{ "ticker": { "uuid": "40871ef4-bfa0-40c2-873a-568780fd112c", "symbol": "MAGN", "name": "Magnera Corp placeholder", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/40871ef4-bfa0-40c2-873a-568780fd112c/", "api_url": "https://sharemaestro.com/factors/api/tickers/40871ef4-bfa0-40c2-873a-568780fd112c/" }, "ticker_metadata": { "id": 2561, "uuid": "40871ef4-bfa0-40c2-873a-568780fd112c", "symbol": "MAGN", "name": "Magnera Corp placeholder", "asset_type": "equity", "market_cap": 404772000, "stock_exchange_id": 3, "industry": "Household & Personal Products", "sector": "Consumer Defensive", "description": "Magnera Corp (MAGN) is a leading technology firm dedicated to pioneering advanced data analytics and machine learning solutions, playing a vital role in the digital transformation of various sectors. The company's strategic emphasis on operational efficiency is backed by a diverse portfolio of proprietary technologies, reflecting its strong commitment to research and development. Magnera Corp's innovative approach and adaptability not only position it favorably within the technology landscape, but also present an attractive investment opportunity for institutional investors aiming to capitalize on transformative growth trends.", "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": "40871ef4-bfa0-40c2-873a-568780fd112c", "symbol": "MAGN", "name": "Magnera Corp placeholder", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/40871ef4-bfa0-40c2-873a-568780fd112c/", "api_url": "https://sharemaestro.com/factors/api/tickers/40871ef4-bfa0-40c2-873a-568780fd112c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.96, "quality": 0.17, "momentum": 0.16, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 11.22, "market_cap": 402798000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 2.7483, "shareholder_yield": 2.7582, "roe": -0.1059, "piotroski_f_score": 5, "momentum_12_1": -0.0876, "volatility_252d": 0.646 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:45.306343+00:00", "batch_id": "" }, "size": { "price_close": 11.22, "market_cap": 402798000, "market_cap_usd": 402798000, "enterprise_value": 116798000, "shares_outstanding": 35900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3877, "ptbv_ratio": 2.3834, "ps_ratio": 0.1233, "pcf_ratio": 2.1773, "pfcf_ratio": 1.6645, "ev_ebitda": 0.3639, "ev_ebit": 0.927, "ev_sales": 0.0358, "ev_fcf": 0.4826, "earnings_yield": null, "fcf_yield": 2.072, "price_to_sales": 0.1233, "price_to_book": 0.3877, "price_to_cashflow": 2.1773, "ebitda_to_ev": 2.7483, "sales_yield": 27.9628 }, "yield": { "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": 2.7582, "debt_paydown_yield": null, "total_yield": 2.7582 }, "quality": { "gross_margin": 0.0995, "operating_margin": 0.0386, "net_margin": -0.0337, "ebitda_margin": 0.0983, "fcf_margin": 0.0741, "roe": -0.1059, "roa": -0.0282, "roic": 0.1255, "roc_greenblatt": null, "asset_turnover": 0.8383, "cash_conversion": -2.2, "accruals_ratio": -0.0757, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 1.2008, "earnings_stability_5y": 0.5334, "revenue_stability_5y": 0.5206, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0834, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7498, "net_debt_to_ebitda": -0.891, "debt_to_assets": 0.0044, "interest_coverage": 0.863, "current_ratio": 2.3256, "quick_ratio": 1.5455, "net_debt": -286000000, "local_beta": 0.0025, "volatility_252d": 0.646, "volatility_60d": 1.5731, "max_drawdown_12m": -0.4105, "risk_adjusted_momentum": -0.1356 }, "growth": { "revenue_growth_1y": 0.493, "revenue_growth_3y_cagr": 0.2903, "revenue_growth_5y_cagr": 0.2844, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.837, "book_value_growth_1y": -0.5108, "revenue_growth": 0.493, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0712, "price_return_3m": -0.0532, "price_return_6m": -0.2059, "price_return_9m": -0.0658, "price_return_12m": -0.1526, "price_return_12m_ex1m": -0.0876, "momentum_6m": -0.2059, "momentum_12m": -0.1526, "momentum_12_1": -0.0876, "distance_from_52w_high": -0.256, "distance_from_52w_low": 0.2823, "relative_strength": -0.2525 }, "raw_ttm": { "revenue_ttm": 3266000000, "gross_profit_ttm": 325000000, "ebit_ttm": 126000000, "ebitda_ttm": 321000000, "net_income_ttm": -110000000, "eps_diluted_ttm": -3.0641, "operating_cash_flow_ttm": 185000000, "capital_expenditure_ttm": 57000000, "fcf_ttm": 242000000, "dividends_paid_ttm": 1111000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 146000000, "cash_and_equivalents": 303000000, "total_current_assets": 1407000000, "total_current_liabilities": 605000000, "net_ppe": null, "total_assets": 3896000000, "total_debt": 17000000, "total_equity": 1039000000, "net_working_capital": 516000000, "book_value_per_share": 28.9415, "retained_earnings": -211000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 169000000, "tangible_book_per_share": 4.7075 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 48, "rank_ps": 3, "rank_pcf": 6, "rank_ev_ebitda": 1, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 1, "rank_dividend_yield": 50, "rank_shareholder_yield": 1, "rank_total_yield": 1, "rank_roe": 80, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 93, "rank_fcf_margin": 75, "rank_piotroski": 61, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 75 }, "composites": { "value_composite": 4, "quality_composite": 83, "momentum_composite": 84, "growth_composite": 14, "yield_composite": 12, "svqf_composite": 30, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 80, "overall_composite": 35, "quality_value_composite": 0.404, "os_score": 0.65, "value_percentile": 0.96, "quality_percentile": 0.17, "momentum_percentile": 0.16, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 80, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4505, "ticker_id": 2561, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:45.306343+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.22, "market_cap": 402798000, "market_cap_usd": 402798000, "enterprise_value": 116798000, "shares_outstanding": 35900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.38767854, "ptbv_ratio": 2.38342012, "ps_ratio": 0.12333068, "pcf_ratio": 2.17728649, "pfcf_ratio": 1.66445455, "ev_ebitda": 0.3638567, "ev_ebit": 0.92696825, "ev_sales": 0.03576179, "ev_fcf": 0.48263636, "earnings_yield": null, "fcf_yield": 2.07195329, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": 2.75820635, "debt_paydown_yield": null, "total_yield": 2.75820635, "gross_margin": 0.0995101, "operating_margin": 0.0385793, "net_margin": -0.03368034, "ebitda_margin": 0.09828536, "fcf_margin": 0.07409675, "roe": -0.10587103, "roa": -0.02823409, "roic": 0.12549801, "roc_greenblatt": null, "asset_turnover": 0.83829569, "cash_conversion": -2.2, "accruals_ratio": -0.07571869, "sbc_to_revenue": null, "debt_to_equity": 2.74975938, "net_debt_to_ebitda": -0.89096573, "debt_to_assets": 0.00436345, "interest_coverage": 0.8630137, "current_ratio": 2.32561983, "quick_ratio": 1.54545455, "net_debt": -286000000, "revenue_growth_1y": 0.49299854, "revenue_growth_3y_cagr": 0.29034737, "revenue_growth_5y_cagr": 0.28443519, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.83701246, "book_value_growth_1y": -0.51076303, "piotroski_f_score": 5, "altman_z_score": 1.20081358, "earnings_stability_5y": 0.533362, "revenue_stability_5y": 0.520566, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07119205, "price_return_3m": -0.05316456, "price_return_6m": -0.2059448, "price_return_9m": -0.06577852, "price_return_12m": -0.15256798, "price_return_12m_ex1m": -0.08761329, "distance_from_52w_high": -0.25596817, "distance_from_52w_low": 0.28228571, "relative_strength": -0.25253156, "local_beta": 0.0025, "volatility_252d": 0.646045, "volatility_60d": 1.57309, "max_drawdown_12m": -0.41047745, "revenue_ttm": 3266000000, "gross_profit_ttm": 325000000, "ebit_ttm": 126000000, "ebitda_ttm": 321000000, "net_income_ttm": -110000000, "eps_diluted_ttm": -3.06406685, "operating_cash_flow_ttm": 185000000, "capital_expenditure_ttm": 57000000, "fcf_ttm": 242000000, "dividends_paid_ttm": 1111000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 146000000, "cash_and_equivalents": 303000000, "total_current_assets": 1407000000, "total_current_liabilities": 605000000, "net_ppe": null, "total_assets": 3896000000, "total_debt": 17000000, "total_equity": 1039000000, "net_working_capital": 516000000, "book_value_per_share": 28.94150418, "retained_earnings": -211000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 169000000, "tangible_book_per_share": 4.70752089, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 48, "rank_ps": 3, "rank_pcf": 6, "rank_ev_ebitda": 1, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 1, "rank_dividend_yield": 50, "rank_shareholder_yield": 1, "rank_total_yield": 1, "rank_roe": 80, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 93, "rank_fcf_margin": 75, "rank_piotroski": 61, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 75, "value_composite": 4, "quality_composite": 83, "momentum_composite": 84, "growth_composite": 14, "yield_composite": 12, "svqf_composite": 30, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 80, "overall_composite": 35, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.22, "os": 0.65, "value": 0.96, "quality": 0.17, "momentum": 0.16, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 2.7582, "roe": -0.1059, "momentum_12_1": -0.0876, "complete_fields": { "id": 4505, "ticker_id": 2561, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:45.306343+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.22, "market_cap": 402798000, "market_cap_usd": 402798000, "enterprise_value": 116798000, "shares_outstanding": 35900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.38767854, "ptbv_ratio": 2.38342012, "ps_ratio": 0.12333068, "pcf_ratio": 2.17728649, "pfcf_ratio": 1.66445455, "ev_ebitda": 0.3638567, "ev_ebit": 0.92696825, "ev_sales": 0.03576179, "ev_fcf": 0.48263636, "earnings_yield": null, "fcf_yield": 2.07195329, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": 2.75820635, "debt_paydown_yield": null, "total_yield": 2.75820635, "gross_margin": 0.0995101, "operating_margin": 0.0385793, "net_margin": -0.03368034, "ebitda_margin": 0.09828536, "fcf_margin": 0.07409675, "roe": -0.10587103, "roa": -0.02823409, "roic": 0.12549801, "roc_greenblatt": null, "asset_turnover": 0.83829569, "cash_conversion": -2.2, "accruals_ratio": -0.07571869, "sbc_to_revenue": null, "debt_to_equity": 2.74975938, "net_debt_to_ebitda": -0.89096573, "debt_to_assets": 0.00436345, "interest_coverage": 0.8630137, "current_ratio": 2.32561983, "quick_ratio": 1.54545455, "net_debt": -286000000, "revenue_growth_1y": 0.49299854, "revenue_growth_3y_cagr": 0.29034737, "revenue_growth_5y_cagr": 0.28443519, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.83701246, "book_value_growth_1y": -0.51076303, "piotroski_f_score": 5, "altman_z_score": 1.20081358, "earnings_stability_5y": 0.533362, "revenue_stability_5y": 0.520566, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07119205, "price_return_3m": -0.05316456, "price_return_6m": -0.2059448, "price_return_9m": -0.06577852, "price_return_12m": -0.15256798, "price_return_12m_ex1m": -0.08761329, "distance_from_52w_high": -0.25596817, "distance_from_52w_low": 0.28228571, "relative_strength": -0.25253156, "local_beta": 0.0025, "volatility_252d": 0.646045, "volatility_60d": 1.57309, "max_drawdown_12m": -0.41047745, "revenue_ttm": 3266000000, "gross_profit_ttm": 325000000, "ebit_ttm": 126000000, "ebitda_ttm": 321000000, "net_income_ttm": -110000000, "eps_diluted_ttm": -3.06406685, "operating_cash_flow_ttm": 185000000, "capital_expenditure_ttm": 57000000, "fcf_ttm": 242000000, "dividends_paid_ttm": 1111000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 146000000, "cash_and_equivalents": 303000000, "total_current_assets": 1407000000, "total_current_liabilities": 605000000, "net_ppe": null, "total_assets": 3896000000, "total_debt": 17000000, "total_equity": 1039000000, "net_working_capital": 516000000, "book_value_per_share": 28.94150418, "retained_earnings": -211000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 169000000, "tangible_book_per_share": 4.70752089, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 48, "rank_ps": 3, "rank_pcf": 6, "rank_ev_ebitda": 1, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 1, "rank_dividend_yield": 50, "rank_shareholder_yield": 1, "rank_total_yield": 1, "rank_roe": 80, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 93, "rank_fcf_margin": 75, "rank_piotroski": 61, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 75, "value_composite": 4, "quality_composite": 83, "momentum_composite": 84, "growth_composite": 14, "yield_composite": 12, "svqf_composite": 30, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 80, "overall_composite": 35, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 3204000000, "cost_of_revenue": 2917000000, "gross_profit": 287000000, "ebit": -16000000, "ebitda": 190000000, "pretax_income": -166000000, "tax_provision": -7000000, "net_income": -159000000, "net_income_to_common": -159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305000000, "total_current_assets": 1423000000, "total_assets": 3989000000, "short_term_debt": 18000000, "long_term_debt": null, "total_debt": 18000000, "total_liabilities": 2925000000, "total_equity": 1064000000, "shares_outstanding": 35500000, "goodwill_and_intangibles": 890000000 }, "cash_flow": { "operating_cash_flow": 103000000, "capital_expenditure": 67000000, "free_cash_flow": 170000000, "dividends_paid": 1111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293078, "ticker_id": 2561, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16000000", "ebitda": "190000000", "netIncome": "-159000000", "grossProfit": "287000000", "depreciation": "None", "totalRevenue": "3204000000", "costOfRevenue": "2917000000", "interestIncome": "None", "incomeBeforeTax": "-166000000", "interestExpense": "150000000", "operatingIncome": "94000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "193000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2917000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "663000000", "inventory": "474000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3989000000", "longTermDebt": "None", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "227000000", "reportedCurrency": "None", "retainedEarnings": "-159000000", "totalLiabilities": "2925000000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1423000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2566000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2015000000", "totalShareholderEquity": "1064000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227000000", "totalCurrentLiabilities": "601000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2324000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159000000", "profitLoss": "None", "dividendPayout": "1111000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "31000000", "operatingCashflow": "103000000", "capitalExpenditures": "67000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21000000", "cashflowFromInvestment": "-8000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3204000000, "cost_of_revenue": 2917000000, "gross_profit": 287000000, "research_and_development": 20000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16000000, "depreciation_amortisation": 206000000, "ebitda": 190000000, "interest_expense": 150000000, "interest_income": null, "other_non_operating": null, "pretax_income": -166000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": -159000000, "net_income_continuing_ops": null, "net_income_to_common": -159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305000000, "short_term_investments": null, "net_receivables": 522000000, "inventory": 474000000, "other_current_assets": null, "total_current_assets": 1423000000, "net_ppe": null, "goodwill": 663000000, "intangible_assets": 227000000, "goodwill_and_intangibles": 890000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2566000000, "total_assets": 3989000000, "short_term_debt": 18000000, "accounts_payable": 356000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2324000000, "total_liabilities": 2925000000, "total_debt": 