{ "ticker": { "uuid": "36ed5400-b4da-4150-8d79-c6ce70facb85", "symbol": "HZO", "name": "MarineMax Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/36ed5400-b4da-4150-8d79-c6ce70facb85/", "api_url": "https://sharemaestro.com/factors/api/tickers/36ed5400-b4da-4150-8d79-c6ce70facb85/" }, "ticker_metadata": { "id": 2002, "uuid": "36ed5400-b4da-4150-8d79-c6ce70facb85", "symbol": "HZO", "name": "MarineMax Inc", "asset_type": "equity", "market_cap": 758650000, "stock_exchange_id": 3, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "MarineMax, Inc. is a yacht and pleasure boat retailer in the United States. The company is headquartered in Clearwater, 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": "36ed5400-b4da-4150-8d79-c6ce70facb85", "symbol": "HZO", "name": "MarineMax Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/36ed5400-b4da-4150-8d79-c6ce70facb85/", "api_url": "https://sharemaestro.com/factors/api/tickers/36ed5400-b4da-4150-8d79-c6ce70facb85/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.82, "quality": 0.18, "momentum": 0.84, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 33.04, "market_cap": 726373662, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0669, "shareholder_yield": 0, "roe": -0.0681, "piotroski_f_score": 5, "momentum_12_1": 0.528, "volatility_252d": 0.4724 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.342605+00:00", "batch_id": "" }, "size": { "price_close": 33.04, "market_cap": 726373662, "market_cap_usd": 726373662, "enterprise_value": 1612725662, "shares_outstanding": 21984675, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7792, "ptbv_ratio": 1.9533, "ps_ratio": 0.324, "pcf_ratio": 3.3207, "pfcf_ratio": 2.7089, "ev_ebitda": 14.9495, "ev_ebit": 28.2375, "ev_sales": 0.7194, "ev_fcf": 6.0145, "earnings_yield": null, "fcf_yield": 0.1663, "price_to_sales": 0.324, "price_to_book": 0.7792, "price_to_cashflow": 3.3207, "ebitda_to_ev": 0.0669, "sales_yield": 1.3901 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3269, "operating_margin": 0.0255, "net_margin": -0.0283, "ebitda_margin": 0.0481, "fcf_margin": 0.1196, "roe": -0.0681, "roa": -0.026, "roic": 0.0236, "roc_greenblatt": null, "asset_turnover": 0.9182, "cash_conversion": -4.2211, "accruals_ratio": -0.1156, "sbc_to_revenue": 0.0068, "piotroski_f_score": 5, "altman_z_score": 1.7956, "earnings_stability_5y": 29.4119, "revenue_stability_5y": 0.2329, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3001, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6071, "net_debt_to_ebitda": 8.2162, "debt_to_assets": 0.4405, "interest_coverage": 0.8821, "current_ratio": 1.1806, "quick_ratio": 0.321, "net_debt": 886352000, "local_beta": 0.0016, "volatility_252d": 0.4724, "volatility_60d": 1.0449, "max_drawdown_12m": -0.1976, "risk_adjusted_momentum": 1.1179 }, "growth": { "revenue_growth_1y": -0.0739, "revenue_growth_3y_cagr": 0.0002, "revenue_growth_5y_cagr": 0.0887, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.5834, "book_value_growth_1y": 0.0023, "revenue_growth": -0.0739, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0373, "price_return_3m": 0.2301, "price_return_6m": 0.3871, "price_return_9m": 0.2487, "price_return_12m": 0.4711, "price_return_12m_ex1m": 0.528, "momentum_6m": 0.3871, "momentum_12m": 0.4711, "momentum_12_1": 0.528, "distance_from_52w_high": -0.0538, "distance_from_52w_low": 0.4823, "relative_strength": 0.3711 }, "raw_ttm": { "revenue_ttm": 2241902000, "gross_profit_ttm": 732815000, "ebit_ttm": 57113000, "ebitda_ttm": 107878000, "net_income_ttm": -63524000, "eps_diluted_ttm": -2.8895, "operating_cash_flow_ttm": 218738000, "capital_expenditure_ttm": 49401000, "fcf_ttm": 268139000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64748000, "cash_and_equivalents": 189132000, "total_current_assets": 1161093000, "total_current_liabilities": 983437000, "net_ppe": null, "total_assets": 2441561000, "total_debt": 1075484000, "total_equity": 932216000, "net_working_capital": 725278000, "book_value_per_share": 42.403, "retained_earnings": 735860000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 371866000, "tangible_book_per_share": 16.9148 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 41, "rank_ps": 9, "rank_pcf": 10, "rank_ev_ebitda": 63, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 21, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 78, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 67, "rank_fcf_margin": 66, "rank_piotroski": 61, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 24 }, "composites": { "value_composite": 18, "quality_composite": 82, "momentum_composite": 16, "growth_composite": 83, "yield_composite": 92, "svqf_composite": 29, "vc1_composite": 11, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.3842, "os_score": 0.83, "value_percentile": 0.82, "quality_percentile": 0.18, "momentum_percentile": 0.84, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 26, "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": 4516, "ticker_id": 2002, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.342605+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.04, "market_cap": 726373662, "market_cap_usd": 726373662, "enterprise_value": 1612725662, "shares_outstanding": 21984675, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.7791903, "ptbv_ratio": 1.95332099, "ps_ratio": 0.32399885, "pcf_ratio": 3.32074748, "pfcf_ratio": 2.70894447, "ev_ebitda": 14.94953245, "ev_ebit": 28.23745315, "ev_sales": 0.719356, "ev_fcf": 6.0145136, "earnings_yield": null, "fcf_yield": 0.16626448, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.326872, "operating_margin": 0.02547524, "net_margin": -0.02833487, "ebitda_margin": 0.04811896, "fcf_margin": 0.11960335, "roe": -0.06814301, "roa": -0.02601778, "roic": 0.02355411, "roc_greenblatt": null, "asset_turnover": 0.91822486, "cash_conversion": -4.22106605, "accruals_ratio": -0.11560719, "sbc_to_revenue": 0.00684954, "debt_to_equity": 1.60707175, "net_debt_to_ebitda": 8.21624428, "debt_to_assets": 0.44049033, "interest_coverage": 0.8820813, "current_ratio": 1.18064807, "quick_ratio": 0.32103938, "net_debt": 886352000, "revenue_growth_1y": -0.07390725, "revenue_growth_3y_cagr": 0.00017183, "revenue_growth_5y_cagr": 0.08872135, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.58335672, "book_value_growth_1y": 0.00232762, "piotroski_f_score": 5, "altman_z_score": 1.7955898, "earnings_stability_5y": 29.411875, "revenue_stability_5y": 0.232897, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03729604, "price_return_3m": 0.23008191, "price_return_6m": 0.38706969, "price_return_9m": 0.24867725, "price_return_12m": 0.47105966, "price_return_12m_ex1m": 0.52804987, "distance_from_52w_high": -0.05383734, "distance_from_52w_low": 0.48227905, "relative_strength": 0.37109608, "local_beta": 0.0016, "volatility_252d": 0.47237, "volatility_60d": 1.044903, "max_drawdown_12m": -0.19762419, "revenue_ttm": 2241902000, "gross_profit_ttm": 732815000, "ebit_ttm": 57113000, "ebitda_ttm": 107878000, "net_income_ttm": -63524000, "eps_diluted_ttm": -2.88946732, "operating_cash_flow_ttm": 218738000, "capital_expenditure_ttm": 49401000, "fcf_ttm": 268139000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64748000, "cash_and_equivalents": 189132000, "total_current_assets": 1161093000, "total_current_liabilities": 983437000, "net_ppe": null, "total_assets": 2441561000, "total_debt": 1075484000, "total_equity": 932216000, "net_working_capital": 725278000, "book_value_per_share": 42.40299208, "retained_earnings": 735860000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 371866000, "tangible_book_per_share": 16.91478268, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 41, "rank_ps": 9, "rank_pcf": 10, "rank_ev_ebitda": 63, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 21, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 78, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 67, "rank_fcf_margin": 66, "rank_piotroski": 61, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 24, "value_composite": 18, "quality_composite": 82, "momentum_composite": 16, "growth_composite": 83, "yield_composite": 92, "svqf_composite": 29, "vc1_composite": 11, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 26, "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": 33.04, "os": 0.83, "value": 0.82, "quality": 0.18, "momentum": 0.84, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0681, "momentum_12_1": 0.528, "complete_fields": { "id": 4516, "ticker_id": 2002, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.342605+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.04, "market_cap": 726373662, "market_cap_usd": 726373662, "enterprise_value": 1612725662, "shares_outstanding": 21984675, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.7791903, "ptbv_ratio": 1.95332099, "ps_ratio": 0.32399885, "pcf_ratio": 3.32074748, "pfcf_ratio": 2.70894447, "ev_ebitda": 14.94953245, "ev_ebit": 28.23745315, "ev_sales": 0.719356, "ev_fcf": 6.0145136, "earnings_yield": null, "fcf_yield": 0.16626448, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.326872, "operating_margin": 0.02547524, "net_margin": -0.02833487, "ebitda_margin": 0.04811896, "fcf_margin": 0.11960335, "roe": -0.06814301, "roa": -0.02601778, "roic": 0.02355411, "roc_greenblatt": null, "asset_turnover": 0.91822486, "cash_conversion": -4.22106605, "accruals_ratio": -0.11560719, "sbc_to_revenue": 0.00684954, "debt_to_equity": 1.60707175, "net_debt_to_ebitda": 8.21624428, "debt_to_assets": 0.44049033, "interest_coverage": 0.8820813, "current_ratio": 1.18064807, "quick_ratio": 0.32103938, "net_debt": 886352000, "revenue_growth_1y": -0.07390725, "revenue_growth_3y_cagr": 0.00017183, "revenue_growth_5y_cagr": 0.08872135, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.58335672, "book_value_growth_1y": 0.00232762, "piotroski_f_score": 5, "altman_z_score": 1.7955898, "earnings_stability_5y": 29.411875, "revenue_stability_5y": 0.232897, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03729604, "price_return_3m": 0.23008191, "price_return_6m": 0.38706969, "price_return_9m": 0.24867725, "price_return_12m": 0.47105966, "price_return_12m_ex1m": 0.52804987, "distance_from_52w_high": -0.05383734, "distance_from_52w_low": 0.48227905, "relative_strength": 0.37109608, "local_beta": 0.0016, "volatility_252d": 0.47237, "volatility_60d": 1.044903, "max_drawdown_12m": -0.19762419, "revenue_ttm": 2241902000, "gross_profit_ttm": 732815000, "ebit_ttm": 57113000, "ebitda_ttm": 107878000, "net_income_ttm": -63524000, "eps_diluted_ttm": -2.88946732, "operating_cash_flow_ttm": 218738000, "capital_expenditure_ttm": 49401000, "fcf_ttm": 268139000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64748000, "cash_and_equivalents": 189132000, "total_current_assets": 1161093000, "total_current_liabilities": 983437000, "net_ppe": null, "total_assets": 2441561000, "total_debt": 1075484000, "total_equity": 932216000, "net_working_capital": 725278000, "book_value_per_share": 42.40299208, "retained_earnings": 735860000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 371866000, "tangible_book_per_share": 16.91478268, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 41, "rank_ps": 9, "rank_pcf": 10, "rank_ev_ebitda": 63, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 21, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 78, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 67, "rank_fcf_margin": 66, "rank_piotroski": 61, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 24, "value_composite": 18, "quality_composite": 82, "momentum_composite": 16, "growth_composite": 83, "yield_composite": 92, "svqf_composite": 29, "vc1_composite": 11, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 26, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 2309288000, "cost_of_revenue": 1559060000, "gross_profit": 750228000, "ebit": 34017000, "ebitda": 83337000, "pretax_income": -37141000, "tax_provision": -6375000, "net_income": -31631000, "net_income_to_common": -31631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170351000, "total_current_assets": 1180879000, "total_assets": 2470438000, "short_term_debt": 761761000, "long_term_debt": 356235000, "total_debt": 1117996000, "total_liabilities": 1521685000, "total_equity": 937190000, "shares_outstanding": 22052177, "goodwill_and_intangibles": 562347000 }, "cash_flow": { "operating_cash_flow": 72806000, "capital_expenditure": 60864000, "free_cash_flow": 133670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278284, "ticker_id": 2002, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34017000", "ebitda": "83337000", "netIncome": "-31631000", "grossProfit": "750228000", "depreciation": "None", "totalRevenue": "2309288000", "costOfRevenue": "1559060000", "interestIncome": "71158000", "incomeBeforeTax": "-37141000", "interestExpense": "71158000", "operatingIncome": "103072000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6375000", "reportedCurrency": "USD", "netInterestIncome": "-71158000", "nonInterestIncome": "None", "operatingExpenses": "647156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1559060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49320000", "sellingGeneralAndAdministrative": "636682000", "netIncomeFromContinuingOperations": "-30766000" }, "balance": { "goodwill": "526931000", "inventory": "867328000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2470438000", "longTermDebt": "356235000", "shortTermDebt": "761761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35416000", "reportedCurrency": "USD", "retainedEarnings": "746384000", "totalLiabilities": "1521685000", "otherCurrentAssets": "34912000", "totalCurrentAssets": "1180879000", "currentLongTermDebt": "751272000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289559000", "currentAccountsPayable": "56378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "690461000", "shortLongTermDebtTotal": "1245965000", "totalShareholderEquity": "937190000", "capitalLeaseObligations": "138458000", "otherCurrentLiabilities": "121042000", "totalCurrentLiabilities": "984880000", "otherNonCurrentLiabilities": "5154000", "totalNonCurrentLiabilities": "536804999", "cashAndShortTermInvestments": "170351000", "commonStockSharesOutstanding": "22052177", "intangibleAssetsExcludingGoodwill": "35416000", "cashAndCashEquivalentsAtCarryingValue": "170351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30766000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "35489000", "operatingCashflow": "72806000", "capitalExpenditures": "60864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71982000", "cashflowFromInvestment": "-55624000", "stockBasedCompensation": "19353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27480000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2309288000, "cost_of_revenue": 1559060000, "gross_profit": 750228000, "research_and_development": null, "selling_general_admin": 636682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34017000, "depreciation_amortisation": 49320000, "ebitda": 83337000, "interest_expense": 71158000, "interest_income": null, "other_non_operating": null, "pretax_income": -37141000, "tax_provision": -6375000, "effective_tax_rate": null, "net_income": -31631000, "net_income_continuing_ops": -30766000, "net_income_to_common": -31631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170351000, "short_term_investments": null, "net_receivables": 108288000, "inventory": 867328000, "other_current_assets": null, "total_current_assets": 1180879000, "net_ppe": null, "goodwill": 526931000, "intangible_assets": 35416000, "goodwill_and_intangibles": 562347000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1289559000, "total_assets": 2470438000, "short_term_debt": 761761000, "accounts_payable": 56378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 984880000, "long_term_debt": 356235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536804999, "total_liabilities": 1521685000, "total_debt": 1117996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 746384000, "total_equity": 937190000, "shares_outstanding": 22052177, "operating_cash_flow": 72806000, "stock_based_compensation": 19353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71982000, "free_cash_flow": 133670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34017000", "ebitda": "83337000", "netIncome": "-31631000", "grossProfit": "750228000", "depreciation": "None", "totalRevenue": "2309288000", "costOfRevenue": "1559060000", "interestIncome": "71158000", "incomeBeforeTax": "-37141000", "interestExpense": "71158000", "operatingIncome": "103072000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6375000", "reportedCurrency": "USD", "netInterestIncome": "-71158000", "nonInterestIncome": "None", "operatingExpenses": "647156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1559060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49320000", "sellingGeneralAndAdministrative": "636682000", "netIncomeFromContinuingOperations": "-30766000" }, "balance": { "goodwill": "526931000", "inventory": "867328000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2470438000", "longTermDebt": "356235000", "shortTermDebt": "761761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35416000", "reportedCurrency": "USD", "retainedEarnings": "746384000", "totalLiabilities": "1521685000", "otherCurrentAssets": "34912000", "totalCurrentAssets": "1180879000", "currentLongTermDebt": "751272000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289559000", "currentAccountsPayable": "56378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "690461000", "shortLongTermDebtTotal": "1245965000", "totalShareholderEquity": "937190000", "capitalLeaseObligations": "138458000", "otherCurrentLiabilities": "121042000", "totalCurrentLiabilities": "984880000", "otherNonCurrentLiabilities": "5154000", "totalNonCurrentLiabilities": "536804999", "cashAndShortTermInvestments": "170351000", "commonStockSharesOutstanding": "22052177", "intangibleAssetsExcludingGoodwill": "35416000", "cashAndCashEquivalentsAtCarryingValue": "170351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30766000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "35489000", "operatingCashflow": "72806000", "capitalExpenditures": "60864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71982000", "cashflowFromInvestment": "-55624000", "stockBasedCompensation": "19353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27480000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 2431008000, "cost_of_revenue": 1629812000, "gross_profit": 801196000, "ebit": 125197000, "ebitda": 169684000, "pretax_income": 54331000, "tax_provision": 15593000, "net_income": 38066000, "net_income_to_common": 38066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224326000, "total_current_assets": 1273211000, "total_assets": 2605068000, "short_term_debt": 752522000, "long_term_debt": 355906000, "total_debt": 1108428000, "total_liabilities": 1618819000, "total_equity": 975795000, "shares_outstanding": 23014000, "goodwill_and_intangibles": 629751000 }, "cash_flow": { "operating_cash_flow": -25660000, "capital_expenditure": 60423000, "free_cash_flow": 34763000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278289, "ticker_id": 2002, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125197000", "ebitda": "169684000", "netIncome": "38066000", "grossProfit": "801196000", "depreciation": "None", "totalRevenue": "2431008000", "costOfRevenue": "1629812000", "interestIncome": "73895000", "incomeBeforeTax": "54331000", "interestExpense": "73895000", "operatingIncome": "128226000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15593000", "reportedCurrency": "USD", "netInterestIncome": "-73895000", "nonInterestIncome": "None", "operatingExpenses": "672970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1629812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44487000", "sellingGeneralAndAdministrative": "638799000", "netIncomeFromContinuingOperations": "38738000" }, "balance": { "goodwill": "592293000", "inventory": "906641000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2605068000", "longTermDebt": "355906000", "shortTermDebt": "752522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "37458000", "reportedCurrency": "USD", "retainedEarnings": "778015000", "totalLiabilities": "1618819000", "otherCurrentAssets": "35835000", "totalCurrentAssets": "1273211000", "currentLongTermDebt": "742760000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1331857000", "currentAccountsPayable": "54481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "669365000", "shortLongTermDebtTotal": "1232953000", "totalShareholderEquity": "975795000", "capitalLeaseObligations": "134287000", "otherCurrentLiabilities": "188998000", "totalCurrentLiabilities": "1069143000", "otherNonCurrentLiabilities": "8928000", "totalNonCurrentLiabilities": "549676000", "cashAndShortTermInvestments": "224326000", "commonStockSharesOutstanding": "23014000", "intangibleAssetsExcludingGoodwill": "37458000", "cashAndCashEquivalentsAtCarryingValue": "224326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38066000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-351753000", "operatingCashflow": "-25660000", "capitalExpenditures": "60423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128509000", "cashflowFromInvestment": "-81347000", "stockBasedCompensation": "21657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2431008000, "cost_of_revenue": 1629812000, "gross_profit": 801196000, "research_and_development": null, "selling_general_admin": 638799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125197000, "depreciation_amortisation": 44487000, "ebitda": 169684000, "interest_expense": 73895000, "interest_income": null, "other_non_operating": null, "pretax_income": 54331000, "tax_provision": 15593000, "effective_tax_rate": null, "net_income": 38066000, "net_income_continuing_ops": 38738000, "net_income_to_common": 38066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224326000, "short_term_investments": null, "net_receivables": 106409000, "inventory": 906641000, "other_current_assets": null, "total_current_assets": 1273211000, "net_ppe": null, "goodwill": 592293000, "intangible_assets": 37458000, "goodwill_and_intangibles": 629751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1331857000, "total_assets": 2605068000, "short_term_debt": 752522000, "accounts_payable": 54481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1069143000, "long_term_debt": 355906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 549676000, "total_liabilities": 1618819000, "total_debt": 1108428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 778015000, "total_equity": 975795000, "shares_outstanding": 23014000, "operating_cash_flow": -25660000, "stock_based_compensation": 21657000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81347000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128509000, "free_cash_flow": 34763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125197000", "ebitda": "169684000", "netIncome": "38066000", "grossProfit": "801196000", "depreciation": "None", "totalRevenue": "2431008000", "costOfRevenue": "1629812000", "interestIncome": "73895000", "incomeBeforeTax": "54331000", "interestExpense": "73895000", "operatingIncome": "128226000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15593000", "reportedCurrency": "USD", "netInterestIncome": "-73895000", "nonInterestIncome": "None", "operatingExpenses": "672970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1629812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44487000", "sellingGeneralAndAdministrative": "638799000", "netIncomeFromContinuingOperations": "38738000" }, "balance": { "goodwill": "592293000", "inventory": "906641000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2605068000", "longTermDebt": "355906000", "shortTermDebt": "752522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "37458000", "reportedCurrency": "USD", "retainedEarnings": "778015000", "totalLiabilities": "1618819000", "otherCurrentAssets": "35835000", "totalCurrentAssets": "1273211000", "currentLongTermDebt": "742760000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1331857000", "currentAccountsPayable": "54481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "669365000", "shortLongTermDebtTotal": "1232953000", "totalShareholderEquity": "975795000", "capitalLeaseObligations": "134287000", "otherCurrentLiabilities": "188998000", "totalCurrentLiabilities": "1069143000", "otherNonCurrentLiabilities": "8928000", "totalNonCurrentLiabilities": "549676000", "cashAndShortTermInvestments": "224326000", "commonStockSharesOutstanding": "23014000", "intangibleAssetsExcludingGoodwill": "37458000", "cashAndCashEquivalentsAtCarryingValue": "224326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38066000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-351753000", "operatingCashflow": "-25660000", "capitalExpenditures": "60423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128509000", "cashflowFromInvestment": "-81347000", "stockBasedCompensation": "21657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 2394706000, "cost_of_revenue": 1559377000, "gross_profit": 835329000, "ebit": 200802000, "ebitda": 200802000, "pretax_income": 147435000, "tax_provision": 37957000, "net_income": 109282000, "net_income_to_common": 109282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201456000, "total_current_assets": 1123176000, "total_assets": 2421305000, "short_term_debt": 580897000, "long_term_debt": 389231000, "total_debt": 970128000, "total_liabilities": 1502888000, "total_equity": 915843000, "shares_outstanding": 22429381, "goodwill_and_intangibles": 599533000 }, "cash_flow": { "operating_cash_flow": -222235000, "capital_expenditure": 65408000, "free_cash_flow": -156827000, "dividends_paid": 2353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278294, "ticker_id": 2002, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200802000", "ebitda": "200802000", "netIncome": "109282000", "grossProfit": "835329000", "depreciation": "None", "totalRevenue": "2394706000", "costOfRevenue": "1559377000", "interestIncome": "53367000", "incomeBeforeTax": "147435000", "interestExpense": "53367000", "operatingIncome": "200802000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "37957000", "reportedCurrency": "USD", "netInterestIncome": "-53367000", "nonInterestIncome": "None", "operatingExpenses": "634527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1559377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41032000", "sellingGeneralAndAdministrative": "634527000", "netIncomeFromContinuingOperations": "109478000" }, "balance": { "goodwill": "559820000", "inventory": "812830000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2421305000", "longTermDebt": "389231000", "shortTermDebt": "580897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "39713000", "reportedCurrency": "USD", "retainedEarnings": "739949000", "totalLiabilities": "1502888000", "otherCurrentAssets": "23110000", "totalCurrentAssets": "1123176000", "currentLongTermDebt": "570827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298129000", "currentAccountsPayable": "71706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666337000", "shortLongTermDebtTotal": "1093917000", "totalShareholderEquity": "915843000", "capitalLeaseObligations": "133859000", "otherCurrentLiabilities": "103073000", "totalCurrentLiabilities": "847049000", "otherNonCurrentLiabilities": "85892000", "totalNonCurrentLiabilities": "655839000", "cashAndShortTermInvestments": "201456000", "commonStockSharesOutstanding": "22429381", "intangibleAssetsExcludingGoodwill": "39713000", "cashAndCashEquivalentsAtCarryingValue": "201456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109478000", "profitLoss": "None", "dividendPayout": "2353000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-351753000", "operatingCashflow": "-222235000", "capitalExpenditures": "65408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "770404000", "cashflowFromInvestment": "-576365000", "stockBasedCompensation": "21657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2394706000, "cost_of_revenue": 1559377000, "gross_profit": 835329000, "research_and_development": null, "selling_general_admin": 634527000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200802000, "depreciation_amortisation": 41032000, "ebitda": 200802000, "interest_expense": 53367000, "interest_income": null, "other_non_operating": null, "pretax_income": 147435000, "tax_provision": 37957000, "effective_tax_rate": null, "net_income": 109282000, "net_income_continuing_ops": 109478000, "net_income_to_common": 109282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201456000, "short_term_investments": null, "net_receivables": 85780000, "inventory": 812830000, "other_current_assets": null, "total_current_assets": 1123176000, "net_ppe": null, "goodwill": 559820000, "intangible_assets": 39713000, "goodwill_and_intangibles": 599533000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1298129000, "total_assets": 2421305000, "short_term_debt": 580897000, "accounts_payable": 71706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 847049000, "long_term_debt": 389231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 655839000, "total_liabilities": 1502888000, "total_debt": 970128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 739949000, "total_equity": 915843000, "shares_outstanding": 22429381, "operating_cash_flow": -222235000, "stock_based_compensation": 21657000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -576365000, "dividends_paid": 2353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 770404000, "free_cash_flow": -156827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200802000", "ebitda": "200802000", "netIncome": "109282000", "grossProfit": "835329000", "depreciation": "None", "totalRevenue": "2394706000", "costOfRevenue": "1559377000", "interestIncome": "53367000", "incomeBeforeTax": "147435000", "interestExpense": "53367000", "operatingIncome": "200802000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "37957000", "reportedCurrency": "USD", "netInterestIncome": "-53367000", "nonInterestIncome": "None", "operatingExpenses": "634527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1559377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41032000", "sellingGeneralAndAdministrative": "634527000", "netIncomeFromContinuingOperations": "109478000" }, "balance": { "goodwill": "559820000", "inventory": "812830000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2421305000", "longTermDebt": "389231000", "shortTermDebt": "580897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "39713000", "reportedCurrency": "USD", "retainedEarnings": "739949000", "totalLiabilities": "1502888000", "otherCurrentAssets": "23110000", "totalCurrentAssets": "1123176000", "currentLongTermDebt": "570827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298129000", "currentAccountsPayable": "71706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666337000", "shortLongTermDebtTotal": "1093917000", "totalShareholderEquity": "915843000", "capitalLeaseObligations": "133859000", "otherCurrentLiabilities": "103073000", "totalCurrentLiabilities": "847049000", "otherNonCurrentLiabilities": "85892000", "totalNonCurrentLiabilities": "655839000", "cashAndShortTermInvestments": "201456000", "commonStockSharesOutstanding": "22429381", "intangibleAssetsExcludingGoodwill": "39713000", "cashAndCashEquivalentsAtCarryingValue": "201456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109478000", "profitLoss": "None", "dividendPayout": "2353000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-351753000", "operatingCashflow": "-222235000", "capitalExpenditures": "65408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "770404000", "cashflowFromInvestment": "-576365000", "stockBasedCompensation": "21657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 2308098000, "cost_of_revenue": 1502344000, "gross_profit": 805754000, "ebit": 265204000, "ebitda": 284622000, "pretax_income": 261921000, "tax_provision": 63932000, "net_income": 197989000, "net_income_to_common": 197989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228274000, "total_current_assets": 753997000, "total_assets": 1352771000, "short_term_debt": 144601000, "long_term_debt": 45301000, "total_debt": 189902000, "total_liabilities": 570105000, "total_equity": 782666000, "shares_outstanding": 22399209, "goodwill_and_intangibles": 246471000 }, "cash_flow": { "operating_cash_flow": 76595000, "capital_expenditure": 58456000, "free_cash_flow": 135051000, "dividends_paid": 2199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278299, "ticker_id": 2002, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265204000", "ebitda": "284622000", "netIncome": "197989000", "grossProfit": "805754000", "depreciation": "None", "totalRevenue": "2308098000", "costOfRevenue": "1502344000", "interestIncome": "3283000", "incomeBeforeTax": "261921000", "interestExpense": "3283000", "operatingIncome": "265204000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "63932000", "reportedCurrency": "USD", "netInterestIncome": "-3283000", "nonInterestIncome": "None", "operatingExpenses": "540550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1502344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19418000", "sellingGeneralAndAdministrative": "540550000", "netIncomeFromContinuingOperations": "197989000" }, "balance": { "goodwill": "235585000", "inventory": "454359000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "1352771000", "longTermDebt": "45301000", "shortTermDebt": "144601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "10886000", "reportedCurrency": "USD", "retainedEarnings": "630667000", "totalLiabilities": "570105000", "otherCurrentAssets": "21077000", "totalCurrentAssets": "753997000", "currentLongTermDebt": "134908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598774000", "currentAccountsPayable": "34342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342848000", "shortLongTermDebtTotal": "279559000", "totalShareholderEquity": "782666000", "capitalLeaseObligations": "99350000", "otherCurrentLiabilities": "83472000", "totalCurrentLiabilities": "412772000", "otherNonCurrentLiabilities": "6974000", "totalNonCurrentLiabilities": "157333000", "cashAndShortTermInvestments": "228274000", "commonStockSharesOutstanding": "22399209", "intangibleAssetsExcludingGoodwill": "10886000", "cashAndCashEquivalentsAtCarryingValue": "228274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197989000", "profitLoss": "None", "dividendPayout": "2199000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-198018000", "operatingCashflow": "76595000", "capitalExpenditures": "58456000", "changeInReceivables": "-563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73064000", "cashflowFromInvestment": "-140451000", "stockBasedCompensation": "16013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9208000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2308098000, "cost_of_revenue": 1502344000, "gross_profit": 805754000, "research_and_development": null, "selling_general_admin": 540550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265204000, "depreciation_amortisation": 19418000, "ebitda": 284622000, "interest_expense": 3283000, "interest_income": null, "other_non_operating": null, "pretax_income": 261921000, "tax_provision": 63932000, "effective_tax_rate": null, "net_income": 197989000, "net_income_continuing_ops": 197989000, "net_income_to_common": 197989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228274000, "short_term_investments": null, "net_receivables": 50287000, "inventory": 454359000, "other_current_assets": null, "total_current_assets": 753997000, "net_ppe": null, "goodwill": 235585000, "intangible_assets": 10886000, "goodwill_and_intangibles": 246471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 598774000, "total_assets": 1352771000, "short_term_debt": 144601000, "accounts_payable": 34342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412772000, "long_term_debt": 45301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 157333000, "total_liabilities": 570105000, "total_debt": 189902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 630667000, "total_equity": 782666000, "shares_outstanding": 22399209, "operating_cash_flow": 76595000, "stock_based_compensation": 16013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58456000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140451000, "dividends_paid": 2199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73064000, "free_cash_flow": 135051000, "net_change_in_cash": 9208000 }, "raw_data": { "income": { "ebit": "265204000", "ebitda": "284622000", "netIncome": "197989000", "grossProfit": "805754000", "depreciation": "None", "totalRevenue": "2308098000", "costOfRevenue": "1502344000", "interestIncome": "3283000", "incomeBeforeTax": "261921000", "interestExpense": "3283000", "operatingIncome": "265204000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "63932000", "reportedCurrency": "USD", "netInterestIncome": "-3283000", "nonInterestIncome": "None", "operatingExpenses": "540550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1502344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19418000", "sellingGeneralAndAdministrative": "540550000", "netIncomeFromContinuingOperations": "197989000" }, "balance": { "goodwill": "235585000", "inventory": "454359000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "1352771000", "longTermDebt": "45301000", "shortTermDebt": "144601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "10886000", "reportedCurrency": "USD", "retainedEarnings": "630667000", "totalLiabilities": "570105000", "otherCurrentAssets": "21077000", "totalCurrentAssets": "753997000", "currentLongTermDebt": "134908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598774000", "currentAccountsPayable": "34342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342848000", "shortLongTermDebtTotal": "279559000", "totalShareholderEquity": "782666000", "capitalLeaseObligations": "99350000", "otherCurrentLiabilities": "83472000", "totalCurrentLiabilities": "412772000", "otherNonCurrentLiabilities": "6974000", "totalNonCurrentLiabilities": "157333000", "cashAndShortTermInvestments": "228274000", "commonStockSharesOutstanding": "22399209", "intangibleAssetsExcludingGoodwill": "10886000", "cashAndCashEquivalentsAtCarryingValue": "228274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197989000", "profitLoss": "None", "dividendPayout": "2199000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-198018000", "operatingCashflow": "76595000", "capitalExpenditures": "58456000", "changeInReceivables": "-563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73064000", "cashflowFromInvestment": "-140451000", "stockBasedCompensation": "16013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9208000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 2063257000, "cost_of_revenue": 1403824000, "gross_profit": 659433000, "ebit": 209459000, "ebitda": 225065000, "pretax_income": 205794000, "tax_provision": 50815000, "net_income": 154979000, "net_income_to_common": 154979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222192000, "total_current_assets": 517519000, "total_assets": 1007823000, "short_term_debt": 38100000, "long_term_debt": 47498000, "total_debt": 85598000, "total_liabilities": 412931000, "total_equity": 594892000, "shares_outstanding": 22859498, "goodwill_and_intangibles": 201122000 }, "cash_flow": { "operating_cash_flow": 373881000, "capital_expenditure": 26125000, "free_cash_flow": 400006000, "dividends_paid": 2626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278304, "ticker_id": 2002, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209459000", "ebitda": "225065000", "netIncome": "154979000", "grossProfit": "659433000", "depreciation": "None", "totalRevenue": "2063257000", "costOfRevenue": "1403824000", "interestIncome": "3665000", "incomeBeforeTax": "205794000", "interestExpense": "3665000", "operatingIncome": "209459000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "50815000", "reportedCurrency": "USD", "netInterestIncome": "-3665000", "nonInterestIncome": "None", "operatingExpenses": "449974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1403824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15606000", "sellingGeneralAndAdministrative": "449974000", "netIncomeFromContinuingOperations": "154979000" }, "balance": { "goodwill": "195563000", "inventory": "230984000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "1007823000", "longTermDebt": "47498000", "shortTermDebt": "38100000", "treasuryStock": "-127364000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "5559000", "reportedCurrency": "USD", "retainedEarnings": "432678000", "totalLiabilities": "412931000", "otherCurrentAssets": "16692000", "totalCurrentAssets": "517519000", "currentLongTermDebt": "27530000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47651000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "490304000", "currentAccountsPayable": "25739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "280364000", "shortLongTermDebtTotal": "182554000", "totalShareholderEquity": "594892000", "capitalLeaseObligations": "107526000", "otherCurrentLiabilities": "78132000", "totalCurrentLiabilities": "251093000", "otherNonCurrentLiabilities": "8116000", "totalNonCurrentLiabilities": "161838000", "cashAndShortTermInvestments": "222192000", "commonStockSharesOutstanding": "22859498", "intangibleAssetsExcludingGoodwill": "5559000", "cashAndCashEquivalentsAtCarryingValue": "222192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154979000", "profitLoss": "None", "dividendPayout": "2626000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "139833000", "operatingCashflow": "373881000", "capitalExpenditures": "26125000", "changeInReceivables": "-627000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145744000", "cashflowFromInvestment": "-161131000", "stockBasedCompensation": "9749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "67006000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2063257000, "cost_of_revenue": 1403824000, "gross_profit": 659433000, "research_and_development": null, "selling_general_admin": 449974000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209459000, "depreciation_amortisation": 15606000, "ebitda": 225065000, "interest_expense": 3665000, "interest_income": null, "other_non_operating": null, "pretax_income": 205794000, "tax_provision": 50815000, "effective_tax_rate": null, "net_income": 154979000, "net_income_continuing_ops": 154979000, "net_income_to_common": 154979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222192000, "short_term_investments": null, "net_receivables": 47651000, "inventory": 230984000, "other_current_assets": null, "total_current_assets": 517519000, "net_ppe": null, "goodwill": 195563000, "intangible_assets": 5559000, "goodwill_and_intangibles": 201122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 490304000, "total_assets": 1007823000, "short_term_debt": 38100000, "accounts_payable": 25739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251093000, "long_term_debt": 47498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161838000, "total_liabilities": 412931000, "total_debt": 85598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 432678000, "total_equity": 594892000, "shares_outstanding": 22859498, "operating_cash_flow": 373881000, "stock_based_compensation": 9749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161131000, "dividends_paid": 2626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145744000, "free_cash_flow": 400006000, "net_change_in_cash": 67006000 }, "raw_data": { "income": { "ebit": "209459000", "ebitda": "225065000", "netIncome": "154979000", "grossProfit": "659433000", "depreciation": "None", "totalRevenue": "2063257000", "costOfRevenue": "1403824000", "interestIncome": "3665000", "incomeBeforeTax": "205794000", "interestExpense": "3665000", "operatingIncome": "209459000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "50815000", "reportedCurrency": "USD", "netInterestIncome": "-3665000", "nonInterestIncome": "None", "operatingExpenses": "449974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1403824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15606000", "sellingGeneralAndAdministrative": "449974000", "netIncomeFromContinuingOperations": "154979000" }, "balance": { "goodwill": "195563000", "inventory": "230984000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "1007823000", "longTermDebt": "47498000", "shortTermDebt": "38100000", "treasuryStock": "-127364000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "5559000", "reportedCurrency": "USD", "retainedEarnings": "432678000", "totalLiabilities": "412931000", "otherCurrentAssets": "16692000", "totalCurrentAssets": "517519000", "currentLongTermDebt": "27530000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47651000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "490304000", "currentAccountsPayable": "25739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "280364000", "shortLongTermDebtTotal": "182554000", "totalShareholderEquity": "594892000", "capitalLeaseObligations": "107526000", "otherCurrentLiabilities": "78132000", "totalCurrentLiabilities": "251093000", "otherNonCurrentLiabilities": "8116000", "totalNonCurrentLiabilities": "161838000", "cashAndShortTermInvestments": "222192000", "commonStockSharesOutstanding": "22859498", "intangibleAssetsExcludingGoodwill": "5559000", "cashAndCashEquivalentsAtCarryingValue": "222192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154979000", "profitLoss": "None", "dividendPayout": "2626000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "139833000", "operatingCashflow": "373881000", "capitalExpenditures": "26125000", "changeInReceivables": "-627000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145744000", "cashflowFromInvestment": "-161131000", "stockBasedCompensation": "9749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "67006000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 1509713000, "cost_of_revenue": 1111000000, "gross_profit": 398713000, "ebit": 106715000, "ebitda": 119487000, "pretax_income": 97440000, "tax_provision": 22806000, "net_income": 74634000, "net_income_to_common": 74634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155493000, "total_current_assets": 503327000, "total_assets": 775319000, "short_term_debt": 151754000, "long_term_debt": 7343000, "total_debt": 159097000, "total_liabilities": 319922000, "total_equity": 455397000, "shares_outstanding": 22125338, "goodwill_and_intangibles": 84293000 }, "cash_flow": { "operating_cash_flow": 304675000, "capital_expenditure": 12807000, "free_cash_flow": 317482000, "dividends_paid": 160235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278309, "ticker_id": 2002, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106715000", "ebitda": "119487000", "netIncome": "74634000", "grossProfit": "398713000", "depreciation": "None", "totalRevenue": "1509713000", "costOfRevenue": "1111000000", "interestIncome": "9275000", "incomeBeforeTax": "97440000", "interestExpense": "9275000", "operatingIncome": "106715000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "22806000", "reportedCurrency": "USD", "netInterestIncome": "-9275000", "nonInterestIncome": "None", "operatingExpenses": "291998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1111000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12772000", "sellingGeneralAndAdministrative": "291998000", "netIncomeFromContinuingOperations": "74634000" }, "balance": { "goodwill": "84240000", "inventory": "298002000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "775319000", "longTermDebt": "7343000", "shortTermDebt": "151754000", "treasuryStock": "-103595000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "53000", "reportedCurrency": "USD", "retainedEarnings": "277699000", "totalLiabilities": "319922000", "otherCurrentAssets": "15943000", "totalCurrentAssets": "503327000", "currentLongTermDebt": "144393000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271992000", "currentAccountsPayable": "37343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "141934000", "shortLongTermDebtTotal": "192570000", "totalShareholderEquity": "455397000", "capitalLeaseObligations": "40327000", "otherCurrentLiabilities": "51616000", "totalCurrentLiabilities": "272534000", "otherNonCurrentLiabilities": "35536000", "totalNonCurrentLiabilities": "47388000", "cashAndShortTermInvestments": "155493000", "commonStockSharesOutstanding": "22125338", "intangibleAssetsExcludingGoodwill": "53000", "cashAndCashEquivalentsAtCarryingValue": "155493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74634000", "profitLoss": "None", "dividendPayout": "160235000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "179466000", "operatingCashflow": "304675000", "capitalExpenditures": "12807000", "changeInReceivables": "2584000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158129000", "cashflowFromInvestment": "-30109000", "stockBasedCompensation": "7497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "116437000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1509713000, "cost_of_revenue": 1111000000, "gross_profit": 398713000, "research_and_development": null, "selling_general_admin": 291998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106715000, "depreciation_amortisation": 12772000, "ebitda": 119487000, "interest_expense": 9275000, "interest_income": null, "other_non_operating": null, "pretax_income": 97440000, "tax_provision": 22806000, "effective_tax_rate": null, "net_income": 74634000, "net_income_continuing_ops": 74634000, "net_income_to_common": 74634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155493000, "short_term_investments": null, "net_receivables": 33889000, "inventory": 298002000, "other_current_assets": null, "total_current_assets": 503327000, "net_ppe": null, "goodwill": 84240000, "intangible_assets": 53000, "goodwill_and_intangibles": 84293000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 271992000, "total_assets": 775319000, "short_term_debt": 151754000, "accounts_payable": 37343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272534000, "long_term_debt": 7343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47388000, "total_liabilities": 319922000, "total_debt": 159097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 277699000, "total_equity": 455397000, "shares_outstanding": 22125338, "operating_cash_flow": 304675000, "stock_based_compensation": 7497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30109000, "dividends_paid": 160235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158129000, "free_cash_flow": 317482000, "net_change_in_cash": 116437000 }, "raw_data": { "income": { "ebit": "106715000", "ebitda": "119487000", "netIncome": "74634000", "grossProfit": "398713000", "depreciation": "None", "totalRevenue": "1509713000", "costOfRevenue": "1111000000", "interestIncome": "9275000", "incomeBeforeTax": "97440000", "interestExpense": "9275000", "operatingIncome": "106715000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "22806000", "reportedCurrency": "USD", "netInterestIncome": "-9275000", "nonInterestIncome": "None", "operatingExpenses": "291998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1111000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12772000", "sellingGeneralAndAdministrative": "291998000", "netIncomeFromContinuingOperations": "74634000" }, "balance": { "goodwill": "84240000", "inventory": "298002000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "775319000", "longTermDebt": "7343000", "shortTermDebt": "151754000", "treasuryStock": "-103595000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "53000", "reportedCurrency": "USD", "retainedEarnings": "277699000", "totalLiabilities": "319922000", "otherCurrentAssets": "15943000", "totalCurrentAssets": "503327000", "currentLongTermDebt": "144393000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271992000", "currentAccountsPayable": "37343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "141934000", "shortLongTermDebtTotal": "192570000", "totalShareholderEquity": "455397000", "capitalLeaseObligations": "40327000", "otherCurrentLiabilities": "51616000", "totalCurrentLiabilities": "272534000", "otherNonCurrentLiabilities": "35536000", "totalNonCurrentLiabilities": "47388000", "cashAndShortTermInvestments": "155493000", "commonStockSharesOutstanding": "22125338", "intangibleAssetsExcludingGoodwill": "53000", "cashAndCashEquivalentsAtCarryingValue": "155493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74634000", "profitLoss": "None", "dividendPayout": "160235000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "179466000", "operatingCashflow": "304675000", "capitalExpenditures": "12807000", "changeInReceivables": "2584000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158129000", "cashflowFromInvestment": "-30109000", "stockBasedCompensation": "7497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "116437000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 1237153000, "cost_of_revenue": 914321000, "gross_profit": 322832000, "ebit": 60532000, "ebitda": 72129000, "pretax_income": 48953000, "tax_provision": 12968000, "net_income": 35985000, "net_income_to_common": 35985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38511000, "total_current_assets": 568583000, "total_assets": 784083000, "short_term_debt": 312065000, "long_term_debt": null, "total_debt": 312065000, "total_liabilities": 415264000, "total_equity": 368819000, "shares_outstanding": 22881147, "goodwill_and_intangibles": 128154000 }, "cash_flow": { "operating_cash_flow": -12426000, "capital_expenditure": 17061000, "free_cash_flow": 4635000, "dividends_paid": 85580000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278314, "ticker_id": 2002, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60532000", "ebitda": "72129000", "netIncome": "35985000", "grossProfit": "322832000", "depreciation": "None", "totalRevenue": "1237153000", "costOfRevenue": "914321000", "interestIncome": "11579000", "incomeBeforeTax": "48953000", "interestExpense": "11579000", "operatingIncome": "60532000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "12968000", "reportedCurrency": "USD", "netInterestIncome": "-11579000", "nonInterestIncome": "None", "operatingExpenses": "262300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11597000", "sellingGeneralAndAdministrative": "262300000", "netIncomeFromContinuingOperations": "35985000" }, "balance": { "goodwill": "64077000", "inventory": "477468000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "784083000", "longTermDebt": "None", "shortTermDebt": "312065000", "treasuryStock": "-102964000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "64077000", "reportedCurrency": "USD", "retainedEarnings": "202455000", "totalLiabilities": "415264000", "otherCurrentAssets": "10206000", "totalCurrentAssets": "568583000", "currentLongTermDebt": "312065000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "215500000", "currentAccountsPayable": "33674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144298000", "shortLongTermDebtTotal": "312065000", "totalShareholderEquity": "368819000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42849000", "totalCurrentLiabilities": "412893000", "otherNonCurrentLiabilities": "1229000", "totalNonCurrentLiabilities": "2371000", "cashAndShortTermInvestments": "38511000", "commonStockSharesOutstanding": "22881147", "intangibleAssetsExcludingGoodwill": "64077000", "cashAndCashEquivalentsAtCarryingValue": "38511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35985000", "profitLoss": "None", "dividendPayout": "85580000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-84330000", "operatingCashflow": "-12426000", "capitalExpenditures": "17061000", "changeInReceivables": "-5071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "58630000", "cashflowFromInvestment": "-56334000", "stockBasedCompensation": "6524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85580000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10130000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1237153000, "cost_of_revenue": 914321000, "gross_profit": 322832000, "research_and_development": null, "selling_general_admin": 262300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60532000, "depreciation_amortisation": 11597000, "ebitda": 72129000, "interest_expense": 11579000, "interest_income": null, "other_non_operating": null, "pretax_income": 48953000, "tax_provision": 12968000, "effective_tax_rate": null, "net_income": 35985000, "net_income_continuing_ops": 35985000, "net_income_to_common": 35985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38511000, "short_term_investments": null, "net_receivables": 42398000, "inventory": 477468000, "other_current_assets": null, "total_current_assets": 568583000, "net_ppe": null, "goodwill": 64077000, "intangible_assets": 64077000, "goodwill_and_intangibles": 128154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 215500000, "total_assets": 784083000, "short_term_debt": 312065000, "accounts_payable": 33674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412893000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2371000, "total_liabilities": 415264000, "total_debt": 312065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 202455000, "total_equity": 368819000, "shares_outstanding": 22881147, "operating_cash_flow": -12426000, "stock_based_compensation": 6524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56334000, "dividends_paid": 85580000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58630000, "free_cash_flow": 4635000, "net_change_in_cash": -10130000 }, "raw_data": { "income": { "ebit": "60532000", "ebitda": "72129000", "netIncome": "35985000", "grossProfit": "322832000", "depreciation": "None", "totalRevenue": "1237153000", "costOfRevenue": "914321000", "interestIncome": "11579000", "incomeBeforeTax": "48953000", "interestExpense": "11579000", "operatingIncome": "60532000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "12968000", "reportedCurrency": "USD", "netInterestIncome": "-11579000", "nonInterestIncome": "None", "operatingExpenses": "262300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11597000", "sellingGeneralAndAdministrative": "262300000", "netIncomeFromContinuingOperations": "35985000" }, "balance": { "goodwill": "64077000", "inventory": "477468000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "784083000", "longTermDebt": "None", "shortTermDebt": "312065000", "treasuryStock": "-102964000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "64077000", "reportedCurrency": "USD", "retainedEarnings": "202455000", "totalLiabilities": "415264000", "otherCurrentAssets": "10206000", "totalCurrentAssets": "568583000", "currentLongTermDebt": "312065000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "215500000", "currentAccountsPayable": "33674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144298000", "shortLongTermDebtTotal": "312065000", "totalShareholderEquity": "368819000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42849000", "totalCurrentLiabilities": "412893000", "otherNonCurrentLiabilities": "1229000", "totalNonCurrentLiabilities": "2371000", "cashAndShortTermInvestments": "38511000", "commonStockSharesOutstanding": "22881147", "intangibleAssetsExcludingGoodwill": "64077000", "cashAndCashEquivalentsAtCarryingValue": "38511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35985000", "profitLoss": "None", "dividendPayout": "85580000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-84330000", "operatingCashflow": "-12426000", "capitalExpenditures": "17061000", "changeInReceivables": "-5071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "58630000", "cashflowFromInvestment": "-56334000", "stockBasedCompensation": "6524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85580000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10130000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 1177371000, "cost_of_revenue": 879138000, "gross_profit": 298233000, "ebit": 63183000, "ebitda": 73856000, "pretax_income": 53280000, "tax_provision": 13968000, "net_income": 39312000, "net_income_to_common": 39312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48822000, "total_current_assets": 465291000, "total_assets": 640538000, "short_term_debt": 212949000, "long_term_debt": 0, "total_debt": 212949000, "total_liabilities": 287446000, "total_equity": 353092000, "shares_outstanding": 23030662, "goodwill_and_intangibles": 54982000 }, "cash_flow": { "operating_cash_flow": 70414000, "capital_expenditure": 13804000, "free_cash_flow": 84218000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278319, "ticker_id": 2002, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63183000", "ebitda": "73856000", "netIncome": "39312000", "grossProfit": "298233000", "depreciation": "None", "totalRevenue": "1177371000", "costOfRevenue": "879138000", "interestIncome": "9903000", "incomeBeforeTax": "53280000", "interestExpense": "9903000", "operatingIncome": "63183000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "13968000", "reportedCurrency": "USD", "netInterestIncome": "-9903000", "nonInterestIncome": "None", "operatingExpenses": "235050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "879138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10673000", "sellingGeneralAndAdministrative": "235050000", "netIncomeFromContinuingOperations": "39312000" }, "balance": { "goodwill": "27491000", "inventory": "377074000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "640538000", "longTermDebt": "0", "shortTermDebt": "212949000", "treasuryStock": "-75256000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "27491000", "reportedCurrency": "USD", "retainedEarnings": "166071000", "totalLiabilities": "287446000", "otherCurrentAssets": "10784000", "totalCurrentAssets": "465291000", "currentLongTermDebt": "212949000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "34003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175247000", "currentAccountsPayable": "23134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "138716000", "shortLongTermDebtTotal": "212949000", "totalShareholderEquity": "353092000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32926000", "totalCurrentLiabilities": "286015000", "otherNonCurrentLiabilities": "1431000", "totalNonCurrentLiabilities": "1431000", "cashAndShortTermInvestments": "48822000", "commonStockSharesOutstanding": "23030662", "intangibleAssetsExcludingGoodwill": "27491000", "cashAndCashEquivalentsAtCarryingValue": "48822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39312000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "26773000", "operatingCashflow": "70414000", "capitalExpenditures": "13804000", "changeInReceivables": "-11279000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40229000", "cashflowFromInvestment": "-23315000", "stockBasedCompensation": "6237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6870000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1177371000, "cost_of_revenue": 879138000, "gross_profit": 298233000, "research_and_development": 0, "selling_general_admin": 235050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63183000, "depreciation_amortisation": 10673000, "ebitda": 73856000, "interest_expense": 9903000, "interest_income": null, "other_non_operating": null, "pretax_income": 53280000, "tax_provision": 13968000, "effective_tax_rate": null, "net_income": 39312000, "net_income_continuing_ops": 39312000, "net_income_to_common": 39312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48822000, "short_term_investments": 0, "net_receivables": 34003000, "inventory": 377074000, "other_current_assets": null, "total_current_assets": 465291000, "net_ppe": null, "goodwill": 27491000, "intangible_assets": 27491000, "goodwill_and_intangibles": 54982000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 175247000, "total_assets": 640538000, "short_term_debt": 212949000, "accounts_payable": 23134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286015000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1431000, "total_liabilities": 287446000, "total_debt": 212949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 166071000, "total_equity": 353092000, "shares_outstanding": 23030662, "operating_cash_flow": 70414000, "stock_based_compensation": 6237000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23315000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40229000, "free_cash_flow": 84218000, "net_change_in_cash": 6870000 }, "raw_data": { "income": { "ebit": "63183000", "ebitda": "73856000", "netIncome": "39312000", "grossProfit": "298233000", "depreciation": "None", "totalRevenue": "1177371000", "costOfRevenue": "879138000", "interestIncome": "9903000", "incomeBeforeTax": "53280000", "interestExpense": "9903000", "operatingIncome": "63183000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "13968000", "reportedCurrency": "USD", "netInterestIncome": "-9903000", "nonInterestIncome": "None", "operatingExpenses": "235050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "879138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10673000", "sellingGeneralAndAdministrative": "235050000", "netIncomeFromContinuingOperations": "39312000" }, "balance": { "goodwill": "27491000", "inventory": "377074000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "640538000", "longTermDebt": "0", "shortTermDebt": "212949000", "treasuryStock": "-75256000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "27491000", "reportedCurrency": "USD", "retainedEarnings": "166071000", "totalLiabilities": "287446000", "otherCurrentAssets": "10784000", "totalCurrentAssets": "465291000", "currentLongTermDebt": "212949000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "34003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175247000", "currentAccountsPayable": "23134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "138716000", "shortLongTermDebtTotal": "212949000", "totalShareholderEquity": "353092000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32926000", "totalCurrentLiabilities": "286015000", "otherNonCurrentLiabilities": "1431000", "totalNonCurrentLiabilities": "1431000", "cashAndShortTermInvestments": "48822000", "commonStockSharesOutstanding": "23030662", "intangibleAssetsExcludingGoodwill": "27491000", "cashAndCashEquivalentsAtCarryingValue": "48822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39312000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "26773000", "operatingCashflow": "70414000", "capitalExpenditures": "13804000", "changeInReceivables": "-11279000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40229000", "cashflowFromInvestment": "-23315000", "stockBasedCompensation": "6237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6870000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 527412000, "cost_of_revenue": 346126000, "gross_profit": 181286000, "ebit": 10838000, "ebitda": 23550000, "pretax_income": -3821000, "tax_provision": -1106000, "net_income": -2598000, "net_income_to_common": -2598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189132000, "total_current_assets": 1161093000, "total_assets": 2441561000, "short_term_debt": 736754000, "long_term_debt": 338730000, "total_debt": 1075484000, "total_liabilities": 1498138000, "total_equity": 932216000, "shares_outstanding": 21984675, "goodwill_and_intangibles": 560350000 }, "cash_flow": { "operating_cash_flow": 55473000, "capital_expenditure": 10972000, "free_cash_flow": 66445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278281, "ticker_id": 2002, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10838000", "ebitda": "23550000", "netIncome": "-2598000", "grossProfit": "181286000", "depreciation": "None", "totalRevenue": "527412000", "costOfRevenue": "346126000", "interestIncome": "None", "incomeBeforeTax": "-3821000", "interestExpense": "14659000", "operatingIncome": "10838000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1106000", "reportedCurrency": "USD", "netInterestIncome": "-14659000", "nonInterestIncome": "None", "operatingExpenses": "170448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12712000", "sellingGeneralAndAdministrative": "170448000", "netIncomeFromContinuingOperations": "-2715000" }, "balance": { "goodwill": "525650000", "inventory": "845371000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2441561000", "longTermDebt": "338730000", "shortTermDebt": "736754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "34700000", "reportedCurrency": "USD", "retainedEarnings": "735860000", "totalLiabilities": "1498138000", "otherCurrentAssets": "25454000", "totalCurrentAssets": "1161093000", "currentLongTermDebt": "725466000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1280468000", "currentAccountsPayable": "62511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1205464000", "totalShareholderEquity": "932216000", "capitalLeaseObligations": "141268000", "otherCurrentLiabilities": "122430000", "totalCurrentLiabilities": "983437000", "otherNonCurrentLiabilities": "4780000", "totalNonCurrentLiabilities": "514701000", "cashAndShortTermInvestments": "189132000", "commonStockSharesOutstanding": "21984675", "intangibleAssetsExcludingGoodwill": "34700000", "cashAndCashEquivalentsAtCarryingValue": "189132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2715000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "22525000", "operatingCashflow": "55473000", "capitalExpenditures": "10972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21753000", "cashflowFromInvestment": "-8854000", "stockBasedCompensation": "4152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527412000, "cost_of_revenue": 346126000, "gross_profit": 181286000, "research_and_development": null, "selling_general_admin": 170448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10838000, "depreciation_amortisation": 12712000, "ebitda": 23550000, "interest_expense": 14659000, "interest_income": null, "other_non_operating": null, "pretax_income": -3821000, "tax_provision": -1106000, "effective_tax_rate": null, "net_income": -2598000, "net_income_continuing_ops": -2715000, "net_income_to_common": -2598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189132000, "short_term_investments": null, "net_receivables": 101136000, "inventory": 845371000, "other_current_assets": null, "total_current_assets": 1161093000, "net_ppe": null, "goodwill": 525650000, "intangible_assets": 34700000, "goodwill_and_intangibles": 560350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1280468000, "total_assets": 2441561000, "short_term_debt": 736754000, "accounts_payable": 62511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 983437000, "long_term_debt": 338730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 514701000, "total_liabilities": 1498138000, "total_debt": 1075484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 735860000, "total_equity": 932216000, "shares_outstanding": 21984675, "operating_cash_flow": 55473000, "stock_based_compensation": 4152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10972000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21753000, "free_cash_flow": 66445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10838000", "ebitda": "23550000", "netIncome": "-2598000", "grossProfit": "181286000", "depreciation": "None", "totalRevenue": "527412000", "costOfRevenue": "346126000", "interestIncome": "None", "incomeBeforeTax": "-3821000", "interestExpense": "14659000", "operatingIncome": "10838000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1106000", "reportedCurrency": "USD", "netInterestIncome": "-14659000", "nonInterestIncome": "None", "operatingExpenses": "170448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12712000", "sellingGeneralAndAdministrative": "170448000", "netIncomeFromContinuingOperations": "-2715000" }, "balance": { "goodwill": "525650000", "inventory": "845371000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2441561000", "longTermDebt": "338730000", "shortTermDebt": "736754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "34700000", "reportedCurrency": "USD", "retainedEarnings": "735860000", "totalLiabilities": "1498138000", "otherCurrentAssets": "25454000", "totalCurrentAssets": "1161093000", "currentLongTermDebt": "725466000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1280468000", "currentAccountsPayable": "62511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1205464000", "totalShareholderEquity": "932216000", "capitalLeaseObligations": "141268000", "otherCurrentLiabilities": "122430000", "totalCurrentLiabilities": "983437000", "otherNonCurrentLiabilities": "4780000", "totalNonCurrentLiabilities": "514701000", "cashAndShortTermInvestments": "189132000", "commonStockSharesOutstanding": "21984675", "intangibleAssetsExcludingGoodwill": "34700000", "cashAndCashEquivalentsAtCarryingValue": "189132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2715000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "22525000", "operatingCashflow": "55473000", "capitalExpenditures": "10972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21753000", "cashflowFromInvestment": "-8854000", "stockBasedCompensation": "4152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 505178000, "cost_of_revenue": 344708000, "gross_profit": 160470000, "ebit": 4920000, "ebitda": 17502000, "pretax_income": -10936000, "tax_provision": -2841000, "net_income": -7926000, "net_income_to_common": -7926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164603000, "total_current_assets": 1144498000, "total_assets": 2428319000, "short_term_debt": 749072000, "long_term_debt": 347490000, "total_debt": 1096562000, "total_liabilities": 1483999000, "total_equity": 932815000, "shares_outstanding": 21942854, "goodwill_and_intangibles": 561913000 }, "cash_flow": { "operating_cash_flow": 16876000, "capital_expenditure": 8540000, "free_cash_flow": 25416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278282, "ticker_id": 2002, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4920000", "ebitda": "17502000", "netIncome": "-7926000", "grossProfit": "160470000", "depreciation": "None", "totalRevenue": "505178000", "costOfRevenue": "344708000", "interestIncome": "15856000", "incomeBeforeTax": "-10936000", "interestExpense": "15856000", "operatingIncome": "4920000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2841000", "reportedCurrency": "USD", "netInterestIncome": "-15856000", "nonInterestIncome": "None", "operatingExpenses": "155550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12582000", "sellingGeneralAndAdministrative": "155550000", "netIncomeFromContinuingOperations": "-8095000" }, "balance": { "goodwill": "526968000", "inventory": "867896000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2428319000", "longTermDebt": "347490000", "shortTermDebt": "749072000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34945000", "reportedCurrency": "USD", "retainedEarnings": "738458000", "totalLiabilities": "1483999000", "otherCurrentAssets": "26123000", "totalCurrentAssets": "1144498000", "currentLongTermDebt": "738312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283821000", "currentAccountsPayable": "52577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "686022000", "shortLongTermDebtTotal": "1224380000", "totalShareholderEquity": "932815000", "capitalLeaseObligations": "138578000", "otherCurrentLiabilities": "107049000", "totalCurrentLiabilities": "961341000", "otherNonCurrentLiabilities": "4758000", "totalNonCurrentLiabilities": "522658000", "cashAndShortTermInvestments": "164603000", "commonStockSharesOutstanding": "21942854", "intangibleAssetsExcludingGoodwill": "34945000", "cashAndCashEquivalentsAtCarryingValue": "164603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8095000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-568000", "operatingCashflow": "16876000", "capitalExpenditures": "8540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25167000", "cashflowFromInvestment": "2563000", "stockBasedCompensation": "2645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 505178000, "cost_of_revenue": 344708000, "gross_profit": 160470000, "research_and_development": null, "selling_general_admin": 155550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4920000, "depreciation_amortisation": 12582000, "ebitda": 17502000, "interest_expense": 15856000, "interest_income": null, "other_non_operating": null, "pretax_income": -10936000, "tax_provision": -2841000, "effective_tax_rate": null, "net_income": -7926000, "net_income_continuing_ops": -8095000, "net_income_to_common": -7926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164603000, "short_term_investments": null, "net_receivables": 85876000, "inventory": 867896000, "other_current_assets": null, "total_current_assets": 1144498000, "net_ppe": null, "goodwill": 526968000, "intangible_assets": 34945000, "goodwill_and_intangibles": 561913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1283821000, "total_assets": 2428319000, "short_term_debt": 749072000, "accounts_payable": 52577000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 961341000, "long_term_debt": 347490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 522658000, "total_liabilities": 1483999000, "total_debt": 1096562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 738458000, "total_equity": 932815000, "shares_outstanding": 21942854, "operating_cash_flow": 16876000, "stock_based_compensation": 2645000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2563000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25167000, "free_cash_flow": 25416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4920000", "ebitda": "17502000", "netIncome": "-7926000", "grossProfit": "160470000", "depreciation": "None", "totalRevenue": "505178000", "costOfRevenue": "344708000", "interestIncome": "15856000", "incomeBeforeTax": "-10936000", "interestExpense": "15856000", "operatingIncome": "4920000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2841000", "reportedCurrency": "USD", "netInterestIncome": "-15856000", "nonInterestIncome": "None", "operatingExpenses": "155550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12582000", "sellingGeneralAndAdministrative": "155550000", "netIncomeFromContinuingOperations": "-8095000" }, "balance": { "goodwill": "526968000", "inventory": "867896000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2428319000", "longTermDebt": "347490000", "shortTermDebt": "749072000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34945000", "reportedCurrency": "USD", "retainedEarnings": "738458000", "totalLiabilities": "1483999000", "otherCurrentAssets": "26123000", "totalCurrentAssets": "1144498000", "currentLongTermDebt": "738312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283821000", "currentAccountsPayable": "52577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "686022000", "shortLongTermDebtTotal": "1224380000", "totalShareholderEquity": "932815000", "capitalLeaseObligations": "138578000", "otherCurrentLiabilities": "107049000", "totalCurrentLiabilities": "961341000", "otherNonCurrentLiabilities": "4758000", "totalNonCurrentLiabilities": "522658000", "cashAndShortTermInvestments": "164603000", "commonStockSharesOutstanding": "21942854", "intangibleAssetsExcludingGoodwill": "34945000", "cashAndCashEquivalentsAtCarryingValue": "164603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8095000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-568000", "operatingCashflow": "16876000", "capitalExpenditures": "8540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25167000", "cashflowFromInvestment": "2563000", "stockBasedCompensation": "2645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 552153000, "cost_of_revenue": 360715000, "gross_profit": 191438000, "ebit": 13840000, "ebitda": 26775000, "pretax_income": -3457000, "tax_provision": -3372000, "net_income": -854000, "net_income_to_common": -854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170351000, "total_current_assets": 1180879000, "total_assets": 2470438000, "short_term_debt": 761761000, "long_term_debt": 356235000, "total_debt": 1117996000, "total_liabilities": 1521685000, "total_equity": 937190000, "shares_outstanding": 21467898, "goodwill_and_intangibles": 562347000 }, "cash_flow": { "operating_cash_flow": 61452000, "capital_expenditure": 13450000, "free_cash_flow": 74902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278283, "ticker_id": 2002, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13840000", "ebitda": "26775000", "netIncome": "-854000", "grossProfit": "191438000", "depreciation": "None", "totalRevenue": "552153000", "costOfRevenue": "360715000", "interestIncome": "17298000", "incomeBeforeTax": "-3457000", "interestExpense": "17297000", "operatingIncome": "11369000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3372000", "reportedCurrency": "USD", "netInterestIncome": "-17298000", "nonInterestIncome": "None", "operatingExpenses": "180069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12935000", "sellingGeneralAndAdministrative": "141469000", "netIncomeFromContinuingOperations": "-82000" }, "balance": { "goodwill": "526931000", "inventory": "867328000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2470438000", "longTermDebt": "356235000", "shortTermDebt": "761761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35416000", "reportedCurrency": "USD", "retainedEarnings": "746384000", "totalLiabilities": "1521685000", "otherCurrentAssets": "34912000", "totalCurrentAssets": "1180879000", "currentLongTermDebt": "751272000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289559000", "currentAccountsPayable": "56378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "690461000", "shortLongTermDebtTotal": "1245965000", "totalShareholderEquity": "937190000", "capitalLeaseObligations": "138458000", "otherCurrentLiabilities": "121042000", "totalCurrentLiabilities": "984880000", "otherNonCurrentLiabilities": "5154000", "totalNonCurrentLiabilities": "536804999", "cashAndShortTermInvestments": "170351000", "commonStockSharesOutstanding": "21467898", "intangibleAssetsExcludingGoodwill": "35416000", "cashAndCashEquivalentsAtCarryingValue": "170351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "38936000", "operatingCashflow": "61452000", "capitalExpenditures": "13450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28882000", "cashflowFromInvestment": "-13559000", "stockBasedCompensation": "2915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 552153000, "cost_of_revenue": 360715000, "gross_profit": 191438000, "research_and_development": null, "selling_general_admin": 141469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13840000, "depreciation_amortisation": 12935000, "ebitda": 26775000, "interest_expense": 17297000, "interest_income": null, "other_non_operating": null, "pretax_income": -3457000, "tax_provision": -3372000, "effective_tax_rate": null, "net_income": -854000, "net_income_continuing_ops": -82000, "net_income_to_common": -854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170351000, "short_term_investments": null, "net_receivables": 108288000, "inventory": 867328000, "other_current_assets": null, "total_current_assets": 1180879000, "net_ppe": null, "goodwill": 526931000, "intangible_assets": 35416000, "goodwill_and_intangibles": 562347000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1289559000, "total_assets": 2470438000, "short_term_debt": 761761000, "accounts_payable": 56378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 984880000, "long_term_debt": 356235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536804999, "total_liabilities": 1521685000, "total_debt": 1117996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 746384000, "total_equity": 937190000, "shares_outstanding": 21467898, "operating_cash_flow": 61452000, "stock_based_compensation": 2915000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28882000, "free_cash_flow": 74902000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13840000", "ebitda": "26775000", "netIncome": "-854000", "grossProfit": "191438000", "depreciation": "None", "totalRevenue": "552153000", "costOfRevenue": "360715000", "interestIncome": "17298000", "incomeBeforeTax": "-3457000", "interestExpense": "17297000", "operatingIncome": "11369000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3372000", "reportedCurrency": "USD", "netInterestIncome": "-17298000", "nonInterestIncome": "None", "operatingExpenses": "180069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12935000", "sellingGeneralAndAdministrative": "141469000", "netIncomeFromContinuingOperations": "-82000" }, "balance": { "goodwill": "526931000", "inventory": "867328000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2470438000", "longTermDebt": "356235000", "shortTermDebt": "761761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35416000", "reportedCurrency": "USD", "retainedEarnings": "746384000", "totalLiabilities": "1521685000", "otherCurrentAssets": "34912000", "totalCurrentAssets": "1180879000", "currentLongTermDebt": "751272000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289559000", "currentAccountsPayable": "56378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "690461000", "shortLongTermDebtTotal": "1245965000", "totalShareholderEquity": "937190000", "capitalLeaseObligations": "138458000", "otherCurrentLiabilities": "121042000", "totalCurrentLiabilities": "984880000", "otherNonCurrentLiabilities": "5154000", "totalNonCurrentLiabilities": "536804999", "cashAndShortTermInvestments": "170351000", "commonStockSharesOutstanding": "21467898", "intangibleAssetsExcludingGoodwill": "35416000", "cashAndCashEquivalentsAtCarryingValue": "170351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "38936000", "operatingCashflow": "61452000", "capitalExpenditures": "13450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28882000", "cashflowFromInvestment": "-13559000", "stockBasedCompensation": "2915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 657159000, "cost_of_revenue": 457538000, "gross_profit": 199621000, "ebit": 27515000, "ebitda": 40051000, "pretax_income": -58476000, "tax_provision": -6506000, "net_income": -52146000, "net_income_to_common": -52146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151017000, "total_current_assets": 1197878000, "total_assets": 2487737000, "short_term_debt": 780853000, "long_term_debt": 365070000, "total_debt": 1145923000, "total_liabilities": 1536414000, "total_equity": 940530000, "shares_outstanding": 21515000, "goodwill_and_intangibles": 563805000 }, "cash_flow": { "operating_cash_flow": 84937000, "capital_expenditure": 16439000, "free_cash_flow": 101376000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278285, "ticker_id": 2002, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27515000", "ebitda": "40051000", "netIncome": "-52146000", "grossProfit": "199621000", "depreciation": "None", "totalRevenue": "657159000", "costOfRevenue": "457538000", "interestIncome": "16936000", "incomeBeforeTax": "-58476000", "interestExpense": "16936000", "operatingIncome": "-41540000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6506000", "reportedCurrency": "USD", "netInterestIncome": "-16936000", "nonInterestIncome": "None", "operatingExpenses": "241161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12536000", "sellingGeneralAndAdministrative": "172106000", "netIncomeFromContinuingOperations": "-51970000" }, "balance": { "goodwill": "527144000", "inventory": "906219000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2487737000", "longTermDebt": "365070000", "shortTermDebt": "780853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "36661000", "reportedCurrency": "USD", "retainedEarnings": "747239000", "totalLiabilities": "1536414000", "otherCurrentAssets": "27893000", "totalCurrentAssets": "1197878000", "currentLongTermDebt": "770808000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289859000", "currentAccountsPayable": "44504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "690055000", "shortLongTermDebtTotal": "1273783000", "totalShareholderEquity": "940530000", "capitalLeaseObligations": "137905000", "otherCurrentLiabilities": "165792000", "totalCurrentLiabilities": "991149000", "otherNonCurrentLiabilities": "6796000", "totalNonCurrentLiabilities": "545265000", "cashAndShortTermInvestments": "151017000", "commonStockSharesOutstanding": "21515000", "intangibleAssetsExcludingGoodwill": "36661000", "cashAndCashEquivalentsAtCarryingValue": "151017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "67629000", "operatingCashflow": "84937000", "capitalExpenditures": "16439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122528000", "cashflowFromInvestment": "-16322000", "stockBasedCompensation": "5644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12536000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657159000, "cost_of_revenue": 457538000, "gross_profit": 199621000, "research_and_development": null, "selling_general_admin": 172106000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27515000, "depreciation_amortisation": 12536000, "ebitda": 40051000, "interest_expense": 16936000, "interest_income": null, "other_non_operating": null, "pretax_income": -58476000, "tax_provision": -6506000, "effective_tax_rate": null, "net_income": -52146000, "net_income_continuing_ops": -51970000, "net_income_to_common": -52146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151017000, "short_term_investments": null, "net_receivables": 112749000, "inventory": 906219000, "other_current_assets": null, "total_current_assets": 1197878000, "net_ppe": null, "goodwill": 527144000, "intangible_assets": 36661000, "goodwill_and_intangibles": 563805000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1289859000, "total_assets": 2487737000, "short_term_debt": 780853000, "accounts_payable": 44504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 991149000, "long_term_debt": 365070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545265000, "total_liabilities": 1536414000, "total_debt": 1145923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 747239000, "total_equity": 940530000, "shares_outstanding": 21515000, "operating_cash_flow": 84937000, "stock_based_compensation": 5644000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122528000, "free_cash_flow": 101376000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27515000", "ebitda": "40051000", "netIncome": "-52146000", "grossProfit": "199621000", "depreciation": "None", "totalRevenue": "657159000", "costOfRevenue": "457538000", "interestIncome": "16936000", "incomeBeforeTax": "-58476000", "interestExpense": "16936000", "operatingIncome": "-41540000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6506000", "reportedCurrency": "USD", "netInterestIncome": "-16936000", "nonInterestIncome": "None", "operatingExpenses": "241161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12536000", "sellingGeneralAndAdministrative": "172106000", "netIncomeFromContinuingOperations": "-51970000" }, "balance": { "goodwill": "527144000", "inventory": "906219000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2487737000", "longTermDebt": "365070000", "shortTermDebt": "780853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "36661000", "reportedCurrency": "USD", "retainedEarnings": "747239000", "totalLiabilities": "1536414000", "otherCurrentAssets": "27893000", "totalCurrentAssets": "1197878000", "currentLongTermDebt": "770808000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289859000", "currentAccountsPayable": "44504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "690055000", "shortLongTermDebtTotal": "1273783000", "totalShareholderEquity": "940530000", "capitalLeaseObligations": "137905000", "otherCurrentLiabilities": "165792000", "totalCurrentLiabilities": "991149000", "otherNonCurrentLiabilities": "6796000", "totalNonCurrentLiabilities": "545265000", "cashAndShortTermInvestments": "151017000", "commonStockSharesOutstanding": "21515000", "intangibleAssetsExcludingGoodwill": "36661000", "cashAndCashEquivalentsAtCarryingValue": "151017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "67629000", "operatingCashflow": "84937000", "capitalExpenditures": "16439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122528000", "cashflowFromInvestment": "-16322000", "stockBasedCompensation": "5644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12536000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 631515000, "cost_of_revenue": 442004000, "gross_profit": 189511000, "ebit": 22741000, "ebitda": 34993000, "pretax_income": 4562000, "tax_provision": 1400000, "net_income": 3300000, "net_income_to_common": 3300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203507000, "total_current_assets": 1323624000, "total_assets": 2673101000, "short_term_debt": 865663000, "long_term_debt": 339054000, "total_debt": 1204717000, "total_liabilities": 1669722000, "total_equity": 993449000, "shares_outstanding": 23324000, "goodwill_and_intangibles": 628693000 }, "cash_flow": { "operating_cash_flow": 72498000, "capital_expenditure": 12659000, "free_cash_flow": 85157000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278286, "ticker_id": 2002, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22741000", "ebitda": "34993000", "netIncome": "3300000", "grossProfit": "189511000", "depreciation": "None", "totalRevenue": "631515000", "costOfRevenue": "442004000", "interestIncome": "18179000", "incomeBeforeTax": "4562000", "interestExpense": "18179000", "operatingIncome": "22741000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-18179000", "nonInterestIncome": "None", "operatingExpenses": "166770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12252000", "sellingGeneralAndAdministrative": "166770000", "netIncomeFromContinuingOperations": "3162000" }, "balance": { "goodwill": "591101000", "inventory": "973410000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2673101000", "longTermDebt": "339054000", "shortTermDebt": "865663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "37592000", "reportedCurrency": "USD", "retainedEarnings": "799385000", "totalLiabilities": "1669722000", "otherCurrentAssets": "21619000", "totalCurrentAssets": "1323624000", "currentLongTermDebt": "855467000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1349477000", "currentAccountsPayable": "44567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687188000", "shortLongTermDebtTotal": "1333589000", "totalShareholderEquity": "993449000", "capitalLeaseObligations": "139068000", "otherCurrentLiabilities": "229092000", "totalCurrentLiabilities": "1139322000", "otherNonCurrentLiabilities": "7102000", "totalNonCurrentLiabilities": "530400000", "cashAndShortTermInvestments": "203507000", "commonStockSharesOutstanding": "23324000", "intangibleAssetsExcludingGoodwill": "37592000", "cashAndCashEquivalentsAtCarryingValue": "203507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3162000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "62383000", "operatingCashflow": "72498000", "capitalExpenditures": "12659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4736000", "cashflowFromInvestment": "-19281000", "stockBasedCompensation": "5321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10954000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 631515000, "cost_of_revenue": 442004000, "gross_profit": 189511000, "research_and_development": null, "selling_general_admin": 166770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22741000, "depreciation_amortisation": 12252000, "ebitda": 34993000, "interest_expense": 18179000, "interest_income": null, "other_non_operating": null, "pretax_income": 4562000, "tax_provision": 1400000, "effective_tax_rate": null, "net_income": 3300000, "net_income_continuing_ops": 3162000, "net_income_to_common": 3300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203507000, "short_term_investments": null, "net_receivables": 125088000, "inventory": 973410000, "other_current_assets": null, "total_current_assets": 1323624000, "net_ppe": null, "goodwill": 591101000, "intangible_assets": 37592000, "goodwill_and_intangibles": 628693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1349477000, "total_assets": 2673101000, "short_term_debt": 865663000, "accounts_payable": 44567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1139322000, "long_term_debt": 339054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 530400000, "total_liabilities": 1669722000, "total_debt": 1204717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 799385000, "total_equity": 993449000, "shares_outstanding": 23324000, "operating_cash_flow": 72498000, "stock_based_compensation": 5321000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19281000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4736000, "free_cash_flow": 85157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22741000", "ebitda": "34993000", "netIncome": "3300000", "grossProfit": "189511000", "depreciation": "None", "totalRevenue": "631515000", "costOfRevenue": "442004000", "interestIncome": "18179000", "incomeBeforeTax": "4562000", "interestExpense": "18179000", "operatingIncome": "22741000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-18179000", "nonInterestIncome": "None", "operatingExpenses": "166770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12252000", "sellingGeneralAndAdministrative": "166770000", "netIncomeFromContinuingOperations": "3162000" }, "balance": { "goodwill": "591101000", "inventory": "973410000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2673101000", "longTermDebt": "339054000", "shortTermDebt": "865663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "37592000", "reportedCurrency": "USD", "retainedEarnings": "799385000", "totalLiabilities": "1669722000", "otherCurrentAssets": "21619000", "totalCurrentAssets": "1323624000", "currentLongTermDebt": "855467000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1349477000", "currentAccountsPayable": "44567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687188000", "shortLongTermDebtTotal": "1333589000", "totalShareholderEquity": "993449000", "capitalLeaseObligations": "139068000", "otherCurrentLiabilities": "229092000", "totalCurrentLiabilities": "1139322000", "otherNonCurrentLiabilities": "7102000", "totalNonCurrentLiabilities": "530400000", "cashAndShortTermInvestments": "203507000", "commonStockSharesOutstanding": "23324000", "intangibleAssetsExcludingGoodwill": "37592000", "cashAndCashEquivalentsAtCarryingValue": "203507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3162000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "62383000", "operatingCashflow": "72498000", "capitalExpenditures": "12659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4736000", "cashflowFromInvestment": "-19281000", "stockBasedCompensation": "5321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10954000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 468461000, "cost_of_revenue": 298807000, "gross_profit": 169654000, "ebit": 13155000, "ebitda": 24752000, "pretax_income": 20227000, "tax_provision": 2103000, "net_income": 18066000, "net_income_to_common": 18066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145010000, "total_current_assets": 1298423000, "total_assets": 2634345000, "short_term_debt": 805500000, "long_term_debt": 347294000, "total_debt": 1152794000, "total_liabilities": 1631144000, "total_equity": 993459000, "shares_outstanding": 23385000, "goodwill_and_intangibles": 626460000 }, "cash_flow": { "operating_cash_flow": -146081000, "capital_expenditure": 18316000, "free_cash_flow": -127765000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278287, "ticker_id": 2002, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13155000", "ebitda": "24752000", "netIncome": "18066000", "grossProfit": "169654000", "depreciation": "None", "totalRevenue": "468461000", "costOfRevenue": "298807000", "interestIncome": "18745000", "incomeBeforeTax": "20227000", "interestExpense": "18745000", "operatingIncome": "38972000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2103000", "reportedCurrency": "USD", "netInterestIncome": "-18745000", "nonInterestIncome": "None", "operatingExpenses": "130682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11597000", "sellingGeneralAndAdministrative": "130682000", "netIncomeFromContinuingOperations": "18124000" }, "balance": { "goodwill": "587967000", "inventory": "1035183000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2634345000", "longTermDebt": "347294000", "shortTermDebt": "805500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38493000", "reportedCurrency": "USD", "retainedEarnings": "796081000", "totalLiabilities": "1631144000", "otherCurrentAssets": "34958000", "totalCurrentAssets": "1298423000", "currentLongTermDebt": "828936000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1335922000", "currentAccountsPayable": "35532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "678644000", "shortLongTermDebtTotal": "935989000", "totalShareholderEquity": "993459000", "capitalLeaseObligations": "140819000", "otherCurrentLiabilities": "197911000", "totalCurrentLiabilities": "1091447000", "otherNonCurrentLiabilities": "7550000", "totalNonCurrentLiabilities": "539697000", "cashAndShortTermInvestments": "145010000", "commonStockSharesOutstanding": "23385000", "intangibleAssetsExcludingGoodwill": "38493000", "cashAndCashEquivalentsAtCarryingValue": "145010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-133459000", "operatingCashflow": "-146081000", "capitalExpenditures": "18316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74692000", "cashflowFromInvestment": "-6462000", "stockBasedCompensation": "5473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468461000, "cost_of_revenue": 298807000, "gross_profit": 169654000, "research_and_development": null, "selling_general_admin": 130682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13155000, "depreciation_amortisation": 11597000, "ebitda": 24752000, "interest_expense": 18745000, "interest_income": null, "other_non_operating": null, "pretax_income": 20227000, "tax_provision": 2103000, "effective_tax_rate": null, "net_income": 18066000, "net_income_continuing_ops": 18124000, "net_income_to_common": 18066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145010000, "short_term_investments": null, "net_receivables": 83272000, "inventory": 1035183000, "other_current_assets": null, "total_current_assets": 1298423000, "net_ppe": null, "goodwill": 587967000, "intangible_assets": 38493000, "goodwill_and_intangibles": 626460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1335922000, "total_assets": 2634345000, "short_term_debt": 805500000, "accounts_payable": 35532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1091447000, "long_term_debt": 347294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 539697000, "total_liabilities": 1631144000, "total_debt": 1152794000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 796081000, "total_equity": 993459000, "shares_outstanding": 23385000, "operating_cash_flow": -146081000, "stock_based_compensation": 5473000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74692000, "free_cash_flow": -127765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13155000", "ebitda": "24752000", "netIncome": "18066000", "grossProfit": "169654000", "depreciation": "None", "totalRevenue": "468461000", "costOfRevenue": "298807000", "interestIncome": "18745000", "incomeBeforeTax": "20227000", "interestExpense": "18745000", "operatingIncome": "38972000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2103000", "reportedCurrency": "USD", "netInterestIncome": "-18745000", "nonInterestIncome": "None", "operatingExpenses": "130682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11597000", "sellingGeneralAndAdministrative": "130682000", "netIncomeFromContinuingOperations": "18124000" }, "balance": { "goodwill": "587967000", "inventory": "1035183000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2634345000", "longTermDebt": "347294000", "shortTermDebt": "805500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38493000", "reportedCurrency": "USD", "retainedEarnings": "796081000", "totalLiabilities": "1631144000", "otherCurrentAssets": "34958000", "totalCurrentAssets": "1298423000", "currentLongTermDebt": "828936000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1335922000", "currentAccountsPayable": "35532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "678644000", "shortLongTermDebtTotal": "935989000", "totalShareholderEquity": "993459000", "capitalLeaseObligations": "140819000", "otherCurrentLiabilities": "197911000", "totalCurrentLiabilities": "1091447000", "otherNonCurrentLiabilities": "7550000", "totalNonCurrentLiabilities": "539697000", "cashAndShortTermInvestments": "145010000", "commonStockSharesOutstanding": "23385000", "intangibleAssetsExcludingGoodwill": "38493000", "cashAndCashEquivalentsAtCarryingValue": "145010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-133459000", "operatingCashflow": "-146081000", "capitalExpenditures": "18316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74692000", "cashflowFromInvestment": "-6462000", "stockBasedCompensation": "5473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 563122000, "cost_of_revenue": 369927000, "gross_profit": 193195000, "ebit": 21377000, "ebitda": 32777000, "pretax_income": 8872000, "tax_provision": 4141000, "net_income": 3999000, "net_income_to_common": 3999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224326000, "total_current_assets": 1273211000, "total_assets": 2605068000, "short_term_debt": 752522000, "long_term_debt": 355906000, "total_debt": 1108428000, "total_liabilities": 1618819000, "total_equity": 975795000, "shares_outstanding": 23200000, "goodwill_and_intangibles": 629751000 }, "cash_flow": { "operating_cash_flow": -782000, "capital_expenditure": 16741000, "free_cash_flow": 15959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278288, "ticker_id": 2002, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21377000", "ebitda": "32777000", "netIncome": "3999000", "grossProfit": "193195000", "depreciation": "None", "totalRevenue": "563122000", "costOfRevenue": "369927000", "interestIncome": "17927000", "incomeBeforeTax": "8872000", "interestExpense": "17927000", "operatingIncome": "26799000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4141000", "reportedCurrency": "USD", "netInterestIncome": "-17927000", "nonInterestIncome": "None", "operatingExpenses": "166396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11400000", "sellingGeneralAndAdministrative": "134618000", "netIncomeFromContinuingOperations": "4731000" }, "balance": { "goodwill": "592293000", "inventory": "906641000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2605068000", "longTermDebt": "355906000", "shortTermDebt": "752522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "37458000", "reportedCurrency": "USD", "retainedEarnings": "778015000", "totalLiabilities": "1618819000", "otherCurrentAssets": "35835000", "totalCurrentAssets": "1273211000", "currentLongTermDebt": "742760000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1331857000", "currentAccountsPayable": "54481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "669365000", "shortLongTermDebtTotal": "1232953000", "totalShareholderEquity": "975795000", "capitalLeaseObligations": "134287000", "otherCurrentLiabilities": "188998000", "totalCurrentLiabilities": "1069143000", "otherNonCurrentLiabilities": "8928000", "totalNonCurrentLiabilities": "549676000", "cashAndShortTermInvestments": "224326000", "commonStockSharesOutstanding": "23200000", "intangibleAssetsExcludingGoodwill": "37458000", "cashAndCashEquivalentsAtCarryingValue": "224326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-27133000", "operatingCashflow": "-782000", "capitalExpenditures": "16741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1620000", "cashflowFromInvestment": "-16523000", "stockBasedCompensation": "6478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 563122000, "cost_of_revenue": 369927000, "gross_profit": 193195000, "research_and_development": null, "selling_general_admin": 134618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21377000, "depreciation_amortisation": 11400000, "ebitda": 32777000, "interest_expense": 17927000, "interest_income": null, "other_non_operating": null, "pretax_income": 8872000, "tax_provision": 4141000, "effective_tax_rate": null, "net_income": 3999000, "net_income_continuing_ops": 4731000, "net_income_to_common": 3999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224326000, "short_term_investments": null, "net_receivables": 106409000, "inventory": 906641000, "other_current_assets": null, "total_current_assets": 1273211000, "net_ppe": null, "goodwill": 592293000, "intangible_assets": 37458000, "goodwill_and_intangibles": 629751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1331857000, "total_assets": 2605068000, "short_term_debt": 752522000, "accounts_payable": 54481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1069143000, "long_term_debt": 355906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 549676000, "total_liabilities": 1618819000, "total_debt": 1108428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 778015000, "total_equity": 975795000, "shares_outstanding": 23200000, "operating_cash_flow": -782000, "stock_based_compensation": 6478000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16523000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1620000, "free_cash_flow": 15959000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21377000", "ebitda": "32777000", "netIncome": "3999000", "grossProfit": "193195000", "depreciation": "None", "totalRevenue": "563122000", "costOfRevenue": "369927000", "interestIncome": "17927000", "incomeBeforeTax": "8872000", "interestExpense": "17927000", "operatingIncome": "26799000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4141000", "reportedCurrency": "USD", "netInterestIncome": "-17927000", "nonInterestIncome": "None", "operatingExpenses": "166396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11400000", "sellingGeneralAndAdministrative": "134618000", "netIncomeFromContinuingOperations": "4731000" }, "balance": { "goodwill": "592293000", "inventory": "906641000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2605068000", "longTermDebt": "355906000", "shortTermDebt": "752522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "37458000", "reportedCurrency": "USD", "retainedEarnings": "778015000", "totalLiabilities": "1618819000", "otherCurrentAssets": "35835000", "totalCurrentAssets": "1273211000", "currentLongTermDebt": "742760000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1331857000", "currentAccountsPayable": "54481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "669365000", "shortLongTermDebtTotal": "1232953000", "totalShareholderEquity": "975795000", "capitalLeaseObligations": "134287000", "otherCurrentLiabilities": "188998000", "totalCurrentLiabilities": "1069143000", "otherNonCurrentLiabilities": "8928000", "totalNonCurrentLiabilities": "549676000", "cashAndShortTermInvestments": "224326000", "commonStockSharesOutstanding": "23200000", "intangibleAssetsExcludingGoodwill": "37458000", "cashAndCashEquivalentsAtCarryingValue": "224326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-27133000", "operatingCashflow": "-782000", "capitalExpenditures": "16741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1620000", "cashflowFromInvestment": "-16523000", "stockBasedCompensation": "6478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 757720000, "cost_of_revenue": 515621000, "gross_profit": 242099000, "ebit": 61027000, "ebitda": 72217000, "pretax_income": 42798000, "tax_provision": 11085000, "net_income": 31550000, "net_income_to_common": 31550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242424000, "total_current_assets": 1261202000, "total_assets": 2593665000, "short_term_debt": 745086000, "long_term_debt": 364138000, "total_debt": 1109224000, "total_liabilities": 1616731001, "total_equity": 967550999, "shares_outstanding": 23049097, "goodwill_and_intangibles": 628329000 }, "cash_flow": { "operating_cash_flow": 86304000, "capital_expenditure": 15174000, "free_cash_flow": 101478000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278290, "ticker_id": 2002, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61027000", "ebitda": "72217000", "netIncome": "31550000", "grossProfit": "242099000", "depreciation": "None", "totalRevenue": "757720000", "costOfRevenue": "515621000", "interestIncome": "None", "incomeBeforeTax": "42798000", "interestExpense": "18229000", "operatingIncome": "61027000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11085000", "reportedCurrency": "USD", "netInterestIncome": "-18229000", "nonInterestIncome": "None", "operatingExpenses": "181072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "515621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11190000", "sellingGeneralAndAdministrative": "181072000", "netIncomeFromContinuingOperations": "31713000" }, "balance": { "goodwill": "589949000", "inventory": "880419000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2593665000", "longTermDebt": "364138000", "shortTermDebt": "745086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "38380000", "reportedCurrency": "USD", "retainedEarnings": "774016000", "totalLiabilities": "1616731001", "otherCurrentAssets": "25401000", "totalCurrentAssets": "1261202000", "currentLongTermDebt": "734951000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1332463000", "currentAccountsPayable": "45578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1234567000", "totalShareholderEquity": "967550999", "capitalLeaseObligations": "135478000", "otherCurrentLiabilities": "263778000", "totalCurrentLiabilities": "1054442000", "otherNonCurrentLiabilities": "13598000", "totalNonCurrentLiabilities": "562289001", "cashAndShortTermInvestments": "242424000", "commonStockSharesOutstanding": "23049097", "intangibleAssetsExcludingGoodwill": "38380000", "cashAndCashEquivalentsAtCarryingValue": "242424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "52188000", "operatingCashflow": "86304000", "capitalExpenditures": "15174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45315000", "cashflowFromInvestment": "-14935000", "stockBasedCompensation": "6080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 757720000, "cost_of_revenue": 515621000, "gross_profit": 242099000, "research_and_development": null, "selling_general_admin": 181072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61027000, "depreciation_amortisation": 11190000, "ebitda": 72217000, "interest_expense": 18229000, "interest_income": null, "other_non_operating": null, "pretax_income": 42798000, "tax_provision": 11085000, "effective_tax_rate": null, "net_income": 31550000, "net_income_continuing_ops": 31713000, "net_income_to_common": 31550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242424000, "short_term_investments": null, "net_receivables": 112958000, "inventory": 880419000, "other_current_assets": null, "total_current_assets": 1261202000, "net_ppe": null, "goodwill": 589949000, "intangible_assets": 38380000, "goodwill_and_intangibles": 628329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1332463000, "total_assets": 2593665000, "short_term_debt": 745086000, "accounts_payable": 45578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1054442000, "long_term_debt": 364138000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 562289001, "total_liabilities": 1616731001, "total_debt": 1109224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 774016000, "total_equity": 967550999, "shares_outstanding": 23049097, "operating_cash_flow": 86304000, "stock_based_compensation": 6080000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45315000, "free_cash_flow": 101478000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61027000", "ebitda": "72217000", "netIncome": "31550000", "grossProfit": "242099000", "depreciation": "None", "totalRevenue": "757720000", "costOfRevenue": "515621000", "interestIncome": "None", "incomeBeforeTax": "42798000", "interestExpense": "18229000", "operatingIncome": "61027000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11085000", "reportedCurrency": "USD", "netInterestIncome": "-18229000", "nonInterestIncome": "None", "operatingExpenses": "181072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "515621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11190000", "sellingGeneralAndAdministrative": "181072000", "netIncomeFromContinuingOperations": "31713000" }, "balance": { "goodwill": "589949000", "inventory": "880419000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2593665000", "longTermDebt": "364138000", "shortTermDebt": "745086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "38380000", "reportedCurrency": "USD", "retainedEarnings": "774016000", "totalLiabilities": "1616731001", "otherCurrentAssets": "25401000", "totalCurrentAssets": "1261202000", "currentLongTermDebt": "734951000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1332463000", "currentAccountsPayable": "45578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1234567000", "totalShareholderEquity": "967550999", "capitalLeaseObligations": "135478000", "otherCurrentLiabilities": "263778000", "totalCurrentLiabilities": "1054442000", "otherNonCurrentLiabilities": "13598000", "totalNonCurrentLiabilities": "562289001", "cashAndShortTermInvestments": "242424000", "commonStockSharesOutstanding": "23049097", "intangibleAssetsExcludingGoodwill": "38380000", "cashAndCashEquivalentsAtCarryingValue": "242424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "52188000", "operatingCashflow": "86304000", "capitalExpenditures": "15174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45315000", "cashflowFromInvestment": "-14935000", "stockBasedCompensation": "6080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 582892000, "cost_of_revenue": 392471000, "gross_profit": 190421000, "ebit": 21401000, "ebitda": 32366000, "pretax_income": 2027000, "tax_provision": 578000, "net_income": 1587000, "net_income_to_common": 1587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216684000, "total_current_assets": 1292926000, "total_assets": 2630989000, "short_term_debt": 780842000, "long_term_debt": 372624000, "total_debt": 1153466000, "total_liabilities": 1690531000, "total_equity": 931309000, "shares_outstanding": 22999229, "goodwill_and_intangibles": 629518000 }, "cash_flow": { "operating_cash_flow": -22087000, "capital_expenditure": 15179000, "free_cash_flow": -6908000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278291, "ticker_id": 2002, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21401000", "ebitda": "32366000", "netIncome": "1587000", "grossProfit": "190421000", "depreciation": "None", "totalRevenue": "582892000", "costOfRevenue": "392471000", "interestIncome": "None", "incomeBeforeTax": "2027000", "interestExpense": "19374000", "operatingIncome": "21401000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "578000", "reportedCurrency": "USD", "netInterestIncome": "-19374000", "nonInterestIncome": "None", "operatingExpenses": "169020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10965000", "sellingGeneralAndAdministrative": "169020000", "netIncomeFromContinuingOperations": "1449000" }, "balance": { "goodwill": "590344000", "inventory": "932607000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2630989000", "longTermDebt": "372624000", "shortTermDebt": "780842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "39174000", "reportedCurrency": "USD", "retainedEarnings": "742466000", "totalLiabilities": "1690531000", "otherCurrentAssets": "14396000", "totalCurrentAssets": "1292926000", "currentLongTermDebt": "770483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1338063000", "currentAccountsPayable": "61339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1279690000", "totalShareholderEquity": "931309000", "capitalLeaseObligations": "136583000", "otherCurrentLiabilities": "203427000", "totalCurrentLiabilities": "1045608000", "otherNonCurrentLiabilities": "87919000", "totalNonCurrentLiabilities": "644923000", "cashAndShortTermInvestments": "216684000", "commonStockSharesOutstanding": "22999229", "intangibleAssetsExcludingGoodwill": "39174000", "cashAndCashEquivalentsAtCarryingValue": "216684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1449000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-52618000", "operatingCashflow": "-22087000", "capitalExpenditures": "15179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61102000", "cashflowFromInvestment": "-32589000", "stockBasedCompensation": "5984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 582892000, "cost_of_revenue": 392471000, "gross_profit": 190421000, "research_and_development": null, "selling_general_admin": 169020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21401000, "depreciation_amortisation": 10965000, "ebitda": 32366000, "interest_expense": 19374000, "interest_income": null, "other_non_operating": null, "pretax_income": 2027000, "tax_provision": 578000, "effective_tax_rate": null, "net_income": 1587000, "net_income_continuing_ops": 1449000, "net_income_to_common": 1587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216684000, "short_term_investments": null, "net_receivables": 129239000, "inventory": 932607000, "other_current_assets": null, "total_current_assets": 1292926000, "net_ppe": null, "goodwill": 590344000, "intangible_assets": 39174000, "goodwill_and_intangibles": 629518000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1338063000, "total_assets": 2630989000, "short_term_debt": 780842000, "accounts_payable": 61339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1045608000, "long_term_debt": 372624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 644923000, "total_liabilities": 1690531000, "total_debt": 1153466000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 742466000, "total_equity": 931309000, "shares_outstanding": 22999229, "operating_cash_flow": -22087000, "stock_based_compensation": 5984000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15179000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61102000, "free_cash_flow": -6908000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21401000", "ebitda": "32366000", "netIncome": "1587000", "grossProfit": "190421000", "depreciation": "None", "totalRevenue": "582892000", "costOfRevenue": "392471000", "interestIncome": "None", "incomeBeforeTax": "2027000", "interestExpense": "19374000", "operatingIncome": "21401000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "578000", "reportedCurrency": "USD", "netInterestIncome": "-19374000", "nonInterestIncome": "None", "operatingExpenses": "169020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10965000", "sellingGeneralAndAdministrative": "169020000", "netIncomeFromContinuingOperations": "1449000" }, "balance": { "goodwill": "590344000", "inventory": "932607000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2630989000", "longTermDebt": "372624000", "shortTermDebt": "780842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "39174000", "reportedCurrency": "USD", "retainedEarnings": "742466000", "totalLiabilities": "1690531000", "otherCurrentAssets": "14396000", "totalCurrentAssets": "1292926000", "currentLongTermDebt": "770483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1338063000", "currentAccountsPayable": "61339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1279690000", "totalShareholderEquity": "931309000", "capitalLeaseObligations": "136583000", "otherCurrentLiabilities": "203427000", "totalCurrentLiabilities": "1045608000", "otherNonCurrentLiabilities": "87919000", "totalNonCurrentLiabilities": "644923000", "cashAndShortTermInvestments": "216684000", "commonStockSharesOutstanding": "22999229", "intangibleAssetsExcludingGoodwill": "39174000", "cashAndCashEquivalentsAtCarryingValue": "216684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1449000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-52618000", "operatingCashflow": "-22087000", "capitalExpenditures": "15179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61102000", "cashflowFromInvestment": "-32589000", "stockBasedCompensation": "5984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 527274000, "cost_of_revenue": 351793000, "gross_profit": 175481000, "ebit": 19218000, "ebitda": 30150000, "pretax_income": 634000, "tax_provision": -211000, "net_income": 930000, "net_income_to_common": 930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210323000, "total_current_assets": 1206021000, "total_assets": 2526507000, "short_term_debt": 708996000, "long_term_debt": 380972000, "total_debt": 1089968000, "total_liabilities": 1591936000, "total_equity": 925098000, "shares_outstanding": 22809017, "goodwill_and_intangibles": 614808000 }, "cash_flow": { "operating_cash_flow": -89095000, "capital_expenditure": 13329000, "free_cash_flow": -75766000, "dividends_paid": 1434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278292, "ticker_id": 2002, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19218000", "ebitda": "30150000", "netIncome": "930000", "grossProfit": "175481000", "depreciation": "None", "totalRevenue": "527274000", "costOfRevenue": "351793000", "interestIncome": "None", "incomeBeforeTax": "634000", "interestExpense": "18365000", "operatingIncome": "18999000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-211000", "reportedCurrency": "USD", "netInterestIncome": "-18365000", "nonInterestIncome": "None", "operatingExpenses": "156482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10932000", "sellingGeneralAndAdministrative": "156482000", "netIncomeFromContinuingOperations": "845000" }, "balance": { "goodwill": "575850000", "inventory": "876233000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2526507000", "longTermDebt": "380972000", "shortTermDebt": "708996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "38958000", "reportedCurrency": "USD", "retainedEarnings": "740879000", "totalLiabilities": "1591936000", "otherCurrentAssets": "24864000", "totalCurrentAssets": "1206021000", "currentLongTermDebt": "698624000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1320486000", "currentAccountsPayable": "43957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1215518000", "totalShareholderEquity": "925098000", "capitalLeaseObligations": "135922000", "otherCurrentLiabilities": "112417000", "totalCurrentLiabilities": "940006000", "otherNonCurrentLiabilities": "87469000", "totalNonCurrentLiabilities": "651930000", "cashAndShortTermInvestments": "210323000", "commonStockSharesOutstanding": "22809017", "intangibleAssetsExcludingGoodwill": "38958000", "cashAndCashEquivalentsAtCarryingValue": "210323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "845000", "profitLoss": "None", "dividendPayout": "1434000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-63403000", "operatingCashflow": "-89095000", "capitalExpenditures": "13329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114342000", "cashflowFromInvestment": "-17300000", "stockBasedCompensation": "5419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527274000, "cost_of_revenue": 351793000, "gross_profit": 175481000, "research_and_development": null, "selling_general_admin": 156482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19218000, "depreciation_amortisation": 10932000, "ebitda": 30150000, "interest_expense": 18365000, "interest_income": null, "other_non_operating": null, "pretax_income": 634000, "tax_provision": -211000, "effective_tax_rate": null, "net_income": 930000, "net_income_continuing_ops": 845000, "net_income_to_common": 930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210323000, "short_term_investments": null, "net_receivables": 94601000, "inventory": 876233000, "other_current_assets": null, "total_current_assets": 1206021000, "net_ppe": null, "goodwill": 575850000, "intangible_assets": 38958000, "goodwill_and_intangibles": 614808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1320486000, "total_assets": 2526507000, "short_term_debt": 708996000, "accounts_payable": 43957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940006000, "long_term_debt": 380972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 651930000, "total_liabilities": 1591936000, "total_debt": 1089968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 740879000, "total_equity": 925098000, "shares_outstanding": 22809017, "operating_cash_flow": -89095000, "stock_based_compensation": 5419000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17300000, "dividends_paid": 1434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114342000, "free_cash_flow": -75766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19218000", "ebitda": "30150000", "netIncome": "930000", "grossProfit": "175481000", "depreciation": "None", "totalRevenue": "527274000", "costOfRevenue": "351793000", "interestIncome": "None", "incomeBeforeTax": "634000", "interestExpense": "18365000", "operatingIncome": "18999000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-211000", "reportedCurrency": "USD", "netInterestIncome": "-18365000", "nonInterestIncome": "None", "operatingExpenses": "156482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10932000", "sellingGeneralAndAdministrative": "156482000", "netIncomeFromContinuingOperations": "845000" }, "balance": { "goodwill": "575850000", "inventory": "876233000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2526507000", "longTermDebt": "380972000", "shortTermDebt": "708996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "38958000", "reportedCurrency": "USD", "retainedEarnings": "740879000", "totalLiabilities": "1591936000", "otherCurrentAssets": "24864000", "totalCurrentAssets": "1206021000", "currentLongTermDebt": "698624000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1320486000", "currentAccountsPayable": "43957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1215518000", "totalShareholderEquity": "925098000", "capitalLeaseObligations": "135922000", "otherCurrentLiabilities": "112417000", "totalCurrentLiabilities": "940006000", "otherNonCurrentLiabilities": "87469000", "totalNonCurrentLiabilities": "651930000", "cashAndShortTermInvestments": "210323000", "commonStockSharesOutstanding": "22809017", "intangibleAssetsExcludingGoodwill": "38958000", "cashAndCashEquivalentsAtCarryingValue": "210323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "845000", "profitLoss": "None", "dividendPayout": "1434000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-63403000", "operatingCashflow": "-89095000", "capitalExpenditures": "13329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114342000", "cashflowFromInvestment": "-17300000", "stockBasedCompensation": "5419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 594595000, "cost_of_revenue": 390880000, "gross_profit": 203715000, "ebit": 34316000, "ebitda": 45115000, "pretax_income": 18511000, "tax_provision": 3272000, "net_income": 15141000, "net_income_to_common": 15141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201456000, "total_current_assets": 1123176000, "total_assets": 2421305000, "short_term_debt": 580897000, "long_term_debt": 389231000, "total_debt": 970128000, "total_liabilities": 1502888000, "total_equity": 915843000, "shares_outstanding": 22753029, "goodwill_and_intangibles": 599533000 }, "cash_flow": { "operating_cash_flow": -25298000, "capital_expenditure": 16639000, "free_cash_flow": -8659000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278293, "ticker_id": 2002, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34316000", "ebitda": "45115000", "netIncome": "15141000", "grossProfit": "203715000", "depreciation": "None", "totalRevenue": "594595000", "costOfRevenue": "390880000", "interestIncome": "15805000", "incomeBeforeTax": "18511000", "interestExpense": "15805000", "operatingIncome": "34316000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3272000", "reportedCurrency": "USD", "netInterestIncome": "-15805000", "nonInterestIncome": "None", "operatingExpenses": "169399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10799000", "sellingGeneralAndAdministrative": "133399000", "netIncomeFromContinuingOperations": "15239000" }, "balance": { "goodwill": "559820000", "inventory": "812830000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2421305000", "longTermDebt": "389231000", "shortTermDebt": "580897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "39713000", "reportedCurrency": "USD", "retainedEarnings": "739949000", "totalLiabilities": "1502888000", "otherCurrentAssets": "23110000", "totalCurrentAssets": "1123176000", "currentLongTermDebt": "570827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298129000", "currentAccountsPayable": "71706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666337000", "shortLongTermDebtTotal": "1093917000", "totalShareholderEquity": "915843000", "capitalLeaseObligations": "133859000", "otherCurrentLiabilities": "103073000", "totalCurrentLiabilities": "847049000", "otherNonCurrentLiabilities": "85892000", "totalNonCurrentLiabilities": "655839000", "cashAndShortTermInvestments": "201456000", "commonStockSharesOutstanding": "22753029", "intangibleAssetsExcludingGoodwill": "39713000", "cashAndCashEquivalentsAtCarryingValue": "201456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15239000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-76557000", "operatingCashflow": "-25298000", "capitalExpenditures": "16639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13633000", "cashflowFromInvestment": "-12300000", "stockBasedCompensation": "5954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 594595000, "cost_of_revenue": 390880000, "gross_profit": 203715000, "research_and_development": null, "selling_general_admin": 133399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34316000, "depreciation_amortisation": 10799000, "ebitda": 45115000, "interest_expense": 15805000, "interest_income": null, "other_non_operating": null, "pretax_income": 18511000, "tax_provision": 3272000, "effective_tax_rate": null, "net_income": 15141000, "net_income_continuing_ops": 15239000, "net_income_to_common": 15141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201456000, "short_term_investments": null, "net_receivables": 85780000, "inventory": 812830000, "other_current_assets": null, "total_current_assets": 1123176000, "net_ppe": null, "goodwill": 559820000, "intangible_assets": 39713000, "goodwill_and_intangibles": 599533000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1298129000, "total_assets": 2421305000, "short_term_debt": 580897000, "accounts_payable": 71706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 847049000, "long_term_debt": 389231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 655839000, "total_liabilities": 1502888000, "total_debt": 970128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 739949000, "total_equity": 915843000, "shares_outstanding": 22753029, "operating_cash_flow": -25298000, "stock_based_compensation": 5954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12300000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13633000, "free_cash_flow": -8659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34316000", "ebitda": "45115000", "netIncome": "15141000", "grossProfit": "203715000", "depreciation": "None", "totalRevenue": "594595000", "costOfRevenue": "390880000", "interestIncome": "15805000", "incomeBeforeTax": "18511000", "interestExpense": "15805000", "operatingIncome": "34316000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3272000", "reportedCurrency": "USD", "netInterestIncome": "-15805000", "nonInterestIncome": "None", "operatingExpenses": "169399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10799000", "sellingGeneralAndAdministrative": "133399000", "netIncomeFromContinuingOperations": "15239000" }, "balance": { "goodwill": "559820000", "inventory": "812830000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2421305000", "longTermDebt": "389231000", "shortTermDebt": "580897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "39713000", "reportedCurrency": "USD", "retainedEarnings": "739949000", "totalLiabilities": "1502888000", "otherCurrentAssets": "23110000", "totalCurrentAssets": "1123176000", "currentLongTermDebt": "570827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298129000", "currentAccountsPayable": "71706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666337000", "shortLongTermDebtTotal": "1093917000", "totalShareholderEquity": "915843000", "capitalLeaseObligations": "133859000", "otherCurrentLiabilities": "103073000", "totalCurrentLiabilities": "847049000", "otherNonCurrentLiabilities": "85892000", "totalNonCurrentLiabilities": "655839000", "cashAndShortTermInvestments": "201456000", "commonStockSharesOutstanding": "22753029", "intangibleAssetsExcludingGoodwill": "39713000", "cashAndCashEquivalentsAtCarryingValue": "201456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15239000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-76557000", "operatingCashflow": "-25298000", "capitalExpenditures": "16639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13633000", "cashflowFromInvestment": "-12300000", "stockBasedCompensation": "5954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "income_statement": { "revenue": 721844000, "cost_of_revenue": 478036000, "gross_profit": 243808000, "ebit": 74581000, "ebitda": 84000000, "pretax_income": 59783000, "tax_provision": 15455000, "net_income": 44416000, "net_income_to_common": 44416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226134000, "total_current_assets": 1085147000, "total_assets": 2380295000, "short_term_debt": 556399000, "long_term_debt": 399229000, "total_debt": 955628000, "total_liabilities": 1477938000, "total_equity": 899809000, "shares_outstanding": 22427443, "goodwill_and_intangibles": 603245000 }, "cash_flow": { "operating_cash_flow": 53585000, "capital_expenditure": 22864000, "free_cash_flow": 76449000, "dividends_paid": 1045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278295, "ticker_id": 2002, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:12.692557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74581000", "ebitda": "84000000", "netIncome": "44416000", "grossProfit": "243808000", "depreciation": "None", "totalRevenue": "721844000", "costOfRevenue": "478036000", "interestIncome": "14798000", "incomeBeforeTax": "59783000", "interestExpense": "14798000", "operatingIncome": "74581000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15455000", "reportedCurrency": "USD", "netInterestIncome": "-14798000", "nonInterestIncome": "None", "operatingExpenses": "169227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9419000", "sellingGeneralAndAdministrative": "169227000", "netIncomeFromContinuingOperations": "44328000" }, "balance": { "goodwill": "562277000", "inventory": "739114000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2380295000", "longTermDebt": "399229000", "shortTermDebt": "556399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "40968000", "reportedCurrency": "USD", "retainedEarnings": "724808000", "totalLiabilities": "1477938000", "otherCurrentAssets": "24881000", "totalCurrentAssets": "1085147000", "currentLongTermDebt": "546432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1295148000", "currentAccountsPayable": "47202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "657089000", "shortLongTermDebtTotal": "1075387000", "totalShareholderEquity": "899809000", "capitalLeaseObligations": "129726000", "otherCurrentLiabilities": "118576000", "totalCurrentLiabilities": "819962000", "otherNonCurrentLiabilities": "84539000", "totalNonCurrentLiabilities": "657976000", "cashAndShortTermInvestments": "226134000", "commonStockSharesOutstanding": "22427443", "intangibleAssetsExcludingGoodwill": "40968000", "cashAndCashEquivalentsAtCarryingValue": "226134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44328000", "profitLoss": "None", "dividendPayout": "1045000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-20986000", "operatingCashflow": "53585000", "capitalExpenditures": "22864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7919000", "cashflowFromInvestment": "-39819000", "stockBasedCompensation": "5490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 721844000, "cost_of_revenue": 478036000, "gross_profit": 243808000, "research_and_development": null, "selling_general_admin": 169227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74581000, "depreciation_amortisation": 9419000, "ebitda": 84000000, "interest_expense": 14798000, "interest_income": null, "other_non_operating": null, "pretax_income": 59783000, "tax_provision": 15455000, "effective_tax_rate": null, "net_income": 44416000, "net_income_continuing_ops": 44328000, "net_income_to_common": 44416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226134000, "short_term_investments": null, "net_receivables": 95018000, "inventory": 739114000, "other_current_assets": null, "total_current_assets": 1085147000, "net_ppe": null, "goodwill": 562277000, "intangible_assets": 40968000, "goodwill_and_intangibles": 603245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1295148000, "total_assets": 2380295000, "short_term_debt": 556399000, "accounts_payable": 47202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 819962000, "long_term_debt": 399229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 657976000, "total_liabilities": 1477938000, "total_debt": 955628000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 724808000, "total_equity": 899809000, "shares_outstanding": 22427443, "operating_cash_flow": 53585000, "stock_based_compensation": 5490000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39819000, "dividends_paid": 1045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7919000, "free_cash_flow": 76449000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74581000", "ebitda": "84000000", "netIncome": "44416000", "grossProfit": "243808000", "depreciation": "None", "totalRevenue": "721844000", "costOfRevenue": "478036000", "interestIncome": "14798000", "incomeBeforeTax": "59783000", "interestExpense": "14798000", "operatingIncome": "74581000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15455000", "reportedCurrency": "USD", "netInterestIncome": "-14798000", "nonInterestIncome": "None", "operatingExpenses": "169227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9419000", "sellingGeneralAndAdministrative": "169227000", "netIncomeFromContinuingOperations": "44328000" }, "balance": { "goodwill": "562277000", "inventory": "739114000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "2380295000", "longTermDebt": "399229000", "shortTermDebt": "556399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "40968000", "reportedCurrency": "USD", "retainedEarnings": "724808000", "totalLiabilities": "1477938000", "otherCurrentAssets": "24881000", "totalCurrentAssets": "1085147000", "currentLongTermDebt": "546432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1295148000", "currentAccountsPayable": "47202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "657089000", "shortLongTermDebtTotal": "1075387000", "totalShareholderEquity": "899809000", "capitalLeaseObligations": "129726000", "otherCurrentLiabilities": "118576000", "totalCurrentLiabilities": "819962000", "otherNonCurrentLiabilities": "84539000", "totalNonCurrentLiabilities": "657976000", "cashAndShortTermInvestments": "226134000", "commonStockSharesOutstanding": "22427443", "intangibleAssetsExcludingGoodwill": "40968000", "cashAndCashEquivalentsAtCarryingValue": "226134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44328000", "profitLoss": "None", "dividendPayout": "1045000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-20986000", "operatingCashflow": "53585000", "capitalExpenditures": "22864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7919000", "cashflowFromInvestment": "-39819000", "stockBasedCompensation": "5490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9419000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }