 801946000, "total_liabilities": 1444688000, "total_equity": 338214000, "shares_outstanding": 67000882, "goodwill_and_intangibles": 5148000 }, "cash_flow": { "operating_cash_flow": -17787000, "capital_expenditure": 23693000, "free_cash_flow": 5906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325035, "ticker_id": 3477, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10145000", "ebitda": "43292000", "netIncome": "-4454000", "grossProfit": "34071000", "depreciation": "None", "totalRevenue": "352837000", "costOfRevenue": "318766000", "interestIncome": "None", "incomeBeforeTax": "-14799000", "interestExpense": "24765000", "operatingIncome": "10145000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10373000", "reportedCurrency": "USD", "netInterestIncome": "-24765000", "nonInterestIncome": "None", "operatingExpenses": "23926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33147000", "sellingGeneralAndAdministrative": "23655000", "netIncomeFromContinuingOperations": "-4426000" }, "balance": { "goodwill": "None", "inventory": "253999000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1796106000", "longTermDebt": "763475000", "shortTermDebt": "38471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5148000", "reportedCurrency": "USD", "retainedEarnings": "-67374000", "totalLiabilities": "1444688000", "otherCurrentAssets": "74731000", "totalCurrentAssets": "590606000", "currentLongTermDebt": "30137000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1205500000", "currentAccountsPayable": "172117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "822240000", "totalShareholderEquity": "338214000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "154217000", "totalCurrentLiabilities": "376232000", "otherNonCurrentLiabilities": "44916000", "totalNonCurrentLiabilities": "1068456000", "cashAndShortTermInvestments": "77030000", "commonStockSharesOutstanding": "67000882", "intangibleAssetsExcludingGoodwill": "5148000", "cashAndCashEquivalentsAtCarryingValue": "77030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-18320000", "operatingCashflow": "-17787000", "capitalExpenditures": "23693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46523000", "cashflowFromInvestment": "-22193000", "stockBasedCompensation": "1448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33147000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352837000, "cost_of_revenue": 318766000, "gross_profit": 34071000, "research_and_development": null, "selling_general_admin": 23655000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10145000, "depreciation_amortisation": 33147000, "ebitda": 43292000, "interest_expense": 24765000, "interest_income": null, "other_non_operating": null, "pretax_income": -14799000, "tax_provision": -10373000, "effective_tax_rate": null, "net_income": -4454000, "net_income_continuing_ops": -4426000, "net_income_to_common": -4454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77030000, "short_term_investments": null, "net_receivables": 184846000, "inventory": 253999000, "other_current_assets": null, "total_current_assets": 590606000, "net_ppe": null, "goodwill": null, "intangible_assets": 5148000, "goodwill_and_intangibles": 5148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1205500000, "total_assets": 1796106000, "short_term_debt": 38471000, "accounts_payable": 172117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376232000, "long_term_debt": 763475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1068456000, "total_liabilities": 1444688000, "total_debt": 801946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67374000, "total_equity": 338214000, "shares_outstanding": 67000882, "operating_cash_flow": -17787000, "stock_based_compensation": 1448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23693000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22193000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46523000, "free_cash_flow": 5906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10145000", "ebitda": "43292000", "netIncome": "-4454000", "grossProfit": "34071000", "depreciation": "None", "totalRevenue": "352837000", "costOfRevenue": "318766000", "interestIncome": "None", "incomeBeforeTax": "-14799000", "interestExpense": "24765000", "operatingIncome": "10145000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10373000", "reportedCurrency": "USD", "netInterestIncome": "-24765000", "nonInterestIncome": "None", "operatingExpenses": "23926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33147000", "sellingGeneralAndAdministrative": "23655000", "netIncomeFromContinuingOperations": "-4426000" }, "balance": { "goodwill": "None", "inventory": "253999000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1796106000", "longTermDebt": "763475000", "shortTermDebt": "38471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5148000", "reportedCurrency": "USD", "retainedEarnings": "-67374000", "totalLiabilities": "1444688000", "otherCurrentAssets": "74731000", "totalCurrentAssets": "590606000", "currentLongTermDebt": "30137000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1205500000", "currentAccountsPayable": "172117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "822240000", "totalShareholderEquity": "338214000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "154217000", "totalCurrentLiabilities": "376232000", "otherNonCurrentLiabilities": "44916000", "totalNonCurrentLiabilities": "1068456000", "cashAndShortTermInvestments": "77030000", "commonStockSharesOutstanding": "67000882", "intangibleAssetsExcludingGoodwill": "5148000", "cashAndCashEquivalentsAtCarryingValue": "77030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-18320000", "operatingCashflow": "-17787000", "capitalExpenditures": "23693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46523000", "cashflowFromInvestment": "-22193000", "stockBasedCompensation": "1448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33147000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 340048000, "cost_of_revenue": 316407000, "gross_profit": 23641000, "ebit": 3915000, "ebitda": 35102000, "pretax_income": -26647000, "tax_provision": 339202000, "net_income": -363197000, "net_income_to_common": -363197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70679000, "total_current_assets": 539803000, "total_assets": 1754968000, "short_term_debt": 33560000, "long_term_debt": 720352000, "total_debt": 753912000, "total_liabilities": 1399895000, "total_equity": 342318000, "shares_outstanding": 66875897, "goodwill_and_intangibles": 6900000 }, "cash_flow": { "operating_cash_flow": -30178000, "capital_expenditure": 37470000, "free_cash_flow": 7292000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325036, "ticker_id": 3477, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3915000", "ebitda": "35102000", "netIncome": "-363197000", "grossProfit": "23641000", "depreciation": "None", "totalRevenue": "340048000", "costOfRevenue": "316407000", "interestIncome": "None", "incomeBeforeTax": "-26647000", "interestExpense": "23694000", "operatingIncome": "3915000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "339202000", "reportedCurrency": "USD", "netInterestIncome": "-23694000", "nonInterestIncome": "None", "operatingExpenses": "19726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31187000", "sellingGeneralAndAdministrative": "17965000", "netIncomeFromContinuingOperations": "-365849000" }, "balance": { "goodwill": "None", "inventory": "233167000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1754968000", "longTermDebt": "720352000", "shortTermDebt": "33560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6900000", "reportedCurrency": "USD", "retainedEarnings": "-62465000", "totalLiabilities": "1399895000", "otherCurrentAssets": "82474000", "totalCurrentAssets": "539803000", "currentLongTermDebt": "25342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215165000", "currentAccountsPayable": "189607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "775415000", "totalShareholderEquity": "342318000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "142079000", "totalCurrentLiabilities": "371631000", "otherNonCurrentLiabilities": "44989000", "totalNonCurrentLiabilities": "1028264000", "cashAndShortTermInvestments": "70679000", "commonStockSharesOutstanding": "66875897", "intangibleAssetsExcludingGoodwill": "6900000", "cashAndCashEquivalentsAtCarryingValue": "70679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-363179000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-17382000", "operatingCashflow": "-30178000", "capitalExpenditures": "37470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1631000", "cashflowFromInvestment": "-37470000", "stockBasedCompensation": "1450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340048000, "cost_of_revenue": 316407000, "gross_profit": 23641000, "research_and_development": null, "selling_general_admin": 17965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3915000, "depreciation_amortisation": 31187000, "ebitda": 35102000, "interest_expense": 23694000, "interest_income": null, "other_non_operating": null, "pretax_income": -26647000, "tax_provision": 339202000, "effective_tax_rate": null, "net_income": -363197000, "net_income_continuing_ops": -365849000, "net_income_to_common": -363197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70679000, "short_term_investments": null, "net_receivables": 153483000, "inventory": 233167000, "other_current_assets": null, "total_current_assets": 539803000, "net_ppe": null, "goodwill": null, "intangible_assets": 6900000, "goodwill_and_intangibles": 6900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1215165000, "total_assets": 1754968000, "short_term_debt": 33560000, "accounts_payable": 189607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371631000, "long_term_debt": 720352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1028264000, "total_liabilities": 1399895000, "total_debt": 753912000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62465000, "total_equity": 342318000, "shares_outstanding": 66875897, "operating_cash_flow": -30178000, "stock_based_compensation": 1450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1631000, "free_cash_flow": 7292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3915000", "ebitda": "35102000", "netIncome": "-363197000", "grossProfit": "23641000", "depreciation": "None", "totalRevenue": "340048000", "costOfRevenue": "316407000", "interestIncome": "None", "incomeBeforeTax": "-26647000", "interestExpense": "23694000", "operatingIncome": "3915000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "339202000", "reportedCurrency": "USD", "netInterestIncome": "-23694000", "nonInterestIncome": "None", "operatingExpenses": "19726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31187000", "sellingGeneralAndAdministrative": "17965000", "netIncomeFromContinuingOperations": "-365849000" }, "balance": { "goodwill": "None", "inventory": "233167000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1754968000", "longTermDebt": "720352000", "shortTermDebt": "33560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6900000", "reportedCurrency": "USD", "retainedEarnings": "-62465000", "totalLiabilities": "1399895000", "otherCurrentAssets": "82474000", "totalCurrentAssets": "539803000", "currentLongTermDebt": "25342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215165000", "currentAccountsPayable": "189607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "775415000", "totalShareholderEquity": "342318000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "142079000", "totalCurrentLiabilities": "371631000", "otherNonCurrentLiabilities": "44989000", "totalNonCurrentLiabilities": "1028264000", "cashAndShortTermInvestments": "70679000", "commonStockSharesOutstanding": "66875897", "intangibleAssetsExcludingGoodwill": "6900000", "cashAndCashEquivalentsAtCarryingValue": "70679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-363179000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-17382000", "operatingCashflow": "-30178000", "capitalExpenditures": "37470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1631000", "cashflowFromInvestment": "-37470000", "stockBasedCompensation": "1450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31187000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 355967000, "cost_of_revenue": 331913000, "gross_profit": 24054000, "ebit": -13569000, "ebitda": 17682000, "pretax_income": -37544000, "tax_provision": -5592000, "net_income": -31970000, "net_income_to_common": -31970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129860000, "total_current_assets": 572502000, "total_assets": 2117531000, "short_term_debt": 29022000, "long_term_debt": 707011000, "total_debt": 736033000, "total_liabilities": 1418110000, "total_equity": 688084000, "shares_outstanding": 66216983, "goodwill_and_intangibles": 8652000 }, "cash_flow": { "operating_cash_flow": 39616000, "capital_expenditure": 37510000, "free_cash_flow": 77126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325037, "ticker_id": 3477, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13569000", "ebitda": "17682000", "netIncome": "-31970000", "grossProfit": "24054000", "depreciation": "None", "totalRevenue": "355967000", "costOfRevenue": "331913000", "interestIncome": "None", "incomeBeforeTax": "-37544000", "interestExpense": "23603000", "operatingIncome": "-15093000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5592000", "reportedCurrency": "USD", "netInterestIncome": "-23603000", "nonInterestIncome": "None", "operatingExpenses": "39147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31251000", "sellingGeneralAndAdministrative": "23259000", "netIncomeFromContinuingOperations": "-31952000" }, "balance": { "goodwill": "None", "inventory": "212037000", "commonStock": "668000", "currentDebt": "None", "investments": "None", "totalAssets": "2117531000", "longTermDebt": "707011000", "shortTermDebt": "29022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8652000", "reportedCurrency": "USD", "retainedEarnings": "301213000", "totalLiabilities": "1418110000", "otherCurrentAssets": "63344000", "totalCurrentAssets": "572502000", "currentLongTermDebt": "29022000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167261000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1545029000", "currentAccountsPayable": "199848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "736033000", "totalShareholderEquity": "688084000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158050000", "totalCurrentLiabilities": "404807000", "otherNonCurrentLiabilities": "44986000", "totalNonCurrentLiabilities": "1013303000", "cashAndShortTermInvestments": "129860000", "commonStockSharesOutstanding": "66216983", "intangibleAssetsExcludingGoodwill": "8652000", "cashAndCashEquivalentsAtCarryingValue": "129860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3222000", "operatingCashflow": "39616000", "capitalExpenditures": "37510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-718000", "cashflowFromInvestment": "-37510000", "stockBasedCompensation": "1805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355967000, "cost_of_revenue": 331913000, "gross_profit": 24054000, "research_and_development": null, "selling_general_admin": 23259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13569000, "depreciation_amortisation": 31251000, "ebitda": 17682000, "interest_expense": 23603000, "interest_income": null, "other_non_operating": null, "pretax_income": -37544000, "tax_provision": -5592000, "effective_tax_rate": null, "net_income": -31970000, "net_income_continuing_ops": -31952000, "net_income_to_common": -31970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129860000, "short_term_investments": null, "net_receivables": 167261000, "inventory": 212037000, "other_current_assets": null, "total_current_assets": 572502000, "net_ppe": null, "goodwill": null, "intangible_assets": 8652000, "goodwill_and_intangibles": 8652000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1545029000, "total_assets": 2117531000, "short_term_debt": 29022000, "accounts_payable": 199848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 404807000, "long_term_debt": 707011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013303000, "total_liabilities": 1418110000, "total_debt": 736033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 301213000, "total_equity": 688084000, "shares_outstanding": 66216983, "operating_cash_flow": 39616000, "stock_based_compensation": 1805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37510000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -718000, "free_cash_flow": 77126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13569000", "ebitda": "17682000", "netIncome": "-31970000", "grossProfit": "24054000", "depreciation": "None", "totalRevenue": "355967000", "costOfRevenue": "331913000", "interestIncome": "None", "incomeBeforeTax": "-37544000", "interestExpense": "23603000", "operatingIncome": "-15093000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5592000", "reportedCurrency": "USD", "netInterestIncome": "-23603000", "nonInterestIncome": "None", "operatingExpenses": "39147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31251000", "sellingGeneralAndAdministrative": "23259000", "netIncomeFromContinuingOperations": "-31952000" }, "balance": { "goodwill": "None", "inventory": "212037000", "commonStock": "668000", "currentDebt": "None", "investments": "None", "totalAssets": "2117531000", "longTermDebt": "707011000", "shortTermDebt": "29022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8652000", "reportedCurrency": "USD", "retainedEarnings": "301213000", "totalLiabilities": "1418110000", "otherCurrentAssets": "63344000", "totalCurrentAssets": "572502000", "currentLongTermDebt": "29022000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167261000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1545029000", "currentAccountsPayable": "199848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "736033000", "totalShareholderEquity": "688084000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158050000", "totalCurrentLiabilities": "404807000", "otherNonCurrentLiabilities": "44986000", "totalNonCurrentLiabilities": "1013303000", "cashAndShortTermInvestments": "129860000", "commonStockSharesOutstanding": "66216983", "intangibleAssetsExcludingGoodwill": "8652000", "cashAndCashEquivalentsAtCarryingValue": "129860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3222000", "operatingCashflow": "39616000", "capitalExpenditures": "37510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-718000", "cashflowFromInvestment": "-37510000", "stockBasedCompensation": "1805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31251000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 422504000, "cost_of_revenue": 385561000, "gross_profit": 36943000, "ebit": 4395000, "ebitda": 39580000, "pretax_income": -18941000, "tax_provision": -3012000, "net_income": -16219000, "net_income_to_common": -16219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125222000, "total_current_assets": 600961000, "total_assets": 2129657000, "short_term_debt": 23379000, "long_term_debt": 706444000, "total_debt": 729823000, "total_liabilities": 1405269000, "total_equity": 713885000, "shares_outstanding": 65929272, "goodwill_and_intangibles": 10404000 }, "cash_flow": { "operating_cash_flow": 54920000, "capital_expenditure": 28279000, "free_cash_flow": 83199000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325038, "ticker_id": 3477, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4395000", "ebitda": "39580000", "netIncome": "-16219000", "grossProfit": "36943000", "depreciation": "None", "totalRevenue": "422504000", "costOfRevenue": "385561000", "interestIncome": "None", "incomeBeforeTax": "-18941000", "interestExpense": "23111000", "operatingIncome": "11009000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3012000", "reportedCurrency": "USD", "netInterestIncome": "-23111000", "nonInterestIncome": "None", "operatingExpenses": "25934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35185000", "sellingGeneralAndAdministrative": "41767000", "netIncomeFromContinuingOperations": "-15929000" }, "balance": { "goodwill": "None", "inventory": "208003000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "2129657000", "longTermDebt": "706444000", "shortTermDebt": "23379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10404000", "reportedCurrency": "USD", "retainedEarnings": "333591000", "totalLiabilities": "1405269000", "otherCurrentAssets": "51127000", "totalCurrentAssets": "600961000", "currentLongTermDebt": "23379000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528696000", "currentAccountsPayable": "196249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729823000", "totalShareholderEquity": "713885000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158696000", "totalCurrentLiabilities": "400162000", "otherNonCurrentLiabilities": "47273000", "totalNonCurrentLiabilities": "1005107000", "cashAndShortTermInvestments": "125222000", "commonStockSharesOutstanding": "65929272", "intangibleAssetsExcludingGoodwill": "10404000", "cashAndCashEquivalentsAtCarryingValue": "125222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "24351000", "operatingCashflow": "54920000", "capitalExpenditures": "28279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32500000", "cashflowFromInvestment": "-28279000", "stockBasedCompensation": "3415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422504000, "cost_of_revenue": 385561000, "gross_profit": 36943000, "research_and_development": null, "selling_general_admin": 41767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4395000, "depreciation_amortisation": 35185000, "ebitda": 39580000, "interest_expense": 23111000, "interest_income": null, "other_non_operating": null, "pretax_income": -18941000, "tax_provision": -3012000, "effective_tax_rate": null, "net_income": -16219000, "net_income_continuing_ops": -15929000, "net_income_to_common": -16219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125222000, "short_term_investments": null, "net_receivables": 216609000, "inventory": 208003000, "other_current_assets": null, "total_current_assets": 600961000, "net_ppe": null, "goodwill": null, "intangible_assets": 10404000, "goodwill_and_intangibles": 10404000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1528696000, "total_assets": 2129657000, "short_term_debt": 23379000, "accounts_payable": 196249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400162000, "long_term_debt": 706444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1005107000, "total_liabilities": 1405269000, "total_debt": 729823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 333591000, "total_equity": 713885000, "shares_outstanding": 65929272, "operating_cash_flow": 54920000, "stock_based_compensation": 3415000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28279000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32500000, "free_cash_flow": 83199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4395000", "ebitda": "39580000", "netIncome": "-16219000", "grossProfit": "36943000", "depreciation": "None", "totalRevenue": "422504000", "costOfRevenue": "385561000", "interestIncome": "None", "incomeBeforeTax": "-18941000", "interestExpense": "23111000", "operatingIncome": "11009000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3012000", "reportedCurrency": "USD", "netInterestIncome": "-23111000", "nonInterestIncome": "None", "operatingExpenses": "25934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35185000", "sellingGeneralAndAdministrative": "41767000", "netIncomeFromContinuingOperations": "-15929000" }, "balance": { "goodwill": "None", "inventory": "208003000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "2129657000", "longTermDebt": "706444000", "shortTermDebt": "23379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10404000", "reportedCurrency": "USD", "retainedEarnings": "333591000", "totalLiabilities": "1405269000", "otherCurrentAssets": "51127000", "totalCurrentAssets": "600961000", "currentLongTermDebt": "23379000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528696000", "currentAccountsPayable": "196249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729823000", "totalShareholderEquity": "713885000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158696000", "totalCurrentLiabilities": "400162000", "otherNonCurrentLiabilities": "47273000", "totalNonCurrentLiabilities": "1005107000", "cashAndShortTermInvestments": "125222000", "commonStockSharesOutstanding": "65929272", "intangibleAssetsExcludingGoodwill": "10404000", "cashAndCashEquivalentsAtCarryingValue": "125222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "24351000", "operatingCashflow": "54920000", "capitalExpenditures": "28279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32500000", "cashflowFromInvestment": "-28279000", "stockBasedCompensation": "3415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35185000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 401103000, "cost_of_revenue": 357534000, "gross_profit": 43569000, "ebit": -16190000, "ebitda": 19004000, "pretax_income": -37193000, "tax_provision": -4595000, "net_income": -32598000, "net_income_to_common": -32598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136091000, "total_current_assets": 629009000, "total_assets": 2159360000, "short_term_debt": 25578000, "long_term_debt": 747675000, "total_debt": 773253000, "total_liabilities": 1426648000, "total_equity": 732712000, "shares_outstanding": 65892750, "goodwill_and_intangibles": 12157000 }, "cash_flow": { "operating_cash_flow": 49832000, "capital_expenditure": 21645000, "free_cash_flow": 71477000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325040, "ticker_id": 3477, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16190000", "ebitda": "19004000", "netIncome": "-32598000", "grossProfit": "43569000", "depreciation": "None", "totalRevenue": "401103000", "costOfRevenue": "357534000", "interestIncome": "None", "incomeBeforeTax": "-37193000", "interestExpense": "20479000", "operatingIncome": "-16800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4595000", "reportedCurrency": "USD", "netInterestIncome": "-20479000", "nonInterestIncome": "None", "operatingExpenses": "60369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35194000", "sellingGeneralAndAdministrative": "22685000", "netIncomeFromContinuingOperations": "-32598000" }, "balance": { "goodwill": "None", "inventory": "234034000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "2159360000", "longTermDebt": "747675000", "shortTermDebt": "25578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "12157000", "reportedCurrency": "USD", "retainedEarnings": "349810000", "totalLiabilities": "1426648000", "otherCurrentAssets": "62790000", "totalCurrentAssets": "629009000", "currentLongTermDebt": "25578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1530351000", "currentAccountsPayable": "166934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "773253000", "totalShareholderEquity": "732712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151065000", "totalCurrentLiabilities": "363855000", "otherNonCurrentLiabilities": "46034000", "totalNonCurrentLiabilities": "1062793000", "cashAndShortTermInvestments": "136091000", "commonStockSharesOutstanding": "65892750", "intangibleAssetsExcludingGoodwill": "12157000", "cashAndCashEquivalentsAtCarryingValue": "136091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7571000", "operatingCashflow": "49832000", "capitalExpenditures": "21645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8871000", "cashflowFromInvestment": "-21645000", "stockBasedCompensation": "1619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401103000, "cost_of_revenue": 357534000, "gross_profit": 43569000, "research_and_development": null, "selling_general_admin": 22685000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16190000, "depreciation_amortisation": 35194000, "ebitda": 19004000, "interest_expense": 20479000, "interest_income": null, "other_non_operating": null, "pretax_income": -37193000, "tax_provision": -4595000, "effective_tax_rate": null, "net_income": -32598000, "net_income_continuing_ops": -32598000, "net_income_to_common": -32598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136091000, "short_term_investments": null, "net_receivables": 196094000, "inventory": 234034000, "other_current_assets": null, "total_current_assets": 629009000, "net_ppe": null, "goodwill": null, "intangible_assets": 12157000, "goodwill_and_intangibles": 12157000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1530351000, "total_assets": 2159360000, "short_term_debt": 25578000, "accounts_payable": 166934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 363855000, "long_term_debt": 747675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1062793000, "total_liabilities": 1426648000, "total_debt": 773253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 349810000, "total_equity": 732712000, "shares_outstanding": 65892750, "operating_cash_flow": 49832000, "stock_based_compensation": 1619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8871000, "free_cash_flow": 71477000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16190000", "ebitda": "19004000", "netIncome": "-32598000", "grossProfit": "43569000", "depreciation": "None", "totalRevenue": "401103000", "costOfRevenue": "357534000", "interestIncome": "None", "incomeBeforeTax": "-37193000", "interestExpense": "20479000", "operatingIncome": "-16800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4595000", "reportedCurrency": "USD", "netInterestIncome": "-20479000", "nonInterestIncome": "None", "operatingExpenses": "60369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35194000", "sellingGeneralAndAdministrative": "22685000", "netIncomeFromContinuingOperations": "-32598000" }, "balance": { "goodwill": "None", "inventory": "234034000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "2159360000", "longTermDebt": "747675000", "shortTermDebt": "25578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "12157000", "reportedCurrency": "USD", "retainedEarnings": "349810000", "totalLiabilities": "1426648000", "otherCurrentAssets": "62790000", "totalCurrentAssets": "629009000", "currentLongTermDebt": "25578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1530351000", "currentAccountsPayable": "166934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "773253000", "totalShareholderEquity": "732712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151065000", "totalCurrentLiabilities": "363855000", "otherNonCurrentLiabilities": "46034000", "totalNonCurrentLiabilities": "1062793000", "cashAndShortTermInvestments": "136091000", "commonStockSharesOutstanding": "65892750", "intangibleAssetsExcludingGoodwill": "12157000", "cashAndCashEquivalentsAtCarryingValue": "136091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7571000", "operatingCashflow": "49832000", "capitalExpenditures": "21645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8871000", "cashflowFromInvestment": "-21645000", "stockBasedCompensation": "1619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35194000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 419045000, "cost_of_revenue": 370736000, "gross_profit": 48309000, "ebit": 29045000, "ebitda": 62556000, "pretax_income": 7324000, "tax_provision": -849000, "net_income": 11390000, "net_income_to_common": 11390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114146000, "total_current_assets": 634953000, "total_assets": 2196972000, "short_term_debt": 25002000, "long_term_debt": 752751000, "total_debt": 777753000, "total_liabilities": 1441838000, "total_equity": 755134000, "shares_outstanding": 68790311, "goodwill_and_intangibles": 13909000 }, "cash_flow": { "operating_cash_flow": 87593000, "capital_expenditure": 25459000, "free_cash_flow": 113052000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325041, "ticker_id": 3477, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29045000", "ebitda": "62556000", "netIncome": "11390000", "grossProfit": "48309000", "depreciation": "None", "totalRevenue": "419045000", "costOfRevenue": "370736000", "interestIncome": "None", "incomeBeforeTax": "7324000", "interestExpense": "21270000", "operatingIncome": "28197000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-849000", "reportedCurrency": "USD", "netInterestIncome": "-21270000", "nonInterestIncome": "None", "operatingExpenses": "20112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33511000", "sellingGeneralAndAdministrative": "21809000", "netIncomeFromContinuingOperations": "8173000" }, "balance": { "goodwill": "None", "inventory": "225474000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "2196972000", "longTermDebt": "752751000", "shortTermDebt": "25002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "13909000", "reportedCurrency": "USD", "retainedEarnings": "382408000", "totalLiabilities": "1441838000", "otherCurrentAssets": "74357000", "totalCurrentAssets": "634953000", "currentLongTermDebt": "25002000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562019000", "currentAccountsPayable": "186009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777753000", "totalShareholderEquity": "755134000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146082000", "totalCurrentLiabilities": "376600000", "otherNonCurrentLiabilities": "43954000", "totalNonCurrentLiabilities": "1065238000", "cashAndShortTermInvestments": "114146000", "commonStockSharesOutstanding": "68790311", "intangibleAssetsExcludingGoodwill": "13909000", "cashAndCashEquivalentsAtCarryingValue": "114146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2317000", "operatingCashflow": "87593000", "capitalExpenditures": "25459000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2034000", "cashflowFromInvestment": "-25459000", "stockBasedCompensation": "1690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419045000, "cost_of_revenue": 370736000, "gross_profit": 48309000, "research_and_development": null, "selling_general_admin": 21809000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29045000, "depreciation_amortisation": 33511000, "ebitda": 62556000, "interest_expense": 21270000, "interest_income": null, "other_non_operating": null, "pretax_income": 7324000, "tax_provision": -849000, "effective_tax_rate": null, "net_income": 11390000, "net_income_continuing_ops": 8173000, "net_income_to_common": 11390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114146000, "short_term_investments": null, "net_receivables": 220976000, "inventory": 225474000, "other_current_assets": null, "total_current_assets": 634953000, "net_ppe": null, "goodwill": null, "intangible_assets": 13909000, "goodwill_and_intangibles": 13909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1562019000, "total_assets": 2196972000, "short_term_debt": 25002000, "accounts_payable": 186009000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376600000, "long_term_debt": 752751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1065238000, "total_liabilities": 1441838000, "total_debt": 777753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 382408000, "total_equity": 755134000, "shares_outstanding": 68790311, "operating_cash_flow": 87593000, "stock_based_compensation": 1690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25459000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25459000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2034000, "free_cash_flow": 113052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29045000", "ebitda": "62556000", "netIncome": "11390000", "grossProfit": "48309000", "depreciation": "None", "totalRevenue": "419045000", "costOfRevenue": "370736000", "interestIncome": "None", "incomeBeforeTax": "7324000", "interestExpense": "21270000", "operatingIncome": "28197000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-849000", "reportedCurrency": "USD", "netInterestIncome": "-21270000", "nonInterestIncome": "None", "operatingExpenses": "20112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33511000", "sellingGeneralAndAdministrative": "21809000", "netIncomeFromContinuingOperations": "8173000" }, "balance": { "goodwill": "None", "inventory": "225474000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "2196972000", "longTermDebt": "752751000", "shortTermDebt": "25002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "13909000", "reportedCurrency": "USD", "retainedEarnings": "382408000", "totalLiabilities": "1441838000", "otherCurrentAssets": "74357000", "totalCurrentAssets": "634953000", "currentLongTermDebt": "25002000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562019000", "currentAccountsPayable": "186009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777753000", "totalShareholderEquity": "755134000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146082000", "totalCurrentLiabilities": "376600000", "otherNonCurrentLiabilities": "43954000", "totalNonCurrentLiabilities": "1065238000", "cashAndShortTermInvestments": "114146000", "commonStockSharesOutstanding": "68790311", "intangibleAssetsExcludingGoodwill": "13909000", "cashAndCashEquivalentsAtCarryingValue": "114146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2317000", "operatingCashflow": "87593000", "capitalExpenditures": "25459000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2034000", "cashflowFromInvestment": "-25459000", "stockBasedCompensation": "1690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33511000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 387656000, "cost_of_revenue": 350895000, "gross_profit": 36761000, "ebit": 19265000, "ebitda": 52548000, "pretax_income": -2042000, "tax_provision": -472000, "net_income": -1570000, "net_income_to_common": -1570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54608000, "total_current_assets": 545557000, "total_assets": 2135046000, "short_term_debt": 23056000, "long_term_debt": 755626000, "total_debt": 778682000, "total_liabilities": 1393296000, "total_equity": 741750000, "shares_outstanding": 65447453, "goodwill_and_intangibles": 15661000 }, "cash_flow": { "operating_cash_flow": 11265000, "capital_expenditure": 32561000, "free_cash_flow": 43826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325042, "ticker_id": 3477, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19265000", "ebitda": "52548000", "netIncome": "-1570000", "grossProfit": "36761000", "depreciation": "None", "totalRevenue": "387656000", "costOfRevenue": "350895000", "interestIncome": "None", "incomeBeforeTax": "-2042000", "interestExpense": "20855000", "operatingIncome": "17075000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-472000", "reportedCurrency": "USD", "netInterestIncome": "-20855000", "nonInterestIncome": "None", "operatingExpenses": "19686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33283000", "sellingGeneralAndAdministrative": "21075000", "netIncomeFromContinuingOperations": "-1570000" }, "balance": { "goodwill": "None", "inventory": "228050000", "commonStock": "655000", "currentDebt": "None", "investments": "None", "totalAssets": "2135046000", "longTermDebt": "755626000", "shortTermDebt": "23056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15661000", "reportedCurrency": "USD", "retainedEarnings": "371018000", "totalLiabilities": "1393296000", "otherCurrentAssets": "61152000", "totalCurrentAssets": "545557000", "currentLongTermDebt": "23056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1589489000", "currentAccountsPayable": "157697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "778682000", "totalShareholderEquity": "741750000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118765000", "totalCurrentLiabilities": "332490000", "otherNonCurrentLiabilities": "31395000", "totalNonCurrentLiabilities": "1060806000", "cashAndShortTermInvestments": "54608000", "commonStockSharesOutstanding": "65447453", "intangibleAssetsExcludingGoodwill": "15661000", "cashAndCashEquivalentsAtCarryingValue": "54608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-21231000", "operatingCashflow": "11265000", "capitalExpenditures": "32561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "927000", "cashflowFromInvestment": "-32561000", "stockBasedCompensation": "1780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387656000, "cost_of_revenue": 350895000, "gross_profit": 36761000, "research_and_development": null, "selling_general_admin": 21075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19265000, "depreciation_amortisation": 33283000, "ebitda": 52548000, "interest_expense": 20855000, "interest_income": null, "other_non_operating": null, "pretax_income": -2042000, "tax_provision": -472000, "effective_tax_rate": null, "net_income": -1570000, "net_income_continuing_ops": -1570000, "net_income_to_common": -1570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54608000, "short_term_investments": null, "net_receivables": 201747000, "inventory": 228050000, "other_current_assets": null, "total_current_assets": 545557000, "net_ppe": null, "goodwill": null, "intangible_assets": 15661000, "goodwill_and_intangibles": 15661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1589489000, "total_assets": 2135046000, "short_term_debt": 23056000, "accounts_payable": 157697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 332490000, "long_term_debt": 755626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1060806000, "total_liabilities": 1393296000, "total_debt": 778682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 371018000, "total_equity": 741750000, "shares_outstanding": 65447453, "operating_cash_flow": 11265000, "stock_based_compensation": 1780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32561000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 927000, "free_cash_flow": 43826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19265000", "ebitda": "52548000", "netIncome": "-1570000", "grossProfit": "36761000", "depreciation": "None", "totalRevenue": "387656000", "costOfRevenue": "350895000", "interestIncome": "None", "incomeBeforeTax": "-2042000", "interestExpense": "20855000", "operatingIncome": "17075000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-472000", "reportedCurrency": "USD", "netInterestIncome": "-20855000", "nonInterestIncome": "None", "operatingExpenses": "19686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33283000", "sellingGeneralAndAdministrative": "21075000", "netIncomeFromContinuingOperations": "-1570000" }, "balance": { "goodwill": "None", "inventory": "228050000", "commonStock": "655000", "currentDebt": "None", "investments": "None", "totalAssets": "2135046000", "longTermDebt": "755626000", "shortTermDebt": "23056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15661000", "reportedCurrency": "USD", "retainedEarnings": "371018000", "totalLiabilities": "1393296000", "otherCurrentAssets": "61152000", "totalCurrentAssets": "545557000", "currentLongTermDebt": "23056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1589489000", "currentAccountsPayable": "157697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "778682000", "totalShareholderEquity": "741750000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118765000", "totalCurrentLiabilities": "332490000", "otherNonCurrentLiabilities": "31395000", "totalNonCurrentLiabilities": "1060806000", "cashAndShortTermInvestments": "54608000", "commonStockSharesOutstanding": "65447453", "intangibleAssetsExcludingGoodwill": "15661000", "cashAndCashEquivalentsAtCarryingValue": "54608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-21231000", "operatingCashflow": "11265000", "capitalExpenditures": "32561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "927000", "cashflowFromInvestment": "-32561000", "stockBasedCompensation": "1780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33283000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 422486000, "cost_of_revenue": 395132000, "gross_profit": 27354000, "ebit": -60422000, "ebitda": -24512000, "pretax_income": -82676000, "tax_provision": -21084000, "net_income": -61592000, "net_income_to_common": -61592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75768000, "total_current_assets": 575058000, "total_assets": 2182700000, "short_term_debt": 25283000, "long_term_debt": 752174000, "total_debt": 777457000, "total_liabilities": 1436253000, "total_equity": 746447000, "shares_outstanding": 65356895, "goodwill_and_intangibles": 17414000 }, "cash_flow": { "operating_cash_flow": 54135000, "capital_expenditure": 32467000, "free_cash_flow": 86602000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325043, "ticker_id": 3477, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60422000", "ebitda": "-24512000", "netIncome": "-61592000", "grossProfit": "27354000", "depreciation": "None", "totalRevenue": "422486000", "costOfRevenue": "395132000", "interestIncome": "None", "incomeBeforeTax": "-82676000", "interestExpense": "21861000", "operatingIncome": "-60962000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-21084000", "reportedCurrency": "USD", "netInterestIncome": "-21861000", "nonInterestIncome": "None", "operatingExpenses": "88316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35910000", "sellingGeneralAndAdministrative": "17059000", "netIncomeFromContinuingOperations": "-61592000" }, "balance": { "goodwill": "None", "inventory": "207474000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "2182700000", "longTermDebt": "752174000", "shortTermDebt": "25283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17414000", "reportedCurrency": "USD", "retainedEarnings": "372588000", "totalLiabilities": "1436253000", "otherCurrentAssets": "74904000", "totalCurrentAssets": "575058000", "currentLongTermDebt": "25283000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1607642000", "currentAccountsPayable": "186226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777457000", "totalShareholderEquity": "746447000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "133108000", "totalCurrentLiabilities": "375830000", "otherNonCurrentLiabilities": "31108000", "totalNonCurrentLiabilities": "1060423000", "cashAndShortTermInvestments": "75768000", "commonStockSharesOutstanding": "65356895", "intangibleAssetsExcludingGoodwill": "17414000", "cashAndCashEquivalentsAtCarryingValue": "75768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61592000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "36648000", "operatingCashflow": "54135000", "capitalExpenditures": "32467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24825000", "cashflowFromInvestment": "-31663000", "stockBasedCompensation": "1146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422486000, "cost_of_revenue": 395132000, "gross_profit": 27354000, "research_and_development": 6000000, "selling_general_admin": 17059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60422000, "depreciation_amortisation": 35910000, "ebitda": -24512000, "interest_expense": 21861000, "interest_income": null, "other_non_operating": null, "pretax_income": -82676000, "tax_provision": -21084000, "effective_tax_rate": null, "net_income": -61592000, "net_income_continuing_ops": -61592000, "net_income_to_common": -61592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75768000, "short_term_investments": null, "net_receivables": 216912000, "inventory": 207474000, "other_current_assets": null, "total_current_assets": 575058000, "net_ppe": null, "goodwill": null, "intangible_assets": 17414000, "goodwill_and_intangibles": 17414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1607642000, "total_assets": 2182700000, "short_term_debt": 25283000, "accounts_payable": 186226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375830000, "long_term_debt": 752174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1060423000, "total_liabilities": 1436253000, "total_debt": 777457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 372588000, "total_equity": 746447000, "shares_outstanding": 65356895, "operating_cash_flow": 54135000, "stock_based_compensation": 1146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32467000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24825000, "free_cash_flow": 86602000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60422000", "ebitda": "-24512000", "netIncome": "-61592000", "grossProfit": "27354000", "depreciation": "None", "totalRevenue": "422486000", "costOfRevenue": "395132000", "interestIncome": "None", "incomeBeforeTax": "-82676000", "interestExpense": "21861000", "operatingIncome": "-60962000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-21084000", "reportedCurrency": "USD", "netInterestIncome": "-21861000", "nonInterestIncome": "None", "operatingExpenses": "88316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35910000", "sellingGeneralAndAdministrative": "17059000", "netIncomeFromContinuingOperations": "-61592000" }, "balance": { "goodwill": "None", "inventory": "207474000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "2182700000", "longTermDebt": "752174000", "shortTermDebt": "25283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17414000", "reportedCurrency": "USD", "retainedEarnings": "372588000", "totalLiabilities": "1436253000", "otherCurrentAssets": "74904000", "totalCurrentAssets": "575058000", "currentLongTermDebt": "25283000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1607642000", "currentAccountsPayable": "186226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777457000", "totalShareholderEquity": "746447000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "133108000", "totalCurrentLiabilities": "375830000", "otherNonCurrentLiabilities": "31108000", "totalNonCurrentLiabilities": "1060423000", "cashAndShortTermInvestments": "75768000", "commonStockSharesOutstanding": "65356895", "intangibleAssetsExcludingGoodwill": "17414000", "cashAndCashEquivalentsAtCarryingValue": "75768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61592000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "36648000", "operatingCashflow": "54135000", "capitalExpenditures": "32467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24825000", "cashflowFromInvestment": "-31663000", "stockBasedCompensation": "1146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35910000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 368670000, "cost_of_revenue": 359938000, "gross_profit": 8732000, "ebit": -10658000, "ebitda": 25726000, "pretax_income": -31932000, "tax_provision": -5392000, "net_income": -25100000, "net_income_to_common": -25100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27127000, "total_current_assets": 518328000, "total_assets": 2175666000, "short_term_debt": 22856000, "long_term_debt": 730000000, "total_debt": 752856000, "total_liabilities": 1389989000, "total_equity": 785677000, "shares_outstanding": 65343418, "goodwill_and_intangibles": 19166000 }, "cash_flow": { "operating_cash_flow": -1721000, "capital_expenditure": 41049000, "free_cash_flow": 39328000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325045, "ticker_id": 3477, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10658000", "ebitda": "25726000", "netIncome": "-25100000", "grossProfit": "8732000", "depreciation": "None", "totalRevenue": "368670000", "costOfRevenue": "359938000", "interestIncome": "None", "incomeBeforeTax": "-31932000", "interestExpense": "21000000", "operatingIncome": "-14440000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5392000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "23172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36384000", "sellingGeneralAndAdministrative": "21162000", "netIncomeFromContinuingOperations": "-27000000" }, "balance": { "goodwill": "None", "inventory": "242691000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "2175666000", "longTermDebt": "730000000", "shortTermDebt": "22856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "19166000", "reportedCurrency": "USD", "retainedEarnings": "434180000", "totalLiabilities": "1389989000", "otherCurrentAssets": "72696000", "totalCurrentAssets": "518328000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1657338000", "currentAccountsPayable": "171333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1150069000", "shortLongTermDebtTotal": "767529000", "totalShareholderEquity": "785677000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116908000", "totalCurrentLiabilities": "334410000", "otherNonCurrentLiabilities": "167000000", "totalNonCurrentLiabilities": "1055579000", "cashAndShortTermInvestments": "27127000", "commonStockSharesOutstanding": "65343418", "intangibleAssetsExcludingGoodwill": "19166000", "cashAndCashEquivalentsAtCarryingValue": "27127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-24379000", "operatingCashflow": "-1721000", "capitalExpenditures": "41049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86134000", "cashflowFromInvestment": "-41295000", "stockBasedCompensation": "1990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368670000, "cost_of_revenue": 359938000, "gross_profit": 8732000, "research_and_development": null, "selling_general_admin": 21162000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10658000, "depreciation_amortisation": 36384000, "ebitda": 25726000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": -31932000, "tax_provision": -5392000, "effective_tax_rate": null, "net_income": -25100000, "net_income_continuing_ops": -27000000, "net_income_to_common": -25100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27127000, "short_term_investments": null, "net_receivables": 175814000, "inventory": 242691000, "other_current_assets": null, "total_current_assets": 518328000, "net_ppe": null, "goodwill": null, "intangible_assets": 19166000, "goodwill_and_intangibles": 19166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1657338000, "total_assets": 2175666000, "short_term_debt": 22856000, "accounts_payable": 171333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334410000, "long_term_debt": 730000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1055579000, "total_liabilities": 1389989000, "total_debt": 752856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 434180000, "total_equity": 785677000, "shares_outstanding": 65343418, "operating_cash_flow": -1721000, "stock_based_compensation": 1990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41049000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41295000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86134000, "free_cash_flow": 39328000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10658000", "ebitda": "25726000", "netIncome": "-25100000", "grossProfit": "8732000", "depreciation": "None", "totalRevenue": "368670000", "costOfRevenue": "359938000", "interestIncome": "None", "incomeBeforeTax": "-31932000", "interestExpense": "21000000", "operatingIncome": "-14440000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5392000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "23172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36384000", "sellingGeneralAndAdministrative": "21162000", "netIncomeFromContinuingOperations": "-27000000" }, "balance": { "goodwill": "None", "inventory": "242691000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "2175666000", "longTermDebt": "730000000", "shortTermDebt": "22856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "19166000", "reportedCurrency": "USD", "retainedEarnings": "434180000", "totalLiabilities": "1389989000", "otherCurrentAssets": "72696000", "totalCurrentAssets": "518328000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1657338000", "currentAccountsPayable": "171333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1150069000", "shortLongTermDebtTotal": "767529000", "totalShareholderEquity": "785677000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116908000", "totalCurrentLiabilities": "334410000", "otherNonCurrentLiabilities": "167000000", "totalNonCurrentLiabilities": "1055579000", "cashAndShortTermInvestments": "27127000", "commonStockSharesOutstanding": "65343418", "intangibleAssetsExcludingGoodwill": "19166000", "cashAndCashEquivalentsAtCarryingValue": "27127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-24379000", "operatingCashflow": "-1721000", "capitalExpenditures": "41049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86134000", "cashflowFromInvestment": "-41295000", "stockBasedCompensation": "1990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36384000", "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": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "income_statement": { "revenue": 385413000, "cost_of_revenue": 370785000, "gross_profit": 14628000, "ebit": -2750000, "ebitda": 29682000, "pretax_income": -18871000, "tax_provision": -3249000, "net_income": -16750000, "net_income_to_common": -16750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156860000, "total_current_assets": 639614000, "total_assets": 2306002000, "short_term_debt": 85990000, "long_term_debt": 753000000, "total_debt": 838990000, "total_liabilities": 1491985000, "total_equity": 814017000, "shares_outstanding": 65226344, "goodwill_and_intangibles": 20918000 }, "cash_flow": { "operating_cash_flow": 32471000, "capital_expenditure": 32974000, "free_cash_flow": 65445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325046, "ticker_id": 3477, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:43.826993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2750000", "ebitda": "29682000", "netIncome": "-16750000", "grossProfit": "14628000", "depreciation": "None", "totalRevenue": "385413000", "costOfRevenue": "370785000", "interestIncome": "None", "incomeBeforeTax": "-18871000", "interestExpense": "15438000", "operatingIncome": "-6456000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3249000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "21084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2624000", "costofGoodsAndServicesSold": "370785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32432000", "sellingGeneralAndAdministrative": "17597000", "netIncomeFromContinuingOperations": "-16000000" }, "balance": { "goodwill": "None", "inventory": "219313000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "2306002000", "longTermDebt": "753000000", "shortTermDebt": "85990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "20918000", "reportedCurrency": "USD", "retainedEarnings": "459280000", "totalLiabilities": "1491985000", "otherCurrentAssets": "85976000", "totalCurrentAssets": "639614000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1666388000", "currentAccountsPayable": "179497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151720000", "shortLongTermDebtTotal": "851367000", "totalShareholderEquity": "814017000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "120868000", "totalCurrentLiabilities": "410349000", "otherNonCurrentLiabilities": "170000000", "totalNonCurrentLiabilities": "1081636000", "cashAndShortTermInvestments": "156860000", "commonStockSharesOutstanding": "65226344", "intangibleAssetsExcludingGoodwill": "20918000", "cashAndCashEquivalentsAtCarryingValue": "156860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16750000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "18080000", "operatingCashflow": "32471000", "capitalExpenditures": "32974000", "changeInReceivables": "26897000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12049000", "cashflowFromInvestment": "-32975000", "stockBasedCompensation": "1893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12553000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-254000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 385413000, "cost_of_revenue": 370785000, "gross_profit": 14628000, "research_and_development": null, "selling_general_admin": 17597000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2750000, "depreciation_amortisation": 32432000, "ebitda": 29682000, "interest_expense": 15438000, "interest_income": null, "other_non_operating": null, "pretax_income": -18871000, "tax_provision": -3249000, "effective_tax_rate": null, "net_income": -16750000, "net_income_continuing_ops": -16000000, "net_income_to_common": -16750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156860000, "short_term_investments": null, "net_receivables": 177465000, "inventory": 219313000, "other_current_assets": null, "total_current_assets": 639614000, "net_ppe": null, "goodwill": null, "intangible_assets": 20918000, "goodwill_and_intangibles": 20918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1666388000, "total_assets": 2306002000, "short_term_debt": 85990000, "accounts_payable": 179497000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410349000, "long_term_debt": 753000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1081636000, "total_liabilities": 1491985000, "total_debt": 838990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 459280000, "total_equity": 814017000, "shares_outstanding": 65226344, "operating_cash_flow": 32471000, "stock_based_compensation": 1893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32975000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12049000, "free_cash_flow": 65445000, "net_change_in_cash": -12553000 }, "raw_data": { "income": { "ebit": "-2750000", "ebitda": "29682000", "netIncome": "-16750000", "grossProfit": "14628000", "depreciation": "None", "totalRevenue": "385413000", "costOfRevenue": "370785000", "interestIncome": "None", "incomeBeforeTax": "-18871000", "interestExpense": "15438000", "operatingIncome": "-6456000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3249000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "21084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2624000", "costofGoodsAndServicesSold": "370785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32432000", "sellingGeneralAndAdministrative": "17597000", "netIncomeFromContinuingOperations": "-16000000" }, "balance": { "goodwill": "None", "inventory": "219313000", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "2306002000", "longTermDebt": "753000000", "shortTermDebt": "85990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "20918000", "reportedCurrency": "USD", "retainedEarnings": "459280000", "totalLiabilities": "1491985000", "otherCurrentAssets": "85976000", "totalCurrentAssets": "639614000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1666388000", "currentAccountsPayable": "179497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151720000", "shortLongTermDebtTotal": "851367000", "totalShareholderEquity": "814017000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "120868000", "totalCurrentLiabilities": "410349000", "otherNonCurrentLiabilities": "170000000", "totalNonCurrentLiabilities": "1081636000", "cashAndShortTermInvestments": "156860000", "commonStockSharesOutstanding": "65226344", "intangibleAssetsExcludingGoodwill": "20918000", "cashAndCashEquivalentsAtCarryingValue": "156860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16750000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "18080000", "operatingCashflow": "32471000", "capitalExpenditures": "32974000", "changeInReceivables": "26897000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12049000", "cashflowFromInvestment": "-32975000", "stockBasedCompensation": "1893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12553000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-254000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32432000", "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": "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": "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" ] } } }