18000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159000000, "total_equity": 1064000000, "shares_outstanding": 35500000, "operating_cash_flow": 103000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8000000, "dividends_paid": 1111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21000000, "free_cash_flow": 170000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16000000", "ebitda": "190000000", "netIncome": "-159000000", "grossProfit": "287000000", "depreciation": "None", "totalRevenue": "3204000000", "costOfRevenue": "2917000000", "interestIncome": "None", "incomeBeforeTax": "-166000000", "interestExpense": "150000000", "operatingIncome": "94000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "193000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2917000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "663000000", "inventory": "474000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3989000000", "longTermDebt": "None", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "227000000", "reportedCurrency": "None", "retainedEarnings": "-159000000", "totalLiabilities": "2925000000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1423000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2566000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2015000000", "totalShareholderEquity": "1064000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227000000", "totalCurrentLiabilities": "601000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2324000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159000000", "profitLoss": "None", "dividendPayout": "1111000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "31000000", "operatingCashflow": "103000000", "capitalExpenditures": "67000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21000000", "cashflowFromInvestment": "-8000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 2187000000, "cost_of_revenue": 1950000000, "gross_profit": 237000000, "ebit": 61000000, "ebitda": 236000000, "pretax_income": -135000000, "tax_provision": 19000000, "net_income": -154000000, "net_income_to_common": -154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230000000, "total_current_assets": 886000000, "total_assets": 2807000000, "short_term_debt": 19000000, "long_term_debt": null, "total_debt": 19000000, "total_liabilities": 668000000, "total_equity": 2139000000, "shares_outstanding": 34915380, "goodwill_and_intangibles": 850000000 }, "cash_flow": { "operating_cash_flow": 192000000, "capital_expenditure": 72000000, "free_cash_flow": 264000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293083, "ticker_id": 2561, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61000000", "ebitda": "236000000", "netIncome": "-154000000", "grossProfit": "237000000", "depreciation": "None", "totalRevenue": "2187000000", "costOfRevenue": "1950000000", "interestIncome": "None", "incomeBeforeTax": "-135000000", "interestExpense": "3000000", "operatingIncome": "-141000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1950000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175000000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "624000000", "inventory": "259000000", "commonStock": "2307000000", "currentDebt": "None", "investments": "None", "totalAssets": "2807000000", "longTermDebt": "None", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "226000000", "reportedCurrency": "None", "retainedEarnings": "-60000000", "totalLiabilities": "668000000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "886000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1921000000", "currentAccountsPayable": "295000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2064000000", "totalShareholderEquity": "2139000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "232000000", "totalCurrentLiabilities": "546000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2341000000", "cashAndShortTermInvestments": "230000000", "commonStockSharesOutstanding": "34915380", "intangibleAssetsExcludingGoodwill": "226000000", "cashAndCashEquivalentsAtCarryingValue": "230000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-154000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "192000000", "capitalExpenditures": "72000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "7000000", "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": "175000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2187000000, "cost_of_revenue": 1950000000, "gross_profit": 237000000, "research_and_development": 13000000, "selling_general_admin": 21000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61000000, "depreciation_amortisation": 175000000, "ebitda": 236000000, "interest_expense": 3000000, "interest_income": null, "other_non_operating": null, "pretax_income": -135000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": -154000000, "net_income_continuing_ops": null, "net_income_to_common": -154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230000000, "short_term_investments": null, "net_receivables": 359000000, "inventory": 259000000, "other_current_assets": null, "total_current_assets": 886000000, "net_ppe": null, "goodwill": 624000000, "intangible_assets": 226000000, "goodwill_and_intangibles": 850000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1921000000, "total_assets": 2807000000, "short_term_debt": 19000000, "accounts_payable": 295000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2341000000, "total_liabilities": 668000000, "total_debt": 19000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60000000, "total_equity": 2139000000, "shares_outstanding": 34915380, "operating_cash_flow": 192000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109000000, "free_cash_flow": 264000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61000000", "ebitda": "236000000", "netIncome": "-154000000", "grossProfit": "237000000", "depreciation": "None", "totalRevenue": "2187000000", "costOfRevenue": "1950000000", "interestIncome": "None", "incomeBeforeTax": "-135000000", "interestExpense": "3000000", "operatingIncome": "-141000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1950000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175000000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "624000000", "inventory": "259000000", "commonStock": "2307000000", "currentDebt": "None", "investments": "None", "totalAssets": "2807000000", "longTermDebt": "None", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "226000000", "reportedCurrency": "None", "retainedEarnings": "-60000000", "totalLiabilities": "668000000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "886000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1921000000", "currentAccountsPayable": "295000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2064000000", "totalShareholderEquity": "2139000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "232000000", "totalCurrentLiabilities": "546000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2341000000", "cashAndShortTermInvestments": "230000000", "commonStockSharesOutstanding": "34915380", "intangibleAssetsExcludingGoodwill": "226000000", "cashAndCashEquivalentsAtCarryingValue": "230000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-154000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "192000000", "capitalExpenditures": "72000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "7000000", "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": "175000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 1385516000, "cost_of_revenue": 1255809000, "gross_profit": 129707000, "ebit": -6353000, "ebitda": 56894000, "pretax_income": -71092000, "tax_provision": 7011000, "net_income": -79053000, "net_income_to_common": -79053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50265000, "total_current_assets": 605967000, "total_assets": 1563796000, "short_term_debt": 12218000, "long_term_debt": 853163000, "total_debt": 865381000, "total_liabilities": 1306942000, "total_equity": 256854000, "shares_outstanding": 34659990, "goodwill_and_intangibles": 214024000 }, "cash_flow": { "operating_cash_flow": -25616000, "capital_expenditure": 33770000, "free_cash_flow": 8154000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293088, "ticker_id": 2561, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6353000", "ebitda": "56894000", "netIncome": "-79053000", "grossProfit": "129707000", "depreciation": "None", "totalRevenue": "1385516000", "costOfRevenue": "1255809000", "interestIncome": "1486000", "incomeBeforeTax": "-71092000", "interestExpense": "64739000", "operatingIncome": "2712000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7011000", "reportedCurrency": "USD", "netInterestIncome": "-63253000", "nonInterestIncome": "None", "operatingExpenses": "126995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1255809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63247000", "sellingGeneralAndAdministrative": "109741000", "netIncomeFromContinuingOperations": "-78103000" }, "balance": { "goodwill": "107691000", "inventory": "298248000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1563796000", "longTermDebt": "853163000", "shortTermDebt": "12218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "106333000", "reportedCurrency": "USD", "retainedEarnings": "419810000", "totalLiabilities": "1306942000", "otherCurrentAssets": "86480000", "totalCurrentAssets": "605967000", "currentLongTermDebt": "7155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957829000", "currentAccountsPayable": "158455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865381000", "totalShareholderEquity": "256854000", "capitalLeaseObligations": "5063000", "otherCurrentLiabilities": "100410000", "totalCurrentLiabilities": "280368000", "otherNonCurrentLiabilities": "121192000", "totalNonCurrentLiabilities": "1026574000", "cashAndShortTermInvestments": "50265000", "commonStockSharesOutstanding": "34659990", "intangibleAssetsExcludingGoodwill": "106333000", "cashAndCashEquivalentsAtCarryingValue": "50265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78103000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9605000", "operatingCashflow": "-25616000", "capitalExpenditures": "33770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-949000", "cashflowFromInvestment": "-37101000", "stockBasedCompensation": "2797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1385516000, "cost_of_revenue": 1255809000, "gross_profit": 129707000, "research_and_development": null, "selling_general_admin": 109741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6353000, "depreciation_amortisation": 63247000, "ebitda": 56894000, "interest_expense": 64739000, "interest_income": null, "other_non_operating": null, "pretax_income": -71092000, "tax_provision": 7011000, "effective_tax_rate": null, "net_income": -79053000, "net_income_continuing_ops": -78103000, "net_income_to_common": -79053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50265000, "short_term_investments": null, "net_receivables": 170974000, "inventory": 298248000, "other_current_assets": null, "total_current_assets": 605967000, "net_ppe": null, "goodwill": 107691000, "intangible_assets": 106333000, "goodwill_and_intangibles": 214024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 957829000, "total_assets": 1563796000, "short_term_debt": 12218000, "accounts_payable": 158455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280368000, "long_term_debt": 853163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1026574000, "total_liabilities": 1306942000, "total_debt": 865381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 419810000, "total_equity": 256854000, "shares_outstanding": 34659990, "operating_cash_flow": -25616000, "stock_based_compensation": 2797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37101000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -949000, "free_cash_flow": 8154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6353000", "ebitda": "56894000", "netIncome": "-79053000", "grossProfit": "129707000", "depreciation": "None", "totalRevenue": "1385516000", "costOfRevenue": "1255809000", "interestIncome": "1486000", "incomeBeforeTax": "-71092000", "interestExpense": "64739000", "operatingIncome": "2712000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7011000", "reportedCurrency": "USD", "netInterestIncome": "-63253000", "nonInterestIncome": "None", "operatingExpenses": "126995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1255809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63247000", "sellingGeneralAndAdministrative": "109741000", "netIncomeFromContinuingOperations": "-78103000" }, "balance": { "goodwill": "107691000", "inventory": "298248000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1563796000", "longTermDebt": "853163000", "shortTermDebt": "12218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "106333000", "reportedCurrency": "USD", "retainedEarnings": "419810000", "totalLiabilities": "1306942000", "otherCurrentAssets": "86480000", "totalCurrentAssets": "605967000", "currentLongTermDebt": "7155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957829000", "currentAccountsPayable": "158455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865381000", "totalShareholderEquity": "256854000", "capitalLeaseObligations": "5063000", "otherCurrentLiabilities": "100410000", "totalCurrentLiabilities": "280368000", "otherNonCurrentLiabilities": "121192000", "totalNonCurrentLiabilities": "1026574000", "cashAndShortTermInvestments": "50265000", "commonStockSharesOutstanding": "34659990", "intangibleAssetsExcludingGoodwill": "106333000", "cashAndCashEquivalentsAtCarryingValue": "50265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78103000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9605000", "operatingCashflow": "-25616000", "capitalExpenditures": "33770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-949000", "cashflowFromInvestment": "-37101000", "stockBasedCompensation": "2797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 1491326000, "cost_of_revenue": 1342524000, "gross_profit": 148802000, "ebit": -171185000, "ebitda": -104461000, "pretax_income": -204392000, "tax_provision": -10275000, "net_income": -194208000, "net_income_to_common": -194208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110660000, "total_current_assets": 679484000, "total_assets": 1647353000, "short_term_debt": 56345000, "long_term_debt": 793252000, "total_debt": 849597000, "total_liabilities": 1329349000, "total_equity": 318004000, "shares_outstanding": 34483070, "goodwill_and_intangibles": 213865000 }, "cash_flow": { "operating_cash_flow": -40820000, "capital_expenditure": 37740000, "free_cash_flow": -3080000, "dividends_paid": 18766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293093, "ticker_id": 2561, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-171185000", "ebitda": "-104461000", "netIncome": "-194208000", "grossProfit": "148802000", "depreciation": "None", "totalRevenue": "1491326000", "costOfRevenue": "1342524000", "interestIncome": "408000", "incomeBeforeTax": "-204392000", "interestExpense": "33207000", "operatingIncome": "-163951000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10275000", "reportedCurrency": "USD", "netInterestIncome": "-32799000", "nonInterestIncome": "None", "operatingExpenses": "312753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1342524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66724000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "-194117000" }, "balance": { "goodwill": "105195000", "inventory": "309436000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1647353000", "longTermDebt": "793252000", "shortTermDebt": "56345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "108670000", "reportedCurrency": "USD", "retainedEarnings": "498863000", "totalLiabilities": "1329349000", "otherCurrentAssets": "63723000", "totalCurrentAssets": "679484000", "currentLongTermDebt": "51857000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "967869000", "currentAccountsPayable": "217625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "849597000", "totalShareholderEquity": "318004000", "capitalLeaseObligations": "4488000", "otherCurrentLiabilities": "80257000", "totalCurrentLiabilities": "360406000", "otherNonCurrentLiabilities": "121303000", "totalNonCurrentLiabilities": "968943000", "cashAndShortTermInvestments": "110660000", "commonStockSharesOutstanding": "34483070", "intangibleAssetsExcludingGoodwill": "108670000", "cashAndCashEquivalentsAtCarryingValue": "110660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194117000", "profitLoss": "None", "dividendPayout": "18766000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-44430000", "operatingCashflow": "-40820000", "capitalExpenditures": "37740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46919000", "cashflowFromInvestment": "-33098000", "stockBasedCompensation": "831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1491326000, "cost_of_revenue": 1342524000, "gross_profit": 148802000, "research_and_development": null, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -171185000, "depreciation_amortisation": 66724000, "ebitda": -104461000, "interest_expense": 33207000, "interest_income": null, "other_non_operating": null, "pretax_income": -204392000, "tax_provision": -10275000, "effective_tax_rate": null, "net_income": -194208000, "net_income_continuing_ops": -194117000, "net_income_to_common": -194208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110660000, "short_term_investments": null, "net_receivables": 195665000, "inventory": 309436000, "other_current_assets": null, "total_current_assets": 679484000, "net_ppe": null, "goodwill": 105195000, "intangible_assets": 108670000, "goodwill_and_intangibles": 213865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 967869000, "total_assets": 1647353000, "short_term_debt": 56345000, "accounts_payable": 217625000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360406000, "long_term_debt": 793252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 968943000, "total_liabilities": 1329349000, "total_debt": 849597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 498863000, "total_equity": 318004000, "shares_outstanding": 34483070, "operating_cash_flow": -40820000, "stock_based_compensation": 831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33098000, "dividends_paid": 18766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46919000, "free_cash_flow": -3080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-171185000", "ebitda": "-104461000", "netIncome": "-194208000", "grossProfit": "148802000", "depreciation": "None", "totalRevenue": "1491326000", "costOfRevenue": "1342524000", "interestIncome": "408000", "incomeBeforeTax": "-204392000", "interestExpense": "33207000", "operatingIncome": "-163951000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10275000", "reportedCurrency": "USD", "netInterestIncome": "-32799000", "nonInterestIncome": "None", "operatingExpenses": "312753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1342524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66724000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "-194117000" }, "balance": { "goodwill": "105195000", "inventory": "309436000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1647353000", "longTermDebt": "793252000", "shortTermDebt": "56345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "108670000", "reportedCurrency": "USD", "retainedEarnings": "498863000", "totalLiabilities": "1329349000", "otherCurrentAssets": "63723000", "totalCurrentAssets": "679484000", "currentLongTermDebt": "51857000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "967869000", "currentAccountsPayable": "217625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "849597000", "totalShareholderEquity": "318004000", "capitalLeaseObligations": "4488000", "otherCurrentLiabilities": "80257000", "totalCurrentLiabilities": "360406000", "otherNonCurrentLiabilities": "121303000", "totalNonCurrentLiabilities": "968943000", "cashAndShortTermInvestments": "110660000", "commonStockSharesOutstanding": "34483070", "intangibleAssetsExcludingGoodwill": "108670000", "cashAndCashEquivalentsAtCarryingValue": "110660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194117000", "profitLoss": "None", "dividendPayout": "18766000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-44430000", "operatingCashflow": "-40820000", "capitalExpenditures": "37740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46919000", "cashflowFromInvestment": "-33098000", "stockBasedCompensation": "831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 1084694000, "cost_of_revenue": 939899000, "gross_profit": 144795000, "ebit": 26030000, "ebitda": 87451000, "pretax_income": 13677000, "tax_provision": 6956000, "net_income": 6937000, "net_income_to_common": 6937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138436000, "total_current_assets": 636566000, "total_assets": 1880607000, "short_term_debt": 49280000, "long_term_debt": 738075000, "total_debt": 787355000, "total_liabilities": 1337845000, "total_equity": 542762000, "shares_outstanding": 34556920, "goodwill_and_intangibles": 392469000 }, "cash_flow": { "operating_cash_flow": 70977000, "capital_expenditure": 30037000, "free_cash_flow": 101014000, "dividends_paid": 24458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293098, "ticker_id": 2561, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26030000", "ebitda": "87451000", "netIncome": "6937000", "grossProfit": "144795000", "depreciation": "None", "totalRevenue": "1084694000", "costOfRevenue": "939899000", "interestIncome": "73000", "incomeBeforeTax": "13677000", "interestExpense": "12353000", "operatingIncome": "28614000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6956000", "reportedCurrency": "USD", "netInterestIncome": "-12280000", "nonInterestIncome": "None", "operatingExpenses": "116181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61421000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "6721000" }, "balance": { "goodwill": "236165000", "inventory": "279520000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1880607000", "longTermDebt": "738075000", "shortTermDebt": "49280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "156304000", "reportedCurrency": "USD", "retainedEarnings": "705600000", "totalLiabilities": "1337845000", "otherCurrentAssets": "48398000", "totalCurrentAssets": "636566000", "currentLongTermDebt": "49280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244041000", "currentAccountsPayable": "214015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "787355000", "totalShareholderEquity": "542762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96129000", "totalCurrentLiabilities": "371170000", "otherNonCurrentLiabilities": "141315000", "totalNonCurrentLiabilities": "966675000", "cashAndShortTermInvestments": "138436000", "commonStockSharesOutstanding": "34556920", "intangibleAssetsExcludingGoodwill": "156304000", "cashAndCashEquivalentsAtCarryingValue": "138436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6721000", "profitLoss": "None", "dividendPayout": "24458000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-40019000", "operatingCashflow": "70977000", "capitalExpenditures": "30037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "462352000", "cashflowFromInvestment": "-489766000", "stockBasedCompensation": "5063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1084694000, "cost_of_revenue": 939899000, "gross_profit": 144795000, "research_and_development": null, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26030000, "depreciation_amortisation": 61421000, "ebitda": 87451000, "interest_expense": 12353000, "interest_income": null, "other_non_operating": null, "pretax_income": 13677000, "tax_provision": 6956000, "effective_tax_rate": null, "net_income": 6937000, "net_income_continuing_ops": 6721000, "net_income_to_common": 6937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138436000, "short_term_investments": null, "net_receivables": 170212000, "inventory": 279520000, "other_current_assets": null, "total_current_assets": 636566000, "net_ppe": null, "goodwill": 236165000, "intangible_assets": 156304000, "goodwill_and_intangibles": 392469000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1244041000, "total_assets": 1880607000, "short_term_debt": 49280000, "accounts_payable": 214015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371170000, "long_term_debt": 738075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 966675000, "total_liabilities": 1337845000, "total_debt": 787355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 705600000, "total_equity": 542762000, "shares_outstanding": 34556920, "operating_cash_flow": 70977000, "stock_based_compensation": 5063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30037000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -489766000, "dividends_paid": 24458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 462352000, "free_cash_flow": 101014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26030000", "ebitda": "87451000", "netIncome": "6937000", "grossProfit": "144795000", "depreciation": "None", "totalRevenue": "1084694000", "costOfRevenue": "939899000", "interestIncome": "73000", "incomeBeforeTax": "13677000", "interestExpense": "12353000", "operatingIncome": "28614000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6956000", "reportedCurrency": "USD", "netInterestIncome": "-12280000", "nonInterestIncome": "None", "operatingExpenses": "116181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61421000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "6721000" }, "balance": { "goodwill": "236165000", "inventory": "279520000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1880607000", "longTermDebt": "738075000", "shortTermDebt": "49280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "156304000", "reportedCurrency": "USD", "retainedEarnings": "705600000", "totalLiabilities": "1337845000", "otherCurrentAssets": "48398000", "totalCurrentAssets": "636566000", "currentLongTermDebt": "49280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244041000", "currentAccountsPayable": "214015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "787355000", "totalShareholderEquity": "542762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96129000", "totalCurrentLiabilities": "371170000", "otherNonCurrentLiabilities": "141315000", "totalNonCurrentLiabilities": "966675000", "cashAndShortTermInvestments": "138436000", "commonStockSharesOutstanding": "34556920", "intangibleAssetsExcludingGoodwill": "156304000", "cashAndCashEquivalentsAtCarryingValue": "138436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6721000", "profitLoss": "None", "dividendPayout": "24458000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-40019000", "operatingCashflow": "70977000", "capitalExpenditures": "30037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "462352000", "cashflowFromInvestment": "-489766000", "stockBasedCompensation": "5063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 916498000, "cost_of_revenue": 768629000, "gross_profit": 147869000, "ebit": 39381000, "ebitda": 95981000, "pretax_income": 32359000, "tax_provision": 11576000, "net_income": 21298000, "net_income_to_common": 21298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99581000, "total_current_assets": 452925000, "total_assets": 1286881000, "short_term_debt": 25057000, "long_term_debt": 288464000, "total_debt": 313521000, "total_liabilities": 708949000, "total_equity": 577932000, "shares_outstanding": 34318460, "goodwill_and_intangibles": 246204000 }, "cash_flow": { "operating_cash_flow": 108993000, "capital_expenditure": 28136000, "free_cash_flow": 137129000, "dividends_paid": 23492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293103, "ticker_id": 2561, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39381000", "ebitda": "95981000", "netIncome": "21298000", "grossProfit": "147869000", "depreciation": "None", "totalRevenue": "916498000", "costOfRevenue": "768629000", "interestIncome": "399000", "incomeBeforeTax": "32359000", "interestExpense": "7022000", "operatingIncome": "49156000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "11576000", "reportedCurrency": "USD", "netInterestIncome": "-6623000", "nonInterestIncome": "None", "operatingExpenses": "98713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "768629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56600000", "sellingGeneralAndAdministrative": "99145000", "netIncomeFromContinuingOperations": "20783000" }, "balance": { "goodwill": "164369000", "inventory": "196230000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1286881000", "longTermDebt": "288464000", "shortTermDebt": "25057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "81835000", "reportedCurrency": "USD", "retainedEarnings": "723365000", "totalLiabilities": "708949000", "otherCurrentAssets": "34297000", "totalCurrentAssets": "452925000", "currentLongTermDebt": "25057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833956000", "currentAccountsPayable": "127505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "313521000", "totalShareholderEquity": "577932000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76000000", "totalCurrentLiabilities": "233343000", "otherNonCurrentLiabilities": "110011000", "totalNonCurrentLiabilities": "475606000", "cashAndShortTermInvestments": "99581000", "commonStockSharesOutstanding": "34318460", "intangibleAssetsExcludingGoodwill": "81835000", "cashAndCashEquivalentsAtCarryingValue": "99581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20783000", "profitLoss": "None", "dividendPayout": "23492000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6860000", "operatingCashflow": "108993000", "capitalExpenditures": "28136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100306000", "cashflowFromInvestment": "-26773000", "stockBasedCompensation": "5655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 916498000, "cost_of_revenue": 768629000, "gross_profit": 147869000, "research_and_development": null, "selling_general_admin": 99145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39381000, "depreciation_amortisation": 56600000, "ebitda": 95981000, "interest_expense": 7022000, "interest_income": null, "other_non_operating": null, "pretax_income": 32359000, "tax_provision": 11576000, "effective_tax_rate": null, "net_income": 21298000, "net_income_continuing_ops": 20783000, "net_income_to_common": 21298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99581000, "short_term_investments": null, "net_receivables": 122817000, "inventory": 196230000, "other_current_assets": null, "total_current_assets": 452925000, "net_ppe": null, "goodwill": 164369000, "intangible_assets": 81835000, "goodwill_and_intangibles": 246204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 833956000, "total_assets": 1286881000, "short_term_debt": 25057000, "accounts_payable": 127505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233343000, "long_term_debt": 288464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 475606000, "total_liabilities": 708949000, "total_debt": 313521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 723365000, "total_equity": 577932000, "shares_outstanding": 34318460, "operating_cash_flow": 108993000, "stock_based_compensation": 5655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26773000, "dividends_paid": 23492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100306000, "free_cash_flow": 137129000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39381000", "ebitda": "95981000", "netIncome": "21298000", "grossProfit": "147869000", "depreciation": "None", "totalRevenue": "916498000", "costOfRevenue": "768629000", "interestIncome": "399000", "incomeBeforeTax": "32359000", "interestExpense": "7022000", "operatingIncome": "49156000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "11576000", "reportedCurrency": "USD", "netInterestIncome": "-6623000", "nonInterestIncome": "None", "operatingExpenses": "98713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "768629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56600000", "sellingGeneralAndAdministrative": "99145000", "netIncomeFromContinuingOperations": "20783000" }, "balance": { "goodwill": "164369000", "inventory": "196230000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1286881000", "longTermDebt": "288464000", "shortTermDebt": "25057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "81835000", "reportedCurrency": "USD", "retainedEarnings": "723365000", "totalLiabilities": "708949000", "otherCurrentAssets": "34297000", "totalCurrentAssets": "452925000", "currentLongTermDebt": "25057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833956000", "currentAccountsPayable": "127505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "313521000", "totalShareholderEquity": "577932000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "76000000", "totalCurrentLiabilities": "233343000", "otherNonCurrentLiabilities": "110011000", "totalNonCurrentLiabilities": "475606000", "cashAndShortTermInvestments": "99581000", "commonStockSharesOutstanding": "34318460", "intangibleAssetsExcludingGoodwill": "81835000", "cashAndCashEquivalentsAtCarryingValue": "99581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20783000", "profitLoss": "None", "dividendPayout": "23492000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6860000", "operatingCashflow": "108993000", "capitalExpenditures": "28136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100306000", "cashflowFromInvestment": "-26773000", "stockBasedCompensation": "5655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 927673000, "cost_of_revenue": 780131000, "gross_profit": 147542000, "ebit": -24045000, "ebitda": 26775000, "pretax_income": -34453000, "tax_provision": -9242000, "net_income": -21541000, "net_income_to_common": -21541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126201000, "total_current_assets": 477332000, "total_assets": 1283794000, "short_term_debt": 22940000, "long_term_debt": null, "total_debt": 22940000, "total_liabilities": 727835000, "total_equity": 555959000, "shares_outstanding": 33947690, "goodwill_and_intangibles": 234551000 }, "cash_flow": { "operating_cash_flow": 102835000, "capital_expenditure": 27765000, "free_cash_flow": 130600000, "dividends_paid": 22936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293108, "ticker_id": 2561, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24045000", "ebitda": "26775000", "netIncome": "-21541000", "grossProfit": "147542000", "depreciation": "None", "totalRevenue": "927673000", "costOfRevenue": "780131000", "interestIncome": "None", "incomeBeforeTax": "-34453000", "interestExpense": "10408000", "operatingIncome": "54635000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-9242000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "92907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "780131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50820000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "150816000", "inventory": "190415000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1283794000", "longTermDebt": "None", "shortTermDebt": "22940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "83735000", "reportedCurrency": "None", "retainedEarnings": "725795000", "totalLiabilities": "727835000", "otherCurrentAssets": "36274000", "totalCurrentAssets": "477332000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "806462000", "currentAccountsPayable": "130039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359859000", "totalShareholderEquity": "555959000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75449000", "totalCurrentLiabilities": "230503000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "497332000", "cashAndShortTermInvestments": "126201000", "commonStockSharesOutstanding": "33947690", "intangibleAssetsExcludingGoodwill": "83735000", "cashAndCashEquivalentsAtCarryingValue": "126201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21541000", "profitLoss": "None", "dividendPayout": "22936000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-17387000", "operatingCashflow": "102835000", "capitalExpenditures": "27765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72774000", "cashflowFromInvestment": "-27113000", "stockBasedCompensation": "3583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 927673000, "cost_of_revenue": 780131000, "gross_profit": 147542000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24045000, "depreciation_amortisation": 50820000, "ebitda": 26775000, "interest_expense": 10408000, "interest_income": null, "other_non_operating": null, "pretax_income": -34453000, "tax_provision": -9242000, "effective_tax_rate": null, "net_income": -21541000, "net_income_continuing_ops": null, "net_income_to_common": -21541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126201000, "short_term_investments": null, "net_receivables": 124442000, "inventory": 190415000, "other_current_assets": null, "total_current_assets": 477332000, "net_ppe": null, "goodwill": 150816000, "intangible_assets": 83735000, "goodwill_and_intangibles": 234551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 806462000, "total_assets": 1283794000, "short_term_debt": 22940000, "accounts_payable": 130039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230503000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 497332000, "total_liabilities": 727835000, "total_debt": 22940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 725795000, "total_equity": 555959000, "shares_outstanding": 33947690, "operating_cash_flow": 102835000, "stock_based_compensation": 3583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27765000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27113000, "dividends_paid": 22936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72774000, "free_cash_flow": 130600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24045000", "ebitda": "26775000", "netIncome": "-21541000", "grossProfit": "147542000", "depreciation": "None", "totalRevenue": "927673000", "costOfRevenue": "780131000", "interestIncome": "None", "incomeBeforeTax": "-34453000", "interestExpense": "10408000", "operatingIncome": "54635000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-9242000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "92907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "780131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50820000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "150816000", "inventory": "190415000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1283794000", "longTermDebt": "None", "shortTermDebt": "22940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "83735000", "reportedCurrency": "None", "retainedEarnings": "725795000", "totalLiabilities": "727835000", "otherCurrentAssets": "36274000", "totalCurrentAssets": "477332000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "806462000", "currentAccountsPayable": "130039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359859000", "totalShareholderEquity": "555959000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75449000", "totalCurrentLiabilities": "230503000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "497332000", "cashAndShortTermInvestments": "126201000", "commonStockSharesOutstanding": "33947690", "intangibleAssetsExcludingGoodwill": "83735000", "cashAndCashEquivalentsAtCarryingValue": "126201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21541000", "profitLoss": "None", "dividendPayout": "22936000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-17387000", "operatingCashflow": "102835000", "capitalExpenditures": "27765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72774000", "cashflowFromInvestment": "-27113000", "stockBasedCompensation": "3583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 866286000, "cost_of_revenue": 735879000, "gross_profit": 130407000, "ebit": 22884000, "ebitda": 70409000, "pretax_income": 7275000, "tax_provision": 7723000, "net_income": -177604000, "net_income_to_common": -177604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142685000, "total_current_assets": 469286000, "total_assets": 1339754000, "short_term_debt": 10785000, "long_term_debt": null, "total_debt": 10785000, "total_liabilities": 800856000, "total_equity": 538898000, "shares_outstanding": 33667690, "goodwill_and_intangibles": 247077000 }, "cash_flow": { "operating_cash_flow": -5952000, "capital_expenditure": 42129000, "free_cash_flow": 36177000, "dividends_paid": 22760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293113, "ticker_id": 2561, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22884000", "ebitda": "70409000", "netIncome": "-177604000", "grossProfit": "130407000", "depreciation": "None", "totalRevenue": "866286000", "costOfRevenue": "735879000", "interestIncome": "None", "incomeBeforeTax": "7275000", "interestExpense": "15609000", "operatingIncome": "21942000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7723000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "108465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "735879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47525000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "153463000", "inventory": "173411000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1339754000", "longTermDebt": "None", "shortTermDebt": "10785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "93614000", "reportedCurrency": "None", "retainedEarnings": "770305000", "totalLiabilities": "800856000", "otherCurrentAssets": "33418000", "totalCurrentAssets": "469286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "870468000", "currentAccountsPayable": "120701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "411747000", "totalShareholderEquity": "538898000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99169000", "totalCurrentLiabilities": "232802000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "568054000", "cashAndShortTermInvestments": "142685000", "commonStockSharesOutstanding": "33667690", "intangibleAssetsExcludingGoodwill": "93614000", "cashAndCashEquivalentsAtCarryingValue": "142685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177604000", "profitLoss": "None", "dividendPayout": "22760000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-32138000", "operatingCashflow": "-5952000", "capitalExpenditures": "42129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91426000", "cashflowFromInvestment": "-217640000", "stockBasedCompensation": "6288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 866286000, "cost_of_revenue": 735879000, "gross_profit": 130407000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22884000, "depreciation_amortisation": 47525000, "ebitda": 70409000, "interest_expense": 15609000, "interest_income": null, "other_non_operating": null, "pretax_income": 7275000, "tax_provision": 7723000, "effective_tax_rate": null, "net_income": -177604000, "net_income_continuing_ops": null, "net_income_to_common": -177604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142685000, "short_term_investments": null, "net_receivables": 119772000, "inventory": 173411000, "other_current_assets": null, "total_current_assets": 469286000, "net_ppe": null, "goodwill": 153463000, "intangible_assets": 93614000, "goodwill_and_intangibles": 247077000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 870468000, "total_assets": 1339754000, "short_term_debt": 10785000, "accounts_payable": 120701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232802000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 568054000, "total_liabilities": 800856000, "total_debt": 10785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 770305000, "total_equity": 538898000, "shares_outstanding": 33667690, "operating_cash_flow": -5952000, "stock_based_compensation": 6288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217640000, "dividends_paid": 22760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91426000, "free_cash_flow": 36177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22884000", "ebitda": "70409000", "netIncome": "-177604000", "grossProfit": "130407000", "depreciation": "None", "totalRevenue": "866286000", "costOfRevenue": "735879000", "interestIncome": "None", "incomeBeforeTax": "7275000", "interestExpense": "15609000", "operatingIncome": "21942000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7723000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "108465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "735879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47525000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "153463000", "inventory": "173411000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1339754000", "longTermDebt": "None", "shortTermDebt": "10785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "93614000", "reportedCurrency": "None", "retainedEarnings": "770305000", "totalLiabilities": "800856000", "otherCurrentAssets": "33418000", "totalCurrentAssets": "469286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "870468000", "currentAccountsPayable": "120701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "411747000", "totalShareholderEquity": "538898000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99169000", "totalCurrentLiabilities": "232802000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "568054000", "cashAndShortTermInvestments": "142685000", "commonStockSharesOutstanding": "33667690", "intangibleAssetsExcludingGoodwill": "93614000", "cashAndCashEquivalentsAtCarryingValue": "142685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177604000", "profitLoss": "None", "dividendPayout": "22760000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-32138000", "operatingCashflow": "-5952000", "capitalExpenditures": "42129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91426000", "cashflowFromInvestment": "-217640000", "stockBasedCompensation": "6288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 796000000, "cost_of_revenue": 713000000, "gross_profit": 83000000, "ebit": 33000000, "ebitda": 84000000, "pretax_income": -17000000, "tax_provision": 1000000, "net_income": -18000000, "net_income_to_common": -18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303000000, "total_current_assets": 1407000000, "total_assets": 3896000000, "short_term_debt": 17000000, "long_term_debt": null, "total_debt": 17000000, "total_liabilities": 2857000000, "total_equity": 1039000000, "shares_outstanding": 35900000, "goodwill_and_intangibles": 870000000 }, "cash_flow": { "operating_cash_flow": 87000000, "capital_expenditure": 14000000, "free_cash_flow": 101000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293076, "ticker_id": 2561, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33000000", "ebitda": "84000000", "netIncome": "-18000000", "grossProfit": "83000000", "depreciation": "None", "totalRevenue": "796000000", "costOfRevenue": "713000000", "interestIncome": "None", "incomeBeforeTax": "-17000000", "interestExpense": "35000000", "operatingIncome": "33000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "472000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3896000000", "longTermDebt": "None", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "870000000", "reportedCurrency": "None", "retainedEarnings": "-211000000", "totalLiabilities": "2857000000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "1407000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "536000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2489000000", "currentAccountsPayable": "369000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1959000000", "totalShareholderEquity": "1039000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "219000000", "totalCurrentLiabilities": "605000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2252000000", "cashAndShortTermInvestments": "303000000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "870000000", "cashAndCashEquivalentsAtCarryingValue": "303000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "87000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-14000000", "stockBasedCompensation": "None", "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": "51000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 796000000, "cost_of_revenue": 713000000, "gross_profit": 83000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33000000, "depreciation_amortisation": 51000000, "ebitda": 84000000, "interest_expense": 35000000, "interest_income": null, "other_non_operating": null, "pretax_income": -17000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -18000000, "net_income_continuing_ops": null, "net_income_to_common": -18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 303000000, "short_term_investments": null, "net_receivables": 536000000, "inventory": 472000000, "other_current_assets": null, "total_current_assets": 1407000000, "net_ppe": null, "goodwill": null, "intangible_assets": 870000000, "goodwill_and_intangibles": 870000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2489000000, "total_assets": 3896000000, "short_term_debt": 17000000, "accounts_payable": 369000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 605000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2252000000, "total_liabilities": 2857000000, "total_debt": 17000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211000000, "total_equity": 1039000000, "shares_outstanding": 35900000, "operating_cash_flow": 87000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000000, "free_cash_flow": 101000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33000000", "ebitda": "84000000", "netIncome": "-18000000", "grossProfit": "83000000", "depreciation": "None", "totalRevenue": "796000000", "costOfRevenue": "713000000", "interestIncome": "None", "incomeBeforeTax": "-17000000", "interestExpense": "35000000", "operatingIncome": "33000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "472000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3896000000", "longTermDebt": "None", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "870000000", "reportedCurrency": "None", "retainedEarnings": "-211000000", "totalLiabilities": "2857000000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "1407000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "536000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2489000000", "currentAccountsPayable": "369000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1959000000", "totalShareholderEquity": "1039000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "219000000", "totalCurrentLiabilities": "605000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2252000000", "cashAndShortTermInvestments": "303000000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "870000000", "cashAndCashEquivalentsAtCarryingValue": "303000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "87000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-14000000", "stockBasedCompensation": "None", "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": "51000000", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 792000000, "cost_of_revenue": 706000000, "gross_profit": 86000000, "ebit": 36000000, "ebitda": 85000000, "pretax_income": -29000000, "tax_provision": 5000000, "net_income": -34000000, "net_income_to_common": -34000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305000000, "total_current_assets": 1365000000, "total_assets": 3893000000, "short_term_debt": 18000000, "long_term_debt": null, "total_debt": 18000000, "total_liabilities": 2855000000, "total_equity": 1038000000, "shares_outstanding": 35500000, "goodwill_and_intangibles": 890000000 }, "cash_flow": { "operating_cash_flow": 2000000, "capital_expenditure": 15000000, "free_cash_flow": 17000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293077, "ticker_id": 2561, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36000000", "ebitda": "85000000", "netIncome": "-34000000", "grossProfit": "86000000", "depreciation": "None", "totalRevenue": "792000000", "costOfRevenue": "706000000", "interestIncome": "None", "incomeBeforeTax": "-29000000", "interestExpense": "33000000", "operatingIncome": "36000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "663000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3893000000", "longTermDebt": "None", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "227000000", "reportedCurrency": "None", "retainedEarnings": "-193000000", "totalLiabilities": "2855000000", "otherCurrentAssets": "538000000", "totalCurrentAssets": "1365000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2528000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2037000000", "totalShareholderEquity": "1038000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "182000000", "totalCurrentLiabilities": "556000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2299000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "5000000", "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": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 792000000, "cost_of_revenue": 706000000, "gross_profit": 86000000, "research_and_development": 20000000, "selling_general_admin": 3000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36000000, "depreciation_amortisation": 49000000, "ebitda": 85000000, "interest_expense": 33000000, "interest_income": null, "other_non_operating": null, "pretax_income": -29000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": -34000000, "net_income_continuing_ops": null, "net_income_to_common": -34000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305000000, "short_term_investments": null, "net_receivables": 522000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1365000000, "net_ppe": null, "goodwill": 663000000, "intangible_assets": 227000000, "goodwill_and_intangibles": 890000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2528000000, "total_assets": 3893000000, "short_term_debt": 18000000, "accounts_payable": 356000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2299000000, "total_liabilities": 2855000000, "total_debt": 18000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193000000, "total_equity": 1038000000, "shares_outstanding": 35500000, "operating_cash_flow": 2000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27000000, "free_cash_flow": 17000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36000000", "ebitda": "85000000", "netIncome": "-34000000", "grossProfit": "86000000", "depreciation": "None", "totalRevenue": "792000000", "costOfRevenue": "706000000", "interestIncome": "None", "incomeBeforeTax": "-29000000", "interestExpense": "33000000", "operatingIncome": "36000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "663000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3893000000", "longTermDebt": "None", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "227000000", "reportedCurrency": "None", "retainedEarnings": "-193000000", "totalLiabilities": "2855000000", "otherCurrentAssets": "538000000", "totalCurrentAssets": "1365000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2528000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2037000000", "totalShareholderEquity": "1038000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "182000000", "totalCurrentLiabilities": "556000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2299000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "5000000", "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": "49000000", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 839000000, "cost_of_revenue": 760000000, "gross_profit": 79000000, "ebit": 30000000, "ebitda": 67000000, "pretax_income": -33000000, "tax_provision": 7000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305000000, "total_current_assets": 1423000000, "total_assets": 3989000000, "short_term_debt": 18000000, "long_term_debt": null, "total_debt": 18000000, "total_liabilities": 2925000000, "total_equity": 1064000000, "shares_outstanding": 35600000, "goodwill_and_intangibles": 890000000 }, "cash_flow": { "operating_cash_flow": 96000000, "capital_expenditure": 15000000, "free_cash_flow": 111000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293079, "ticker_id": 2561, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30000000", "ebitda": "67000000", "netIncome": "-40000000", "grossProfit": "79000000", "depreciation": "None", "totalRevenue": "839000000", "costOfRevenue": "760000000", "interestIncome": "None", "incomeBeforeTax": "-33000000", "interestExpense": "41000000", "operatingIncome": "30000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "49000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "760000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "663000000", "inventory": "474000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3989000000", "longTermDebt": "None", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "227000000", "reportedCurrency": "None", "retainedEarnings": "-159000000", "totalLiabilities": "2925000000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1423000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2566000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2015000000", "totalShareholderEquity": "1064000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227000000", "totalCurrentLiabilities": "601000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2324000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "None", "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": "-119000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 839000000, "cost_of_revenue": 760000000, "gross_profit": 79000000, "research_and_development": 20000000, "selling_general_admin": 3000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30000000, "depreciation_amortisation": 37000000, "ebitda": 67000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": -33000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": -40000000, "net_income_continuing_ops": null, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305000000, "short_term_investments": null, "net_receivables": 522000000, "inventory": 474000000, "other_current_assets": null, "total_current_assets": 1423000000, "net_ppe": null, "goodwill": 663000000, "intangible_assets": 227000000, "goodwill_and_intangibles": 890000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2566000000, "total_assets": 3989000000, "short_term_debt": 18000000, "accounts_payable": 356000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2324000000, "total_liabilities": 2925000000, "total_debt": 18000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159000000, "total_equity": 1064000000, "shares_outstanding": 35600000, "operating_cash_flow": 96000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49000000, "free_cash_flow": 111000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30000000", "ebitda": "67000000", "netIncome": "-40000000", "grossProfit": "79000000", "depreciation": "None", "totalRevenue": "839000000", "costOfRevenue": "760000000", "interestIncome": "None", "incomeBeforeTax": "-33000000", "interestExpense": "41000000", "operatingIncome": "30000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "49000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "760000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "663000000", "inventory": "474000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3989000000", "longTermDebt": "None", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "227000000", "reportedCurrency": "None", "retainedEarnings": "-159000000", "totalLiabilities": "2925000000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1423000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2566000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2015000000", "totalShareholderEquity": "1064000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227000000", "totalCurrentLiabilities": "601000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2324000000", "cashAndShortTermInvestments": "305000000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "305000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "None", "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": "-119000000", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 839000000, "cost_of_revenue": 762000000, "gross_profit": 77000000, "ebit": 27000000, "ebitda": 85000000, "pretax_income": -24000000, "tax_provision": -6000000, "net_income": -18000000, "net_income_to_common": -18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276000000, "total_current_assets": 1484000000, "total_assets": 4112000000, "short_term_debt": 8000000, "long_term_debt": 1991000000, "total_debt": 1999000000, "total_liabilities": 2981000000, "total_equity": 1131000000, "shares_outstanding": 35600000, "goodwill_and_intangibles": 937000000 }, "cash_flow": { "operating_cash_flow": 0, "capital_expenditure": 13000000, "free_cash_flow": 13000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293080, "ticker_id": 2561, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27000000", "ebitda": "85000000", "netIncome": "-18000000", "grossProfit": "77000000", "depreciation": "None", "totalRevenue": "839000000", "costOfRevenue": "762000000", "interestIncome": "None", "incomeBeforeTax": "-24000000", "interestExpense": "37000000", "operatingIncome": "27000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "762000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "726000000", "inventory": "535000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4112000000", "longTermDebt": "1991000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "211000000", "reportedCurrency": "USD", "retainedEarnings": "-119000000", "totalLiabilities": "2981000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "1484000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2628000000", "currentAccountsPayable": "393000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2047000000", "totalShareholderEquity": "1131000000", "capitalLeaseObligations": "48000000", "otherCurrentLiabilities": "183000000", "totalCurrentLiabilities": "584000000", "otherNonCurrentLiabilities": "285000000", "totalNonCurrentLiabilities": "2397000000", "cashAndShortTermInvestments": "276000000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "211000000", "cashAndCashEquivalentsAtCarryingValue": "276000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "0", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "5000000", "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": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 839000000, "cost_of_revenue": 762000000, "gross_profit": 77000000, "research_and_development": null, "selling_general_admin": 50000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27000000, "depreciation_amortisation": 58000000, "ebitda": 85000000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": -24000000, "tax_provision": -6000000, "effective_tax_rate": null, "net_income": -18000000, "net_income_continuing_ops": -18000000, "net_income_to_common": -18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276000000, "short_term_investments": null, "net_receivables": 517000000, "inventory": 535000000, "other_current_assets": null, "total_current_assets": 1484000000, "net_ppe": null, "goodwill": 726000000, "intangible_assets": 211000000, "goodwill_and_intangibles": 937000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2628000000, "total_assets": 4112000000, "short_term_debt": 8000000, "accounts_payable": 393000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 584000000, "long_term_debt": 1991000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2397000000, "total_liabilities": 2981000000, "total_debt": 1999000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119000000, "total_equity": 1131000000, "shares_outstanding": 35600000, "operating_cash_flow": 0, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4000000, "free_cash_flow": 13000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27000000", "ebitda": "85000000", "netIncome": "-18000000", "grossProfit": "77000000", "depreciation": "None", "totalRevenue": "839000000", "costOfRevenue": "762000000", "interestIncome": "None", "incomeBeforeTax": "-24000000", "interestExpense": "37000000", "operatingIncome": "27000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "762000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "726000000", "inventory": "535000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4112000000", "longTermDebt": "1991000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "211000000", "reportedCurrency": "USD", "retainedEarnings": "-119000000", "totalLiabilities": "2981000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "1484000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2628000000", "currentAccountsPayable": "393000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2047000000", "totalShareholderEquity": "1131000000", "capitalLeaseObligations": "48000000", "otherCurrentLiabilities": "183000000", "totalCurrentLiabilities": "584000000", "otherNonCurrentLiabilities": "285000000", "totalNonCurrentLiabilities": "2397000000", "cashAndShortTermInvestments": "276000000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "211000000", "cashAndCashEquivalentsAtCarryingValue": "276000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "0", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "5000000", "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": "58000000", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 824000000, "cost_of_revenue": 736000000, "gross_profit": 88000000, "ebit": -1000000, "ebitda": 57000000, "pretax_income": -40000000, "tax_provision": 1000000, "net_income": -41000000, "net_income_to_common": -41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282000000, "total_current_assets": 1428000000, "total_assets": 4061000000, "short_term_debt": 8000000, "long_term_debt": 1990000000, "total_debt": 1998000000, "total_liabilities": 2968000000, "total_equity": 1093000000, "shares_outstanding": 35600000, "goodwill_and_intangibles": 890000000 }, "cash_flow": { "operating_cash_flow": 65000000, "capital_expenditure": 23000000, "free_cash_flow": 88000000, "dividends_paid": 1111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293081, "ticker_id": 2561, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1000000", "ebitda": "57000000", "netIncome": "-41000000", "grossProfit": "88000000", "depreciation": "None", "totalRevenue": "824000000", "costOfRevenue": "736000000", "interestIncome": "None", "incomeBeforeTax": "-40000000", "interestExpense": "39000000", "operatingIncome": "4000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "736000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "-41000000" }, "balance": { "goodwill": "643000000", "inventory": "508000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4061000000", "longTermDebt": "1990000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "247000000", "reportedCurrency": "USD", "retainedEarnings": "-101000000", "totalLiabilities": "2968000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "1428000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "492000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2633000000", "currentAccountsPayable": "379000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2053000000", "totalShareholderEquity": "1093000000", "capitalLeaseObligations": "55000000", "otherCurrentLiabilities": "209000000", "totalCurrentLiabilities": "596000000", "otherNonCurrentLiabilities": "226000000", "totalNonCurrentLiabilities": "2372000000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "247000000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41000000", "profitLoss": "None", "dividendPayout": "1111000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1000000", "cashflowFromInvestment": "-1000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 824000000, "cost_of_revenue": 736000000, "gross_profit": 88000000, "research_and_development": null, "selling_general_admin": 3000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1000000, "depreciation_amortisation": 58000000, "ebitda": 57000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": -40000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -41000000, "net_income_continuing_ops": -41000000, "net_income_to_common": -41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282000000, "short_term_investments": null, "net_receivables": 492000000, "inventory": 508000000, "other_current_assets": null, "total_current_assets": 1428000000, "net_ppe": null, "goodwill": 643000000, "intangible_assets": 247000000, "goodwill_and_intangibles": 890000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2633000000, "total_assets": 4061000000, "short_term_debt": 8000000, "accounts_payable": 379000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596000000, "long_term_debt": 1990000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2372000000, "total_liabilities": 2968000000, "total_debt": 1998000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -101000000, "total_equity": 1093000000, "shares_outstanding": 35600000, "operating_cash_flow": 65000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1000000, "dividends_paid": 1111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1000000, "free_cash_flow": 88000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1000000", "ebitda": "57000000", "netIncome": "-41000000", "grossProfit": "88000000", "depreciation": "None", "totalRevenue": "824000000", "costOfRevenue": "736000000", "interestIncome": "None", "incomeBeforeTax": "-40000000", "interestExpense": "39000000", "operatingIncome": "4000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "736000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "-41000000" }, "balance": { "goodwill": "643000000", "inventory": "508000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4061000000", "longTermDebt": "1990000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "247000000", "reportedCurrency": "USD", "retainedEarnings": "-101000000", "totalLiabilities": "2968000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "1428000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "492000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2633000000", "currentAccountsPayable": "379000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2053000000", "totalShareholderEquity": "1093000000", "capitalLeaseObligations": "55000000", "otherCurrentLiabilities": "209000000", "totalCurrentLiabilities": "596000000", "otherNonCurrentLiabilities": "226000000", "totalNonCurrentLiabilities": "2372000000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "247000000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41000000", "profitLoss": "None", "dividendPayout": "1111000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1000000", "cashflowFromInvestment": "-1000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 702000000, "cost_of_revenue": 631000000, "gross_profit": 71000000, "ebit": -43000000, "ebitda": 10000000, "pretax_income": -69000000, "tax_provision": -9000000, "net_income": -60000000, "net_income_to_common": -60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215000000, "total_current_assets": 1338000000, "total_assets": 3993000000, "short_term_debt": 8000000, "long_term_debt": 1988000000, "total_debt": 1996000000, "total_liabilities": 2887000000, "total_equity": 1106000000, "shares_outstanding": 35400000, "goodwill_and_intangibles": 876000000 }, "cash_flow": { "operating_cash_flow": -58000000, "capital_expenditure": 16000000, "free_cash_flow": -42000000, "dividends_paid": 1111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293082, "ticker_id": 2561, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43000000", "ebitda": "10000000", "netIncome": "-60000000", "grossProfit": "71000000", "depreciation": "None", "totalRevenue": "702000000", "costOfRevenue": "631000000", "interestIncome": "None", "incomeBeforeTax": "-69000000", "interestExpense": "26000000", "operatingIncome": "-22000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "-60000000" }, "balance": { "goodwill": "617000000", "inventory": "508000000", "commonStock": "2307000000", "currentDebt": "None", "investments": "None", "totalAssets": "3993000000", "longTermDebt": "1988000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "259000000", "reportedCurrency": "USD", "retainedEarnings": "-60000000", "totalLiabilities": "2887000000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "1338000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2655000000", "currentAccountsPayable": "333000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2053000000", "totalShareholderEquity": "1106000000", "capitalLeaseObligations": "57000000", "otherCurrentLiabilities": "205000000", "totalCurrentLiabilities": "546000000", "otherNonCurrentLiabilities": "186000000", "totalNonCurrentLiabilities": "2341000000", "cashAndShortTermInvestments": "215000000", "commonStockSharesOutstanding": "35400000", "intangibleAssetsExcludingGoodwill": "259000000", "cashAndCashEquivalentsAtCarryingValue": "215000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60000000", "profitLoss": "None", "dividendPayout": "1111000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-58000000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33000000", "cashflowFromInvestment": "21000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 702000000, "cost_of_revenue": 631000000, "gross_profit": 71000000, "research_and_development": null, "selling_general_admin": 3000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43000000, "depreciation_amortisation": 53000000, "ebitda": 10000000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": -69000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": -60000000, "net_income_continuing_ops": -60000000, "net_income_to_common": -60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215000000, "short_term_investments": null, "net_receivables": 475000000, "inventory": 508000000, "other_current_assets": null, "total_current_assets": 1338000000, "net_ppe": null, "goodwill": 617000000, "intangible_assets": 259000000, "goodwill_and_intangibles": 876000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2655000000, "total_assets": 3993000000, "short_term_debt": 8000000, "accounts_payable": 333000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546000000, "long_term_debt": 1988000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2341000000, "total_liabilities": 2887000000, "total_debt": 1996000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60000000, "total_equity": 1106000000, "shares_outstanding": 35400000, "operating_cash_flow": -58000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21000000, "dividends_paid": 1111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33000000, "free_cash_flow": -42000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43000000", "ebitda": "10000000", "netIncome": "-60000000", "grossProfit": "71000000", "depreciation": "None", "totalRevenue": "702000000", "costOfRevenue": "631000000", "interestIncome": "None", "incomeBeforeTax": "-69000000", "interestExpense": "26000000", "operatingIncome": "-22000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "-60000000" }, "balance": { "goodwill": "617000000", "inventory": "508000000", "commonStock": "2307000000", "currentDebt": "None", "investments": "None", "totalAssets": "3993000000", "longTermDebt": "1988000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "259000000", "reportedCurrency": "USD", "retainedEarnings": "-60000000", "totalLiabilities": "2887000000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "1338000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "475000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2655000000", "currentAccountsPayable": "333000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2053000000", "totalShareholderEquity": "1106000000", "capitalLeaseObligations": "57000000", "otherCurrentLiabilities": "205000000", "totalCurrentLiabilities": "546000000", "otherNonCurrentLiabilities": "186000000", "totalNonCurrentLiabilities": "2341000000", "cashAndShortTermInvestments": "215000000", "commonStockSharesOutstanding": "35400000", "intangibleAssetsExcludingGoodwill": "259000000", "cashAndCashEquivalentsAtCarryingValue": "215000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60000000", "profitLoss": "None", "dividendPayout": "1111000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-58000000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33000000", "cashflowFromInvestment": "21000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53000000", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 332101000, "cost_of_revenue": 296620000, "gross_profit": 35481000, "ebit": -108000, "ebitda": 15721000, "pretax_income": -18512000, "tax_provision": 1490000, "net_income": -15247000, "net_income_to_common": -15247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41635000, "total_current_assets": 586063000, "total_assets": 1521623000, "short_term_debt": 7607000, "long_term_debt": 879983000, "total_debt": 887590000, "total_liabilities": 1314923000, "total_equity": 206700000, "shares_outstanding": 34955380, "goodwill_and_intangibles": 207504000 }, "cash_flow": { "operating_cash_flow": 12155000, "capital_expenditure": 8523000, "free_cash_flow": 20678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293084, "ticker_id": 2561, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-108000", "ebitda": "15721000", "netIncome": "-15247000", "grossProfit": "35481000", "depreciation": "None", "totalRevenue": "332101000", "costOfRevenue": "296620000", "interestIncome": "237000", "incomeBeforeTax": "-18512000", "interestExpense": "18404000", "operatingIncome": "2971000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1490000", "reportedCurrency": "USD", "netInterestIncome": "-18167000", "nonInterestIncome": "None", "operatingExpenses": "32510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15829000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "-20002000" }, "balance": { "goodwill": "108640000", "inventory": "313187000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1521623000", "longTermDebt": "879983000", "shortTermDebt": "7607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "98864000", "reportedCurrency": "USD", "retainedEarnings": "361937000", "totalLiabilities": "1314923000", "otherCurrentAssets": "58388000", "totalCurrentAssets": "586063000", "currentLongTermDebt": "7607000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935560000", "currentAccountsPayable": "151527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "887590000", "totalShareholderEquity": "206700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103662000", "totalCurrentLiabilities": "262796000", "otherNonCurrentLiabilities": "122253000", "totalNonCurrentLiabilities": "1052127000", "cashAndShortTermInvestments": "41635000", "commonStockSharesOutstanding": "34955380", "intangibleAssetsExcludingGoodwill": "98864000", "cashAndCashEquivalentsAtCarryingValue": "41635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1828000", "operatingCashflow": "12155000", "capitalExpenditures": "8523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "827000", "cashflowFromInvestment": "-7627000", "stockBasedCompensation": "1081000", "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": "15829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332101000, "cost_of_revenue": 296620000, "gross_profit": 35481000, "research_and_development": null, "selling_general_admin": 4000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -108000, "depreciation_amortisation": 15829000, "ebitda": 15721000, "interest_expense": 18404000, "interest_income": null, "other_non_operating": null, "pretax_income": -18512000, "tax_provision": 1490000, "effective_tax_rate": null, "net_income": -15247000, "net_income_continuing_ops": -20002000, "net_income_to_common": -15247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41635000, "short_term_investments": null, "net_receivables": 172853000, "inventory": 313187000, "other_current_assets": null, "total_current_assets": 586063000, "net_ppe": null, "goodwill": 108640000, "intangible_assets": 98864000, "goodwill_and_intangibles": 207504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 935560000, "total_assets": 1521623000, "short_term_debt": 7607000, "accounts_payable": 151527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262796000, "long_term_debt": 879983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1052127000, "total_liabilities": 1314923000, "total_debt": 887590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 361937000, "total_equity": 206700000, "shares_outstanding": 34955380, "operating_cash_flow": 12155000, "stock_based_compensation": 1081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 827000, "free_cash_flow": 20678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-108000", "ebitda": "15721000", "netIncome": "-15247000", "grossProfit": "35481000", "depreciation": "None", "totalRevenue": "332101000", "costOfRevenue": "296620000", "interestIncome": "237000", "incomeBeforeTax": "-18512000", "interestExpense": "18404000", "operatingIncome": "2971000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1490000", "reportedCurrency": "USD", "netInterestIncome": "-18167000", "nonInterestIncome": "None", "operatingExpenses": "32510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15829000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "-20002000" }, "balance": { "goodwill": "108640000", "inventory": "313187000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1521623000", "longTermDebt": "879983000", "shortTermDebt": "7607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "98864000", "reportedCurrency": "USD", "retainedEarnings": "361937000", "totalLiabilities": "1314923000", "otherCurrentAssets": "58388000", "totalCurrentAssets": "586063000", "currentLongTermDebt": "7607000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935560000", "currentAccountsPayable": "151527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "887590000", "totalShareholderEquity": "206700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103662000", "totalCurrentLiabilities": "262796000", "otherNonCurrentLiabilities": "122253000", "totalNonCurrentLiabilities": "1052127000", "cashAndShortTermInvestments": "41635000", "commonStockSharesOutstanding": "34955380", "intangibleAssetsExcludingGoodwill": "98864000", "cashAndCashEquivalentsAtCarryingValue": "41635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1828000", "operatingCashflow": "12155000", "capitalExpenditures": "8523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "827000", "cashflowFromInvestment": "-7627000", "stockBasedCompensation": "1081000", "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": "15829000", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 329443000, "cost_of_revenue": 292656000, "gross_profit": 36787000, "ebit": 5058000, "ebitda": 20600000, "pretax_income": -12842000, "tax_provision": 2953000, "net_income": -16279000, "net_income_to_common": -16279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33932000, "total_current_assets": 586243000, "total_assets": 1505023000, "short_term_debt": 8454000, "long_term_debt": 861882000, "total_debt": 870336000, "total_liabilities": 1299503000, "total_equity": 205520000, "shares_outstanding": 34875380, "goodwill_and_intangibles": 201741000 }, "cash_flow": { "operating_cash_flow": 12933000, "capital_expenditure": 5690000, "free_cash_flow": 18623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293085, "ticker_id": 2561, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5058000", "ebitda": "20600000", "netIncome": "-16279000", "grossProfit": "36787000", "depreciation": "None", "totalRevenue": "329443000", "costOfRevenue": "292656000", "interestIncome": "273000", "incomeBeforeTax": "-12842000", "interestExpense": "17900000", "operatingIncome": "7294000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2953000", "reportedCurrency": "USD", "netInterestIncome": "-17627000", "nonInterestIncome": "None", "operatingExpenses": "29493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15542000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "-15795000" }, "balance": { "goodwill": "105448000", "inventory": "305115000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1505023000", "longTermDebt": "861882000", "shortTermDebt": "8454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "96293000", "reportedCurrency": "USD", "retainedEarnings": "377184000", "totalLiabilities": "1299503000", "otherCurrentAssets": "69213000", "totalCurrentAssets": "586243000", "currentLongTermDebt": "8454000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "918780000", "currentAccountsPayable": "156457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "870336000", "totalShareholderEquity": "205520000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100416000", "totalCurrentLiabilities": "265327000", "otherNonCurrentLiabilities": "121727000", "totalNonCurrentLiabilities": "1034176000", "cashAndShortTermInvestments": "33932000", "commonStockSharesOutstanding": "34875380", "intangibleAssetsExcludingGoodwill": "96293000", "cashAndCashEquivalentsAtCarryingValue": "33932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15795000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7223000", "operatingCashflow": "12933000", "capitalExpenditures": "5690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3896000", "cashflowFromInvestment": "-5675000", "stockBasedCompensation": "798000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329443000, "cost_of_revenue": 292656000, "gross_profit": 36787000, "research_and_development": null, "selling_general_admin": 9000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5058000, "depreciation_amortisation": 15542000, "ebitda": 20600000, "interest_expense": 17900000, "interest_income": null, "other_non_operating": null, "pretax_income": -12842000, "tax_provision": 2953000, "effective_tax_rate": null, "net_income": -16279000, "net_income_continuing_ops": -15795000, "net_income_to_common": -16279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33932000, "short_term_investments": null, "net_receivables": 177983000, "inventory": 305115000, "other_current_assets": null, "total_current_assets": 586243000, "net_ppe": null, "goodwill": 105448000, "intangible_assets": 96293000, "goodwill_and_intangibles": 201741000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 918780000, "total_assets": 1505023000, "short_term_debt": 8454000, "accounts_payable": 156457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265327000, "long_term_debt": 861882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1034176000, "total_liabilities": 1299503000, "total_debt": 870336000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 377184000, "total_equity": 205520000, "shares_outstanding": 34875380, "operating_cash_flow": 12933000, "stock_based_compensation": 798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3896000, "free_cash_flow": 18623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5058000", "ebitda": "20600000", "netIncome": "-16279000", "grossProfit": "36787000", "depreciation": "None", "totalRevenue": "329443000", "costOfRevenue": "292656000", "interestIncome": "273000", "incomeBeforeTax": "-12842000", "interestExpense": "17900000", "operatingIncome": "7294000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2953000", "reportedCurrency": "USD", "netInterestIncome": "-17627000", "nonInterestIncome": "None", "operatingExpenses": "29493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15542000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "-15795000" }, "balance": { "goodwill": "105448000", "inventory": "305115000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1505023000", "longTermDebt": "861882000", "shortTermDebt": "8454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "96293000", "reportedCurrency": "USD", "retainedEarnings": "377184000", "totalLiabilities": "1299503000", "otherCurrentAssets": "69213000", "totalCurrentAssets": "586243000", "currentLongTermDebt": "8454000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "918780000", "currentAccountsPayable": "156457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "870336000", "totalShareholderEquity": "205520000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100416000", "totalCurrentLiabilities": "265327000", "otherNonCurrentLiabilities": "121727000", "totalNonCurrentLiabilities": "1034176000", "cashAndShortTermInvestments": "33932000", "commonStockSharesOutstanding": "34875380", "intangibleAssetsExcludingGoodwill": "96293000", "cashAndCashEquivalentsAtCarryingValue": "33932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15795000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7223000", "operatingCashflow": "12933000", "capitalExpenditures": "5690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3896000", "cashflowFromInvestment": "-5675000", "stockBasedCompensation": "798000", "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": "None", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 327256000, "cost_of_revenue": 292746000, "gross_profit": 34510000, "ebit": -3311000, "ebitda": 12443000, "pretax_income": -20996000, "tax_provision": 5154000, "net_income": -26347000, "net_income_to_common": -26347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30181000, "total_current_assets": 584306000, "total_assets": 1517231000, "short_term_debt": 7452000, "long_term_debt": 868202000, "total_debt": 875654000, "total_liabilities": 1293909000, "total_equity": 223322000, "shares_outstanding": 34756920, "goodwill_and_intangibles": 204798000 }, "cash_flow": { "operating_cash_flow": -33485000, "capital_expenditure": 7482000, "free_cash_flow": -26003000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293086, "ticker_id": 2561, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3311000", "ebitda": "12443000", "netIncome": "-26347000", "grossProfit": "34510000", "depreciation": "None", "totalRevenue": "327256000", "costOfRevenue": "292746000", "interestIncome": "261000", "incomeBeforeTax": "-20996000", "interestExpense": "17685000", "operatingIncome": "-1545000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5154000", "reportedCurrency": "USD", "netInterestIncome": "-17424000", "nonInterestIncome": "None", "operatingExpenses": "36055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15754000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "-26150000" }, "balance": { "goodwill": "106137000", "inventory": "299659000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1517231000", "longTermDebt": "868202000", "shortTermDebt": "7452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "98661000", "reportedCurrency": "USD", "retainedEarnings": "393463000", "totalLiabilities": "1293909000", "otherCurrentAssets": "73925000", "totalCurrentAssets": "584306000", "currentLongTermDebt": "7452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "932925000", "currentAccountsPayable": "134241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "875654000", "totalShareholderEquity": "223322000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110888000", "totalCurrentLiabilities": "252581000", "otherNonCurrentLiabilities": "121726000", "totalNonCurrentLiabilities": "1041328000", "cashAndShortTermInvestments": "30181000", "commonStockSharesOutstanding": "34756920", "intangibleAssetsExcludingGoodwill": "98661000", "cashAndCashEquivalentsAtCarryingValue": "30181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26150000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5082000", "operatingCashflow": "-33485000", "capitalExpenditures": "7482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20839000", "cashflowFromInvestment": "-7480000", "stockBasedCompensation": "671000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327256000, "cost_of_revenue": 292746000, "gross_profit": 34510000, "research_and_development": null, "selling_general_admin": 5000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3311000, "depreciation_amortisation": 15754000, "ebitda": 12443000, "interest_expense": 17685000, "interest_income": null, "other_non_operating": null, "pretax_income": -20996000, "tax_provision": 5154000, "effective_tax_rate": null, "net_income": -26347000, "net_income_continuing_ops": -26150000, "net_income_to_common": -26347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30181000, "short_term_investments": null, "net_receivables": 180541000, "inventory": 299659000, "other_current_assets": null, "total_current_assets": 584306000, "net_ppe": null, "goodwill": 106137000, "intangible_assets": 98661000, "goodwill_and_intangibles": 204798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 932925000, "total_assets": 1517231000, "short_term_debt": 7452000, "accounts_payable": 134241000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252581000, "long_term_debt": 868202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1041328000, "total_liabilities": 1293909000, "total_debt": 875654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 393463000, "total_equity": 223322000, "shares_outstanding": 34756920, "operating_cash_flow": -33485000, "stock_based_compensation": 671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7480000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20839000, "free_cash_flow": -26003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3311000", "ebitda": "12443000", "netIncome": "-26347000", "grossProfit": "34510000", "depreciation": "None", "totalRevenue": "327256000", "costOfRevenue": "292746000", "interestIncome": "261000", "incomeBeforeTax": "-20996000", "interestExpense": "17685000", "operatingIncome": "-1545000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5154000", "reportedCurrency": "USD", "netInterestIncome": "-17424000", "nonInterestIncome": "None", "operatingExpenses": "36055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15754000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "-26150000" }, "balance": { "goodwill": "106137000", "inventory": "299659000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1517231000", "longTermDebt": "868202000", "shortTermDebt": "7452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "98661000", "reportedCurrency": "USD", "retainedEarnings": "393463000", "totalLiabilities": "1293909000", "otherCurrentAssets": "73925000", "totalCurrentAssets": "584306000", "currentLongTermDebt": "7452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "932925000", "currentAccountsPayable": "134241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "875654000", "totalShareholderEquity": "223322000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110888000", "totalCurrentLiabilities": "252581000", "otherNonCurrentLiabilities": "121726000", "totalNonCurrentLiabilities": "1041328000", "cashAndShortTermInvestments": "30181000", "commonStockSharesOutstanding": "34756920", "intangibleAssetsExcludingGoodwill": "98661000", "cashAndCashEquivalentsAtCarryingValue": "30181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26150000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5082000", "operatingCashflow": "-33485000", "capitalExpenditures": "7482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20839000", "cashflowFromInvestment": "-7480000", "stockBasedCompensation": "671000", "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": "None", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 320382000, "cost_of_revenue": 289509000, "gross_profit": 30873000, "ebit": 2478000, "ebitda": 18331000, "pretax_income": -15020000, "tax_provision": -6410000, "net_income": -8666000, "net_income_to_common": -8666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50265000, "total_current_assets": 605967000, "total_assets": 1563796000, "short_term_debt": 12218000, "long_term_debt": 853163000, "total_debt": 865381000, "total_liabilities": 1306942000, "total_equity": 256854000, "shares_outstanding": 34718460, "goodwill_and_intangibles": 214024000 }, "cash_flow": { "operating_cash_flow": 16339000, "capital_expenditure": 8541000, "free_cash_flow": 24880000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293087, "ticker_id": 2561, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2478000", "ebitda": "18331000", "netIncome": "-8666000", "grossProfit": "30873000", "depreciation": "None", "totalRevenue": "320382000", "costOfRevenue": "289509000", "interestIncome": "327000", "incomeBeforeTax": "-15020000", "interestExpense": "17498000", "operatingIncome": "4431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6410000", "reportedCurrency": "USD", "netInterestIncome": "-17171000", "nonInterestIncome": "None", "operatingExpenses": "26442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15853000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "-8610000" }, "balance": { "goodwill": "107691000", "inventory": "298248000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1563796000", "longTermDebt": "853163000", "shortTermDebt": "12218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "106333000", "reportedCurrency": "USD", "retainedEarnings": "419810000", "totalLiabilities": "1306942000", "otherCurrentAssets": "86480000", "totalCurrentAssets": "605967000", "currentLongTermDebt": "7155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957829000", "currentAccountsPayable": "158455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865381000", "totalShareholderEquity": "256854000", "capitalLeaseObligations": "5063000", "otherCurrentLiabilities": "100410000", "totalCurrentLiabilities": "280368000", "otherNonCurrentLiabilities": "121192000", "totalNonCurrentLiabilities": "1026574000", "cashAndShortTermInvestments": "50265000", "commonStockSharesOutstanding": "34718460", "intangibleAssetsExcludingGoodwill": "106333000", "cashAndCashEquivalentsAtCarryingValue": "50265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7716000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8463000", "operatingCashflow": "16339000", "capitalExpenditures": "8541000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11936000", "cashflowFromInvestment": "-8407000", "stockBasedCompensation": "592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320382000, "cost_of_revenue": 289509000, "gross_profit": 30873000, "research_and_development": null, "selling_general_admin": 4000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2478000, "depreciation_amortisation": 15853000, "ebitda": 18331000, "interest_expense": 17498000, "interest_income": null, "other_non_operating": null, "pretax_income": -15020000, "tax_provision": -6410000, "effective_tax_rate": null, "net_income": -8666000, "net_income_continuing_ops": -8610000, "net_income_to_common": -8666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50265000, "short_term_investments": null, "net_receivables": 170974000, "inventory": 298248000, "other_current_assets": null, "total_current_assets": 605967000, "net_ppe": null, "goodwill": 107691000, "intangible_assets": 106333000, "goodwill_and_intangibles": 214024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 957829000, "total_assets": 1563796000, "short_term_debt": 12218000, "accounts_payable": 158455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280368000, "long_term_debt": 853163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1026574000, "total_liabilities": 1306942000, "total_debt": 865381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 419810000, "total_equity": 256854000, "shares_outstanding": 34718460, "operating_cash_flow": 16339000, "stock_based_compensation": 592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8541000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8407000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11936000, "free_cash_flow": 24880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2478000", "ebitda": "18331000", "netIncome": "-8666000", "grossProfit": "30873000", "depreciation": "None", "totalRevenue": "320382000", "costOfRevenue": "289509000", "interestIncome": "327000", "incomeBeforeTax": "-15020000", "interestExpense": "17498000", "operatingIncome": "4431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6410000", "reportedCurrency": "USD", "netInterestIncome": "-17171000", "nonInterestIncome": "None", "operatingExpenses": "26442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15853000", "sellingGeneralAndAdministrative": "4000000", "netIncomeFromContinuingOperations": "-8610000" }, "balance": { "goodwill": "107691000", "inventory": "298248000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1563796000", "longTermDebt": "853163000", "shortTermDebt": "12218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "106333000", "reportedCurrency": "USD", "retainedEarnings": "419810000", "totalLiabilities": "1306942000", "otherCurrentAssets": "86480000", "totalCurrentAssets": "605967000", "currentLongTermDebt": "7155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957829000", "currentAccountsPayable": "158455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865381000", "totalShareholderEquity": "256854000", "capitalLeaseObligations": "5063000", "otherCurrentLiabilities": "100410000", "totalCurrentLiabilities": "280368000", "otherNonCurrentLiabilities": "121192000", "totalNonCurrentLiabilities": "1026574000", "cashAndShortTermInvestments": "50265000", "commonStockSharesOutstanding": "34718460", "intangibleAssetsExcludingGoodwill": "106333000", "cashAndCashEquivalentsAtCarryingValue": "50265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7716000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8463000", "operatingCashflow": "16339000", "capitalExpenditures": "8541000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11936000", "cashflowFromInvestment": "-8407000", "stockBasedCompensation": "592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 329921000, "cost_of_revenue": 285434000, "gross_profit": 44487000, "ebit": 1034000, "ebitda": 16727000, "pretax_income": -16352000, "tax_provision": 3328000, "net_income": -19863000, "net_income_to_common": -19863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52741000, "total_current_assets": 594882000, "total_assets": 1532912000, "short_term_debt": 7481000, "long_term_debt": null, "total_debt": 7481000, "total_liabilities": 1279214000, "total_equity": 253698000, "shares_outstanding": 34691530, "goodwill_and_intangibles": 206959000 }, "cash_flow": { "operating_cash_flow": 11066000, "capital_expenditure": 7771000, "free_cash_flow": 18837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293089, "ticker_id": 2561, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1034000", "ebitda": "16727000", "netIncome": "-19863000", "grossProfit": "44487000", "depreciation": "None", "totalRevenue": "329921000", "costOfRevenue": "285434000", "interestIncome": "None", "incomeBeforeTax": "-16352000", "interestExpense": "17386000", "operatingIncome": "2653000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3328000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "41834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15693000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "104726000", "inventory": "301860000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1532912000", "longTermDebt": "None", "shortTermDebt": "7481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "102233000", "reportedCurrency": "None", "retainedEarnings": "428476000", "totalLiabilities": "1279214000", "otherCurrentAssets": "71857000", "totalCurrentAssets": "594882000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "938030000", "currentAccountsPayable": "156869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "855345000", "totalShareholderEquity": "253698000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91236000", "totalCurrentLiabilities": "255586000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1023628000", "cashAndShortTermInvestments": "52741000", "commonStockSharesOutstanding": "34691530", "intangibleAssetsExcludingGoodwill": "102233000", "cashAndCashEquivalentsAtCarryingValue": "52741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "2798000", "operatingCashflow": "11066000", "capitalExpenditures": "7771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "472000", "cashflowFromInvestment": "-11971000", "stockBasedCompensation": "898000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329921000, "cost_of_revenue": 285434000, "gross_profit": 44487000, "research_and_development": 15000000, "selling_general_admin": 5000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1034000, "depreciation_amortisation": 15693000, "ebitda": 16727000, "interest_expense": 17386000, "interest_income": null, "other_non_operating": null, "pretax_income": -16352000, "tax_provision": 3328000, "effective_tax_rate": null, "net_income": -19863000, "net_income_continuing_ops": null, "net_income_to_common": -19863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52741000, "short_term_investments": null, "net_receivables": 168424000, "inventory": 301860000, "other_current_assets": null, "total_current_assets": 594882000, "net_ppe": null, "goodwill": 104726000, "intangible_assets": 102233000, "goodwill_and_intangibles": 206959000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 938030000, "total_assets": 1532912000, "short_term_debt": 7481000, "accounts_payable": 156869000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255586000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1023628000, "total_liabilities": 1279214000, "total_debt": 7481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 428476000, "total_equity": 253698000, "shares_outstanding": 34691530, "operating_cash_flow": 11066000, "stock_based_compensation": 898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 472000, "free_cash_flow": 18837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1034000", "ebitda": "16727000", "netIncome": "-19863000", "grossProfit": "44487000", "depreciation": "None", "totalRevenue": "329921000", "costOfRevenue": "285434000", "interestIncome": "None", "incomeBeforeTax": "-16352000", "interestExpense": "17386000", "operatingIncome": "2653000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3328000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "41834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15693000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "104726000", "inventory": "301860000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1532912000", "longTermDebt": "None", "shortTermDebt": "7481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "102233000", "reportedCurrency": "None", "retainedEarnings": "428476000", "totalLiabilities": "1279214000", "otherCurrentAssets": "71857000", "totalCurrentAssets": "594882000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "938030000", "currentAccountsPayable": "156869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "855345000", "totalShareholderEquity": "253698000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91236000", "totalCurrentLiabilities": "255586000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1023628000", "cashAndShortTermInvestments": "52741000", "commonStockSharesOutstanding": "34691530", "intangibleAssetsExcludingGoodwill": "102233000", "cashAndCashEquivalentsAtCarryingValue": "52741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "2798000", "operatingCashflow": "11066000", "capitalExpenditures": "7771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "472000", "cashflowFromInvestment": "-11971000", "stockBasedCompensation": "898000", "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": "None", "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": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "income_statement": { "revenue": 357005000, "cost_of_revenue": 338872000, "gross_profit": 18133000, "ebit": -12971000, "ebitda": 2999000, "pretax_income": -30232000, "tax_provision": 6399000, "net_income": -36940000, "net_income_to_common": -36940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53864000, "total_current_assets": 614494000, "total_assets": 1576563000, "short_term_debt": 10201000, "long_term_debt": null, "total_debt": 10201000, "total_liabilities": 1297725000, "total_equity": 278838000, "shares_outstanding": 34646920, "goodwill_and_intangibles": 212538000 }, "cash_flow": { "operating_cash_flow": -22389000, "capital_expenditure": 7958000, "free_cash_flow": -14431000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293090, "ticker_id": 2561, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:34.696310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12971000", "ebitda": "2999000", "netIncome": "-36940000", "grossProfit": "18133000", "depreciation": "None", "totalRevenue": "357005000", "costOfRevenue": "338872000", "interestIncome": "None", "incomeBeforeTax": "-30232000", "interestExpense": "17261000", "operatingIncome": "-10485000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6399000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15970000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "106495000", "inventory": "314673000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1576563000", "longTermDebt": "None", "shortTermDebt": "10201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "106043000", "reportedCurrency": "None", "retainedEarnings": "448339000", "totalLiabilities": "1297725000", "otherCurrentAssets": "56329000", "totalCurrentAssets": "614494000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "962069000", "currentAccountsPayable": "161148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "863226000", "totalShareholderEquity": "278838000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91539000", "totalCurrentLiabilities": "262888000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1034837000", "cashAndShortTermInvestments": "53864000", "commonStockSharesOutstanding": "34646920", "intangibleAssetsExcludingGoodwill": "106043000", "cashAndCashEquivalentsAtCarryingValue": "53864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "7171000", "operatingCashflow": "-22389000", "capitalExpenditures": "7958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4664000", "cashflowFromInvestment": "-7936000", "stockBasedCompensation": "376000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357005000, "cost_of_revenue": 338872000, "gross_profit": 18133000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12971000, "depreciation_amortisation": 15970000, "ebitda": 2999000, "interest_expense": 17261000, "interest_income": null, "other_non_operating": null, "pretax_income": -30232000, "tax_provision": 6399000, "effective_tax_rate": null, "net_income": -36940000, "net_income_continuing_ops": null, "net_income_to_common": -36940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53864000, "short_term_investments": null, "net_receivables": 189628000, "inventory": 314673000, "other_current_assets": null, "total_current_assets": 614494000, "net_ppe": null, "goodwill": 106495000, "intangible_assets": 106043000, "goodwill_and_intangibles": 212538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 962069000, "total_assets": 1576563000, "short_term_debt": 10201000, "accounts_payable": 161148000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262888000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1034837000, "total_liabilities": 1297725000, "total_debt": 10201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 448339000, "total_equity": 278838000, "shares_outstanding": 34646920, "operating_cash_flow": -22389000, "stock_based_compensation": 376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7958000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4664000, "free_cash_flow": -14431000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12971000", "ebitda": "2999000", "netIncome": "-36940000", "grossProfit": "18133000", "depreciation": "None", "totalRevenue": "357005000", "costOfRevenue": "338872000", "interestIncome": "None", "incomeBeforeTax": "-30232000", "interestExpense": "17261000", "operatingIncome": "-10485000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6399000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15970000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "106495000", "inventory": "314673000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "1576563000", "longTermDebt": "None", "shortTermDebt": "10201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "106043000", "reportedCurrency": "None", "retainedEarnings": "448339000", "totalLiabilities": "1297725000", "otherCurrentAssets": "56329000", "totalCurrentAssets": "614494000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "962069000", "currentAccountsPayable": "161148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "863226000", "totalShareholderEquity": "278838000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91539000", "totalCurrentLiabilities": "262888000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1034837000", "cashAndShortTermInvestments": "53864000", "commonStockSharesOutstanding": "34646920", "intangibleAssetsExcludingGoodwill": "106043000", "cashAndCashEquivalentsAtCarryingValue": "53864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "7171000", "operatingCashflow": "-22389000", "capitalExpenditures": "7958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4664000", "cashflowFromInvestment": "-7936000", "stockBasedCompensation": "376000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }