{ "ticker": { "uuid": "4c5c9c09-84af-4514-bc88-64b7b4ac2263", "symbol": "CMP", "name": "Compass Minerals International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/4c5c9c09-84af-4514-bc88-64b7b4ac2263/", "api_url": "https://sharemaestro.com/factors/api/tickers/4c5c9c09-84af-4514-bc88-64b7b4ac2263/" }, "ticker_metadata": { "id": 765, "uuid": "4c5c9c09-84af-4514-bc88-64b7b4ac2263", "symbol": "CMP", "name": "Compass Minerals International Inc", "asset_type": "equity", "market_cap": 1330080000, "stock_exchange_id": 3, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Compass Minerals International, Inc., produces and sells essential minerals primarily in the United States, Canada, Brazil, the United Kingdom, and internationally. The company is headquartered in Overland Park, Kansas.", "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": "4c5c9c09-84af-4514-bc88-64b7b4ac2263", "symbol": "CMP", "name": "Compass Minerals International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/4c5c9c09-84af-4514-bc88-64b7b4ac2263/", "api_url": "https://sharemaestro.com/factors/api/tickers/4c5c9c09-84af-4514-bc88-64b7b4ac2263/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.24, "quality": 0.22, "momentum": 0.83, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 29.63, "market_cap": 1253260110, "pe_ratio": 176.5155, "earnings_yield": 0.0057, "ebitda_to_ev": 0.1111, "shareholder_yield": 0, "roe": 0.0259, "piotroski_f_score": 5, "momentum_12_1": 0.4035, "volatility_252d": 0.4677 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:37.931394+00:00", "batch_id": "" }, "size": { "price_close": 29.63, "market_cap": 1253260110, "market_cap_usd": 1253260110, "enterprise_value": 1898560110, "shares_outstanding": 42297000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 176.5155, "pb_ratio": 4.5706, "ptbv_ratio": 4.749, "ps_ratio": 0.9705, "pcf_ratio": 7.1492, "pfcf_ratio": 5.009, "ev_ebitda": 8.9979, "ev_ebit": 17.8269, "ev_sales": 1.4702, "ev_fcf": 7.5882, "earnings_yield": 0.0057, "fcf_yield": 0.1318, "price_to_sales": 0.9705, "price_to_book": 4.5706, "price_to_cashflow": 7.1492, "ebitda_to_ev": 0.1111, "sales_yield": 0.6802 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1748, "operating_margin": 0.0825, "net_margin": 0.0055, "ebitda_margin": 0.1634, "fcf_margin": 0.1937, "roe": 0.0259, "roa": 0.0052, "roic": 0.0299, "roc_greenblatt": null, "asset_turnover": 0.9459, "cash_conversion": 35.2394, "accruals_ratio": -0.1232, "sbc_to_revenue": 0.0062, "piotroski_f_score": 5, "altman_z_score": 2.0748, "earnings_stability_5y": 1.3955, "revenue_stability_5y": 0.134, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1654, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.9792, "net_debt_to_ebitda": 3.0583, "debt_to_assets": 0.5269, "interest_coverage": 1.5302, "current_ratio": 2.0604, "quick_ratio": 1.3358, "net_debt": 645300000, "local_beta": 0.0004, "volatility_252d": 0.4677, "volatility_60d": 1.0443, "max_drawdown_12m": -0.2348, "risk_adjusted_momentum": 0.8628 }, "growth": { "revenue_growth_1y": 0.0642, "revenue_growth_3y_cagr": -0.0003, "revenue_growth_5y_cagr": 0.0436, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.066, "book_value_growth_1y": -0.2698, "revenue_growth": 0.0642, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0609, "price_return_3m": 0.2592, "price_return_6m": 0.461, "price_return_9m": 0.5752, "price_return_12m": 0.4889, "price_return_12m_ex1m": 0.4035, "momentum_6m": 0.461, "momentum_12m": 0.4889, "momentum_12_1": 0.4035, "distance_from_52w_high": -0.0717, "distance_from_52w_low": 0.7257, "relative_strength": 0.389 }, "raw_ttm": { "revenue_ttm": 1291400000, "gross_profit_ttm": 225800000, "ebit_ttm": 106500000, "ebitda_ttm": 211000000, "net_income_ttm": 7100000, "eps_diluted_ttm": 0.1679, "operating_cash_flow_ttm": 175300000, "capital_expenditure_ttm": 74900000, "fcf_ttm": 250200000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69600000, "cash_and_equivalents": 74100000, "total_current_assets": 508100000, "total_current_liabilities": 246600000, "net_ppe": null, "total_assets": 1365300000, "total_debt": 719400000, "total_equity": 274200000, "net_working_capital": 193800000, "book_value_per_share": 6.4827, "retained_earnings": -46300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 263900000, "tangible_book_per_share": 6.2392 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 97, "rank_pb": 76, "rank_ptbv": 67, "rank_ps": 27, "rank_pcf": 29, "rank_ev_ebitda": 32, "rank_ev_ebit": 64, "rank_earnings_yield": 97, "rank_fcf_yield": 29, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 66, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 86, "rank_fcf_margin": 48, "rank_piotroski": 58, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 23 }, "composites": { "value_composite": 76, "quality_composite": 78, "momentum_composite": 17, "growth_composite": 68, "yield_composite": 89, "svqf_composite": 98, "vc1_composite": 69, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.2298, "os_score": 0.28, "value_percentile": 0.24, "quality_percentile": 0.22, "momentum_percentile": 0.83, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3871, "ticker_id": 765, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:37.931394+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.63, "market_cap": 1253260110, "market_cap_usd": 1253260110, "enterprise_value": 1898560110, "shares_outstanding": 42297000, "fx_rate_to_usd": null, "pe_ratio": 176.51550845, "pb_ratio": 4.5706058, "ptbv_ratio": 4.74899625, "ps_ratio": 0.97046625, "pcf_ratio": 7.14923052, "pfcf_ratio": 5.00903321, "ev_ebitda": 8.99791521, "ev_ebit": 17.82685549, "ev_sales": 1.4701565, "ev_fcf": 7.5881699, "earnings_yield": 0.00566522, "fcf_yield": 0.13178408, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.174849, "operating_margin": 0.08246864, "net_margin": 0.00549791, "ebitda_margin": 0.16338857, "fcf_margin": 0.19374322, "roe": 0.02589351, "roa": 0.00520032, "roic": 0.0299036, "roc_greenblatt": null, "asset_turnover": 0.9458727, "cash_conversion": 35.23943662, "accruals_ratio": -0.12319637, "sbc_to_revenue": 0.00619483, "debt_to_equity": 3.97921225, "net_debt_to_ebitda": 3.05829384, "debt_to_assets": 0.52691716, "interest_coverage": 1.53017241, "current_ratio": 2.06042174, "quick_ratio": 1.33576642, "net_debt": 645300000, "revenue_growth_1y": 0.06419448, "revenue_growth_3y_cagr": -0.00034812, "revenue_growth_5y_cagr": 0.04359628, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06604176, "book_value_growth_1y": -0.26980888, "piotroski_f_score": 5, "altman_z_score": 2.07482396, "earnings_stability_5y": 1.395535, "revenue_stability_5y": 0.134042, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06086645, "price_return_3m": 0.25924352, "price_return_6m": 0.46104536, "price_return_9m": 0.57522594, "price_return_12m": 0.48894472, "price_return_12m_ex1m": 0.40351759, "distance_from_52w_high": -0.07174185, "distance_from_52w_low": 0.72568433, "relative_strength": 0.38898114, "local_beta": 0.0004, "volatility_252d": 0.467696, "volatility_60d": 1.044331, "max_drawdown_12m": -0.23484848, "revenue_ttm": 1291400000, "gross_profit_ttm": 225800000, "ebit_ttm": 106500000, "ebitda_ttm": 211000000, "net_income_ttm": 7100000, "eps_diluted_ttm": 0.1678606, "operating_cash_flow_ttm": 175300000, "capital_expenditure_ttm": 74900000, "fcf_ttm": 250200000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69600000, "cash_and_equivalents": 74100000, "total_current_assets": 508100000, "total_current_liabilities": 246600000, "net_ppe": null, "total_assets": 1365300000, "total_debt": 719400000, "total_equity": 274200000, "net_working_capital": 193800000, "book_value_per_share": 6.48272927, "retained_earnings": -46300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 263900000, "tangible_book_per_share": 6.23921318, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 97, "rank_pb": 76, "rank_ptbv": 67, "rank_ps": 27, "rank_pcf": 29, "rank_ev_ebitda": 32, "rank_ev_ebit": 64, "rank_earnings_yield": 97, "rank_fcf_yield": 29, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 66, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 86, "rank_fcf_margin": 48, "rank_piotroski": 58, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 23, "value_composite": 76, "quality_composite": 78, "momentum_composite": 17, "growth_composite": 68, "yield_composite": 89, "svqf_composite": 98, "vc1_composite": 69, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.63, "os": 0.28, "value": 0.24, "quality": 0.22, "momentum": 0.83, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 176.5155, "earnings_yield": 0.0057, "shareholder_yield": 0, "roe": 0.0259, "momentum_12_1": 0.4035, "complete_fields": { "id": 3871, "ticker_id": 765, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:37.931394+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.63, "market_cap": 1253260110, "market_cap_usd": 1253260110, "enterprise_value": 1898560110, "shares_outstanding": 42297000, "fx_rate_to_usd": null, "pe_ratio": 176.51550845, "pb_ratio": 4.5706058, "ptbv_ratio": 4.74899625, "ps_ratio": 0.97046625, "pcf_ratio": 7.14923052, "pfcf_ratio": 5.00903321, "ev_ebitda": 8.99791521, "ev_ebit": 17.82685549, "ev_sales": 1.4701565, "ev_fcf": 7.5881699, "earnings_yield": 0.00566522, "fcf_yield": 0.13178408, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.174849, "operating_margin": 0.08246864, "net_margin": 0.00549791, "ebitda_margin": 0.16338857, "fcf_margin": 0.19374322, "roe": 0.02589351, "roa": 0.00520032, "roic": 0.0299036, "roc_greenblatt": null, "asset_turnover": 0.9458727, "cash_conversion": 35.23943662, "accruals_ratio": -0.12319637, "sbc_to_revenue": 0.00619483, "debt_to_equity": 3.97921225, "net_debt_to_ebitda": 3.05829384, "debt_to_assets": 0.52691716, "interest_coverage": 1.53017241, "current_ratio": 2.06042174, "quick_ratio": 1.33576642, "net_debt": 645300000, "revenue_growth_1y": 0.06419448, "revenue_growth_3y_cagr": -0.00034812, "revenue_growth_5y_cagr": 0.04359628, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06604176, "book_value_growth_1y": -0.26980888, "piotroski_f_score": 5, "altman_z_score": 2.07482396, "earnings_stability_5y": 1.395535, "revenue_stability_5y": 0.134042, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06086645, "price_return_3m": 0.25924352, "price_return_6m": 0.46104536, "price_return_9m": 0.57522594, "price_return_12m": 0.48894472, "price_return_12m_ex1m": 0.40351759, "distance_from_52w_high": -0.07174185, "distance_from_52w_low": 0.72568433, "relative_strength": 0.38898114, "local_beta": 0.0004, "volatility_252d": 0.467696, "volatility_60d": 1.044331, "max_drawdown_12m": -0.23484848, "revenue_ttm": 1291400000, "gross_profit_ttm": 225800000, "ebit_ttm": 106500000, "ebitda_ttm": 211000000, "net_income_ttm": 7100000, "eps_diluted_ttm": 0.1678606, "operating_cash_flow_ttm": 175300000, "capital_expenditure_ttm": 74900000, "fcf_ttm": 250200000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69600000, "cash_and_equivalents": 74100000, "total_current_assets": 508100000, "total_current_liabilities": 246600000, "net_ppe": null, "total_assets": 1365300000, "total_debt": 719400000, "total_equity": 274200000, "net_working_capital": 193800000, "book_value_per_share": 6.48272927, "retained_earnings": -46300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 263900000, "tangible_book_per_share": 6.23921318, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 97, "rank_pb": 76, "rank_ptbv": 67, "rank_ps": 27, "rank_pcf": 29, "rank_ev_ebitda": 32, "rank_ev_ebit": 64, "rank_earnings_yield": 97, "rank_fcf_yield": 29, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 66, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 86, "rank_fcf_margin": 48, "rank_piotroski": 58, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 23, "value_composite": 76, "quality_composite": 78, "momentum_composite": 17, "growth_composite": 68, "yield_composite": 89, "svqf_composite": 98, "vc1_composite": 69, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 1243900000, "cost_of_revenue": 1053200000, "gross_profit": 190700000, "ebit": 14800000, "ebitda": 118000000, "pretax_income": -53700000, "tax_provision": 26100000, "net_income": -79800000, "net_income_to_common": -79800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59700000, "total_current_assets": 572200000, "total_assets": 1519400000, "short_term_debt": 7900000, "long_term_debt": 832200000, "total_debt": 840100000, "total_liabilities": 1285300000, "total_equity": 234100000, "shares_outstanding": 41828000, "goodwill_and_intangibles": 29300000 }, "cash_flow": { "operating_cash_flow": 197700000, "capital_expenditure": 69700000, "free_cash_flow": 267400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239471, "ticker_id": 765, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14800000", "ebitda": "118000000", "netIncome": "-79800000", "grossProfit": "190700000", "depreciation": "None", "totalRevenue": "1243900000", "costOfRevenue": "1053200000", "interestIncome": "67100000", "incomeBeforeTax": "-53700000", "interestExpense": "68500000", "operatingIncome": "25300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26100000", "reportedCurrency": "USD", "netInterestIncome": "-67200000", "nonInterestIncome": "None", "operatingExpenses": "165400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103200000", "sellingGeneralAndAdministrative": "113300000", "netIncomeFromContinuingOperations": "-79800000" }, "balance": { "goodwill": "6000000", "inventory": "312000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1519400000", "longTermDebt": "832200000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23300000", "reportedCurrency": "USD", "retainedEarnings": "-77600000", "totalLiabilities": "1285300000", "otherCurrentAssets": "20900000", "totalCurrentAssets": "572200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "946700000", "currentAccountsPayable": "96000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822400000", "shortLongTermDebtTotal": "847700000", "totalShareholderEquity": "234100000", "capitalLeaseObligations": "15500000", "otherCurrentLiabilities": "156100000", "totalCurrentLiabilities": "265600000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "1019700000", "cashAndShortTermInvestments": "59700000", "commonStockSharesOutstanding": "41828000", "intangibleAssetsExcludingGoodwill": "23300000", "cashAndCashEquivalentsAtCarryingValue": "59700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "87300000", "operatingCashflow": "197700000", "capitalExpenditures": "69700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108300000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1243900000, "cost_of_revenue": 1053200000, "gross_profit": 190700000, "research_and_development": null, "selling_general_admin": 113300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14800000, "depreciation_amortisation": 103200000, "ebitda": 118000000, "interest_expense": 68500000, "interest_income": null, "other_non_operating": null, "pretax_income": -53700000, "tax_provision": 26100000, "effective_tax_rate": null, "net_income": -79800000, "net_income_continuing_ops": -79800000, "net_income_to_common": -79800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59700000, "short_term_investments": null, "net_receivables": 179600000, "inventory": 312000000, "other_current_assets": null, "total_current_assets": 572200000, "net_ppe": null, "goodwill": 6000000, "intangible_assets": 23300000, "goodwill_and_intangibles": 29300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 946700000, "total_assets": 1519400000, "short_term_debt": 7900000, "accounts_payable": 96000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265600000, "long_term_debt": 832200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1019700000, "total_liabilities": 1285300000, "total_debt": 840100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77600000, "total_equity": 234100000, "shares_outstanding": 41828000, "operating_cash_flow": 197700000, "stock_based_compensation": 10200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108300000, "free_cash_flow": 267400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14800000", "ebitda": "118000000", "netIncome": "-79800000", "grossProfit": "190700000", "depreciation": "None", "totalRevenue": "1243900000", "costOfRevenue": "1053200000", "interestIncome": "67100000", "incomeBeforeTax": "-53700000", "interestExpense": "68500000", "operatingIncome": "25300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26100000", "reportedCurrency": "USD", "netInterestIncome": "-67200000", "nonInterestIncome": "None", "operatingExpenses": "165400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103200000", "sellingGeneralAndAdministrative": "113300000", "netIncomeFromContinuingOperations": "-79800000" }, "balance": { "goodwill": "6000000", "inventory": "312000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1519400000", "longTermDebt": "832200000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23300000", "reportedCurrency": "USD", "retainedEarnings": "-77600000", "totalLiabilities": "1285300000", "otherCurrentAssets": "20900000", "totalCurrentAssets": "572200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "946700000", "currentAccountsPayable": "96000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822400000", "shortLongTermDebtTotal": "847700000", "totalShareholderEquity": "234100000", "capitalLeaseObligations": "15500000", "otherCurrentLiabilities": "156100000", "totalCurrentLiabilities": "265600000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "1019700000", "cashAndShortTermInvestments": "59700000", "commonStockSharesOutstanding": "41828000", "intangibleAssetsExcludingGoodwill": "23300000", "cashAndCashEquivalentsAtCarryingValue": "59700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "87300000", "operatingCashflow": "197700000", "capitalExpenditures": "69700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108300000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 1117400000, "cost_of_revenue": 922400000, "gross_profit": 195000000, "ebit": -118700000, "ebitda": -13700000, "pretax_income": -188200000, "tax_provision": 17900000, "net_income": -206100000, "net_income_to_common": -206100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20200000, "total_current_assets": 587300000, "total_assets": 1640100000, "short_term_debt": 12700000, "long_term_debt": 910000000, "total_debt": 922700000, "total_liabilities": 1323500000, "total_equity": 316600000, "shares_outstanding": 41306000, "goodwill_and_intangibles": 88000000 }, "cash_flow": { "operating_cash_flow": 14400000, "capital_expenditure": 114200000, "free_cash_flow": 128600000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239476, "ticker_id": 765, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-118700000", "ebitda": "-13700000", "netIncome": "-206100000", "grossProfit": "195000000", "depreciation": "None", "totalRevenue": "1117400000", "costOfRevenue": "922400000", "interestIncome": "1000000", "incomeBeforeTax": "-188200000", "interestExpense": "69500000", "operatingIncome": "-116800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17900000", "reportedCurrency": "USD", "netInterestIncome": "-68500000", "nonInterestIncome": "None", "operatingExpenses": "311800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "137800000", "netIncomeFromContinuingOperations": "-206100000" }, "balance": { "goodwill": "6000000", "inventory": "414100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1640100000", "longTermDebt": "910000000", "shortTermDebt": "12700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "82000000", "reportedCurrency": "USD", "retainedEarnings": "2200000", "totalLiabilities": "1323500000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "587300000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052300000", "currentAccountsPayable": "82100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "856500000", "shortLongTermDebtTotal": "933900000", "totalShareholderEquity": "316600000", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "109100000", "totalCurrentLiabilities": "217000000", "otherNonCurrentLiabilities": "140000000", "totalNonCurrentLiabilities": "1106500000", "cashAndShortTermInvestments": "20200000", "commonStockSharesOutstanding": "41306000", "intangibleAssetsExcludingGoodwill": "82000000", "cashAndCashEquivalentsAtCarryingValue": "20200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206100000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15900000", "operatingCashflow": "14400000", "capitalExpenditures": "114200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83100000", "cashflowFromInvestment": "-116100000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1117400000, "cost_of_revenue": 922400000, "gross_profit": 195000000, "research_and_development": null, "selling_general_admin": 137800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -118700000, "depreciation_amortisation": 105000000, "ebitda": -13700000, "interest_expense": 69500000, "interest_income": null, "other_non_operating": null, "pretax_income": -188200000, "tax_provision": 17900000, "effective_tax_rate": null, "net_income": -206100000, "net_income_continuing_ops": -206100000, "net_income_to_common": -206100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20200000, "short_term_investments": null, "net_receivables": 126100000, "inventory": 414100000, "other_current_assets": null, "total_current_assets": 587300000, "net_ppe": null, "goodwill": 6000000, "intangible_assets": 82000000, "goodwill_and_intangibles": 88000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1052300000, "total_assets": 1640100000, "short_term_debt": 12700000, "accounts_payable": 82100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217000000, "long_term_debt": 910000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1106500000, "total_liabilities": 1323500000, "total_debt": 922700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2200000, "total_equity": 316600000, "shares_outstanding": 41306000, "operating_cash_flow": 14400000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116100000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83100000, "free_cash_flow": 128600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-118700000", "ebitda": "-13700000", "netIncome": "-206100000", "grossProfit": "195000000", "depreciation": "None", "totalRevenue": "1117400000", "costOfRevenue": "922400000", "interestIncome": "1000000", "incomeBeforeTax": "-188200000", "interestExpense": "69500000", "operatingIncome": "-116800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17900000", "reportedCurrency": "USD", "netInterestIncome": "-68500000", "nonInterestIncome": "None", "operatingExpenses": "311800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "137800000", "netIncomeFromContinuingOperations": "-206100000" }, "balance": { "goodwill": "6000000", "inventory": "414100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1640100000", "longTermDebt": "910000000", "shortTermDebt": "12700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "82000000", "reportedCurrency": "USD", "retainedEarnings": "2200000", "totalLiabilities": "1323500000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "587300000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052300000", "currentAccountsPayable": "82100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "856500000", "shortLongTermDebtTotal": "933900000", "totalShareholderEquity": "316600000", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "109100000", "totalCurrentLiabilities": "217000000", "otherNonCurrentLiabilities": "140000000", "totalNonCurrentLiabilities": "1106500000", "cashAndShortTermInvestments": "20200000", "commonStockSharesOutstanding": "41306000", "intangibleAssetsExcludingGoodwill": "82000000", "cashAndCashEquivalentsAtCarryingValue": "20200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206100000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15900000", "operatingCashflow": "14400000", "capitalExpenditures": "114200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83100000", "cashflowFromInvestment": "-116100000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 1204700000, "cost_of_revenue": 972700000, "gross_profit": 232000000, "ebit": 83100000, "ebitda": 181700000, "pretax_income": 27600000, "tax_provision": 17100000, "net_income": 10500000, "net_income_to_common": 10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38700000, "total_current_assets": 600900000, "total_assets": 1816900000, "short_term_debt": 5000000, "long_term_debt": 800300000, "total_debt": 805300000, "total_liabilities": 1295900000, "total_equity": 521000000, "shares_outstanding": 40786000, "goodwill_and_intangibles": 208700000 }, "cash_flow": { "operating_cash_flow": 106000000, "capital_expenditure": 154300000, "free_cash_flow": 260300000, "dividends_paid": 24900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239481, "ticker_id": 765, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83100000", "ebitda": "181700000", "netIncome": "10500000", "grossProfit": "232000000", "depreciation": "None", "totalRevenue": "1204700000", "costOfRevenue": "972700000", "interestIncome": "5300000", "incomeBeforeTax": "27600000", "interestExpense": "55500000", "operatingIncome": "77400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17100000", "reportedCurrency": "USD", "netInterestIncome": "-50200000", "nonInterestIncome": "None", "operatingExpenses": "154600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98600000", "sellingGeneralAndAdministrative": "150200000", "netIncomeFromContinuingOperations": "10500000" }, "balance": { "goodwill": "88800000", "inventory": "399500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1816900000", "longTermDebt": "800300000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "119900000", "reportedCurrency": "USD", "retainedEarnings": "220900000", "totalLiabilities": "1295900000", "otherCurrentAssets": "33400000", "totalCurrentAssets": "600900000", "currentLongTermDebt": "5000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "129300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215900000", "currentAccountsPayable": "116800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "907200000", "shortLongTermDebtTotal": "805300000", "totalShareholderEquity": "521000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136300000", "totalCurrentLiabilities": "274600000", "otherNonCurrentLiabilities": "162600000", "totalNonCurrentLiabilities": "1021300000", "cashAndShortTermInvestments": "38700000", "commonStockSharesOutstanding": "40786000", "intangibleAssetsExcludingGoodwill": "119900000", "cashAndCashEquivalentsAtCarryingValue": "38700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10500000", "profitLoss": "None", "dividendPayout": "24900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-81000000", "operatingCashflow": "106000000", "capitalExpenditures": "154300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64000000", "cashflowFromInvestment": "-177900000", "stockBasedCompensation": "20600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1204700000, "cost_of_revenue": 972700000, "gross_profit": 232000000, "research_and_development": null, "selling_general_admin": 150200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83100000, "depreciation_amortisation": 98600000, "ebitda": 181700000, "interest_expense": 55500000, "interest_income": null, "other_non_operating": null, "pretax_income": 27600000, "tax_provision": 17100000, "effective_tax_rate": null, "net_income": 10500000, "net_income_continuing_ops": 10500000, "net_income_to_common": 10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38700000, "short_term_investments": null, "net_receivables": 129300000, "inventory": 399500000, "other_current_assets": null, "total_current_assets": 600900000, "net_ppe": null, "goodwill": 88800000, "intangible_assets": 119900000, "goodwill_and_intangibles": 208700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1215900000, "total_assets": 1816900000, "short_term_debt": 5000000, "accounts_payable": 116800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274600000, "long_term_debt": 800300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021300000, "total_liabilities": 1295900000, "total_debt": 805300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 220900000, "total_equity": 521000000, "shares_outstanding": 40786000, "operating_cash_flow": 106000000, "stock_based_compensation": 20600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177900000, "dividends_paid": 24900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64000000, "free_cash_flow": 260300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83100000", "ebitda": "181700000", "netIncome": "10500000", "grossProfit": "232000000", "depreciation": "None", "totalRevenue": "1204700000", "costOfRevenue": "972700000", "interestIncome": "5300000", "incomeBeforeTax": "27600000", "interestExpense": "55500000", "operatingIncome": "77400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17100000", "reportedCurrency": "USD", "netInterestIncome": "-50200000", "nonInterestIncome": "None", "operatingExpenses": "154600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98600000", "sellingGeneralAndAdministrative": "150200000", "netIncomeFromContinuingOperations": "10500000" }, "balance": { "goodwill": "88800000", "inventory": "399500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1816900000", "longTermDebt": "800300000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "119900000", "reportedCurrency": "USD", "retainedEarnings": "220900000", "totalLiabilities": "1295900000", "otherCurrentAssets": "33400000", "totalCurrentAssets": "600900000", "currentLongTermDebt": "5000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "129300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215900000", "currentAccountsPayable": "116800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "907200000", "shortLongTermDebtTotal": "805300000", "totalShareholderEquity": "521000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136300000", "totalCurrentLiabilities": "274600000", "otherNonCurrentLiabilities": "162600000", "totalNonCurrentLiabilities": "1021300000", "cashAndShortTermInvestments": "38700000", "commonStockSharesOutstanding": "40786000", "intangibleAssetsExcludingGoodwill": "119900000", "cashAndCashEquivalentsAtCarryingValue": "38700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10500000", "profitLoss": "None", "dividendPayout": "24900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-81000000", "operatingCashflow": "106000000", "capitalExpenditures": "154300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64000000", "cashflowFromInvestment": "-177900000", "stockBasedCompensation": "20600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 1245200000, "cost_of_revenue": 1045400000, "gross_profit": 199800000, "ebit": 55400000, "ebitda": 168200000, "pretax_income": 200000, "tax_provision": 33500000, "net_income": -21100000, "net_income_to_common": -21100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46100000, "total_current_assets": 570900000, "total_assets": 1652400000, "short_term_debt": 34200000, "long_term_debt": 947600000, "total_debt": 981800000, "total_liabilities": 1387200000, "total_equity": 265200000, "shares_outstanding": 34120000, "goodwill_and_intangibles": 101800000 }, "cash_flow": { "operating_cash_flow": 120400000, "capital_expenditure": 96600000, "free_cash_flow": 217000000, "dividends_paid": 20800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239486, "ticker_id": 765, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55400000", "ebitda": "168200000", "netIncome": "-21100000", "grossProfit": "199800000", "depreciation": "None", "totalRevenue": "1245200000", "costOfRevenue": "1045400000", "interestIncome": "800000", "incomeBeforeTax": "200000", "interestExpense": "55200000", "operatingIncome": "45400000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "33500000", "reportedCurrency": "USD", "netInterestIncome": "-54400000", "nonInterestIncome": "None", "operatingExpenses": "154400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1045400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112800000", "sellingGeneralAndAdministrative": "36100000", "netIncomeFromContinuingOperations": "-33300000" }, "balance": { "goodwill": "56400000", "inventory": "313300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1652400000", "longTermDebt": "947600000", "shortTermDebt": "34200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "45400000", "reportedCurrency": "USD", "retainedEarnings": "235300000", "totalLiabilities": "1387200000", "otherCurrentAssets": "44300000", "totalCurrentAssets": "570900000", "currentLongTermDebt": "None", "longTermInvestments": "46600000", "shortTermInvestments": "None", "currentNetReceivables": "167200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1081500000", "currentAccountsPayable": "114700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "776600000", "shortLongTermDebtTotal": "947600000", "totalShareholderEquity": "265200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117300000", "totalCurrentLiabilities": "233000000", "otherNonCurrentLiabilities": "143000000", "totalNonCurrentLiabilities": "1154200000", "cashAndShortTermInvestments": "46100000", "commonStockSharesOutstanding": "34120000", "intangibleAssetsExcludingGoodwill": "45400000", "cashAndCashEquivalentsAtCarryingValue": "46100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21100000", "profitLoss": "None", "dividendPayout": "20800000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "5300000", "operatingCashflow": "120400000", "capitalExpenditures": "96600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14300000", "cashflowFromInvestment": "-79900000", "stockBasedCompensation": "15700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1245200000, "cost_of_revenue": 1045400000, "gross_profit": 199800000, "research_and_development": null, "selling_general_admin": 36100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55400000, "depreciation_amortisation": 112800000, "ebitda": 168200000, "interest_expense": 55200000, "interest_income": null, "other_non_operating": null, "pretax_income": 200000, "tax_provision": 33500000, "effective_tax_rate": null, "net_income": -21100000, "net_income_continuing_ops": -33300000, "net_income_to_common": -21100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46100000, "short_term_investments": null, "net_receivables": 167200000, "inventory": 313300000, "other_current_assets": null, "total_current_assets": 570900000, "net_ppe": null, "goodwill": 56400000, "intangible_assets": 45400000, "goodwill_and_intangibles": 101800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1081500000, "total_assets": 1652400000, "short_term_debt": 34200000, "accounts_payable": 114700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233000000, "long_term_debt": 947600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1154200000, "total_liabilities": 1387200000, "total_debt": 981800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 235300000, "total_equity": 265200000, "shares_outstanding": 34120000, "operating_cash_flow": 120400000, "stock_based_compensation": 15700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79900000, "dividends_paid": 20800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14300000, "free_cash_flow": 217000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55400000", "ebitda": "168200000", "netIncome": "-21100000", "grossProfit": "199800000", "depreciation": "None", "totalRevenue": "1245200000", "costOfRevenue": "1045400000", "interestIncome": "800000", "incomeBeforeTax": "200000", "interestExpense": "55200000", "operatingIncome": "45400000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "33500000", "reportedCurrency": "USD", "netInterestIncome": "-54400000", "nonInterestIncome": "None", "operatingExpenses": "154400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1045400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112800000", "sellingGeneralAndAdministrative": "36100000", "netIncomeFromContinuingOperations": "-33300000" }, "balance": { "goodwill": "56400000", "inventory": "313300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1652400000", "longTermDebt": "947600000", "shortTermDebt": "34200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "45400000", "reportedCurrency": "USD", "retainedEarnings": "235300000", "totalLiabilities": "1387200000", "otherCurrentAssets": "44300000", "totalCurrentAssets": "570900000", "currentLongTermDebt": "None", "longTermInvestments": "46600000", "shortTermInvestments": "None", "currentNetReceivables": "167200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1081500000", "currentAccountsPayable": "114700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "776600000", "shortLongTermDebtTotal": "947600000", "totalShareholderEquity": "265200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117300000", "totalCurrentLiabilities": "233000000", "otherNonCurrentLiabilities": "143000000", "totalNonCurrentLiabilities": "1154200000", "cashAndShortTermInvestments": "46100000", "commonStockSharesOutstanding": "34120000", "intangibleAssetsExcludingGoodwill": "45400000", "cashAndCashEquivalentsAtCarryingValue": "46100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21100000", "profitLoss": "None", "dividendPayout": "20800000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "5300000", "operatingCashflow": "120400000", "capitalExpenditures": "96600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14300000", "cashflowFromInvestment": "-79900000", "stockBasedCompensation": "15700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 836200000, "cost_of_revenue": 666200000, "gross_profit": 170000000, "ebit": 78200000, "ebitda": 173100000, "pretax_income": 33900000, "tax_provision": 13900000, "net_income": -213800000, "net_income_to_common": -213800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18100000, "total_current_assets": 531400000, "total_assets": 1630900000, "short_term_debt": 1004900000, "long_term_debt": null, "total_debt": 1004900000, "total_liabilities": 1337800000, "total_equity": 293100000, "shares_outstanding": 34063000, "goodwill_and_intangibles": 106600000 }, "cash_flow": { "operating_cash_flow": 154700000, "capital_expenditure": 63800000, "free_cash_flow": 218500000, "dividends_paid": 73100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239491, "ticker_id": 765, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78200000", "ebitda": "173100000", "netIncome": "-213800000", "grossProfit": "170000000", "depreciation": "None", "totalRevenue": "836200000", "costOfRevenue": "666200000", "interestIncome": "200000", "incomeBeforeTax": "33900000", "interestExpense": "44300000", "operatingIncome": "77800000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "13900000", "reportedCurrency": "USD", "netInterestIncome": "-44100000", "nonInterestIncome": "None", "operatingExpenses": "92200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94900000", "sellingGeneralAndAdministrative": "92200000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "57800000", "inventory": "321700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1630900000", "longTermDebt": "None", "shortTermDebt": "1004900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "48800000", "reportedCurrency": "USD", "retainedEarnings": "272400000", "totalLiabilities": "1337800000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "531400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1099500000", "currentAccountsPayable": "90000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "935400000", "totalShareholderEquity": "293100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105400000", "totalCurrentLiabilities": "195400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1142400000", "cashAndShortTermInvestments": "18100000", "commonStockSharesOutstanding": "34063000", "intangibleAssetsExcludingGoodwill": "48800000", "cashAndCashEquivalentsAtCarryingValue": "18100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-213800000", "profitLoss": "None", "dividendPayout": "73100000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-51900000", "operatingCashflow": "154700000", "capitalExpenditures": "63800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-439600000", "cashflowFromInvestment": "284200000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 836200000, "cost_of_revenue": 666200000, "gross_profit": 170000000, "research_and_development": null, "selling_general_admin": 92200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78200000, "depreciation_amortisation": 94900000, "ebitda": 173100000, "interest_expense": 44300000, "interest_income": null, "other_non_operating": null, "pretax_income": 33900000, "tax_provision": 13900000, "effective_tax_rate": null, "net_income": -213800000, "net_income_continuing_ops": 20000000, "net_income_to_common": -213800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18100000, "short_term_investments": null, "net_receivables": 132800000, "inventory": 321700000, "other_current_assets": null, "total_current_assets": 531400000, "net_ppe": null, "goodwill": 57800000, "intangible_assets": 48800000, "goodwill_and_intangibles": 106600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1099500000, "total_assets": 1630900000, "short_term_debt": 1004900000, "accounts_payable": 90000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1142400000, "total_liabilities": 1337800000, "total_debt": 1004900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272400000, "total_equity": 293100000, "shares_outstanding": 34063000, "operating_cash_flow": 154700000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 284200000, "dividends_paid": 73100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -439600000, "free_cash_flow": 218500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78200000", "ebitda": "173100000", "netIncome": "-213800000", "grossProfit": "170000000", "depreciation": "None", "totalRevenue": "836200000", "costOfRevenue": "666200000", "interestIncome": "200000", "incomeBeforeTax": "33900000", "interestExpense": "44300000", "operatingIncome": "77800000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "13900000", "reportedCurrency": "USD", "netInterestIncome": "-44100000", "nonInterestIncome": "None", "operatingExpenses": "92200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94900000", "sellingGeneralAndAdministrative": "92200000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "57800000", "inventory": "321700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1630900000", "longTermDebt": "None", "shortTermDebt": "1004900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "48800000", "reportedCurrency": "USD", "retainedEarnings": "272400000", "totalLiabilities": "1337800000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "531400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1099500000", "currentAccountsPayable": "90000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "935400000", "totalShareholderEquity": "293100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105400000", "totalCurrentLiabilities": "195400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1142400000", "cashAndShortTermInvestments": "18100000", "commonStockSharesOutstanding": "34063000", "intangibleAssetsExcludingGoodwill": "48800000", "cashAndCashEquivalentsAtCarryingValue": "18100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-213800000", "profitLoss": "None", "dividendPayout": "73100000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-51900000", "operatingCashflow": "154700000", "capitalExpenditures": "63800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-439600000", "cashflowFromInvestment": "284200000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 1004900000, "cost_of_revenue": 785100000, "gross_profit": 219800000, "ebit": 107200000, "ebitda": 245100000, "pretax_income": 44500000, "tax_provision": 1900000, "net_income": 63100000, "net_income_to_common": 63100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10600000, "total_current_assets": 756300000, "total_assets": 2261500000, "short_term_debt": 10000000, "long_term_debt": 1299100000, "total_debt": 1309100000, "total_liabilities": 1883200000, "total_equity": 378300000, "shares_outstanding": 33882000, "goodwill_and_intangibles": 105600000 }, "cash_flow": { "operating_cash_flow": 175200000, "capital_expenditure": 84900000, "free_cash_flow": 260100000, "dividends_paid": 99100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239496, "ticker_id": 765, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107200000", "ebitda": "245100000", "netIncome": "63100000", "grossProfit": "219800000", "depreciation": "None", "totalRevenue": "1004900000", "costOfRevenue": "785100000", "interestIncome": "None", "incomeBeforeTax": "44500000", "interestExpense": "62700000", "operatingIncome": "103000000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "785100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "55700000", "inventory": "298700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2261500000", "longTermDebt": "1299100000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "49900000", "reportedCurrency": "USD", "retainedEarnings": "559100000", "totalLiabilities": "1883200000", "otherCurrentAssets": "261900000", "totalCurrentAssets": "756300000", "currentLongTermDebt": "10000000", "longTermInvestments": "20000000", "shortTermInvestments": "None", "currentNetReceivables": "185100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1505200000", "currentAccountsPayable": "82600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1309100000", "totalShareholderEquity": "378300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193700000", "totalCurrentLiabilities": "296700000", "otherNonCurrentLiabilities": "154000000", "totalNonCurrentLiabilities": "1586500000", "cashAndShortTermInvestments": "10600000", "commonStockSharesOutstanding": "33882000", "intangibleAssetsExcludingGoodwill": "49900000", "cashAndCashEquivalentsAtCarryingValue": "10600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63100000", "profitLoss": "None", "dividendPayout": "99100000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "175200000", "capitalExpenditures": "84900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96200000", "cashflowFromInvestment": "-88200000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1004900000, "cost_of_revenue": 785100000, "gross_profit": 219800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107200000, "depreciation_amortisation": 137900000, "ebitda": 245100000, "interest_expense": 62700000, "interest_income": null, "other_non_operating": null, "pretax_income": 44500000, "tax_provision": 1900000, "effective_tax_rate": null, "net_income": 63100000, "net_income_continuing_ops": null, "net_income_to_common": 63100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10600000, "short_term_investments": null, "net_receivables": 185100000, "inventory": 298700000, "other_current_assets": null, "total_current_assets": 756300000, "net_ppe": null, "goodwill": 55700000, "intangible_assets": 49900000, "goodwill_and_intangibles": 105600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1505200000, "total_assets": 2261500000, "short_term_debt": 10000000, "accounts_payable": 82600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296700000, "long_term_debt": 1299100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1586500000, "total_liabilities": 1883200000, "total_debt": 1309100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 559100000, "total_equity": 378300000, "shares_outstanding": 33882000, "operating_cash_flow": 175200000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88200000, "dividends_paid": 99100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96200000, "free_cash_flow": 260100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107200000", "ebitda": "245100000", "netIncome": "63100000", "grossProfit": "219800000", "depreciation": "None", "totalRevenue": "1004900000", "costOfRevenue": "785100000", "interestIncome": "None", "incomeBeforeTax": "44500000", "interestExpense": "62700000", "operatingIncome": "103000000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "785100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "55700000", "inventory": "298700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2261500000", "longTermDebt": "1299100000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "49900000", "reportedCurrency": "USD", "retainedEarnings": "559100000", "totalLiabilities": "1883200000", "otherCurrentAssets": "261900000", "totalCurrentAssets": "756300000", "currentLongTermDebt": "10000000", "longTermInvestments": "20000000", "shortTermInvestments": "None", "currentNetReceivables": "185100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1505200000", "currentAccountsPayable": "82600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1309100000", "totalShareholderEquity": "378300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193700000", "totalCurrentLiabilities": "296700000", "otherNonCurrentLiabilities": "154000000", "totalNonCurrentLiabilities": "1586500000", "cashAndShortTermInvestments": "10600000", "commonStockSharesOutstanding": "33882000", "intangibleAssetsExcludingGoodwill": "49900000", "cashAndCashEquivalentsAtCarryingValue": "10600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63100000", "profitLoss": "None", "dividendPayout": "99100000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "175200000", "capitalExpenditures": "84900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96200000", "cashflowFromInvestment": "-88200000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 1085100000, "cost_of_revenue": 852600000, "gross_profit": 232500000, "ebit": 107700000, "ebitda": 245600000, "pretax_income": 49400000, "tax_provision": 9100000, "net_income": 60800000, "net_income_to_common": 60800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18000000, "total_current_assets": 780000000, "total_assets": 2438200000, "short_term_debt": 10000000, "long_term_debt": null, "total_debt": 10000000, "total_liabilities": 1920500000, "total_equity": 517700000, "shares_outstanding": 33882000, "goodwill_and_intangibles": 105800000 }, "cash_flow": { "operating_cash_flow": 159600000, "capital_expenditure": 98100000, "free_cash_flow": 257700000, "dividends_paid": 98100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239501, "ticker_id": 765, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107700000", "ebitda": "245600000", "netIncome": "60800000", "grossProfit": "232500000", "depreciation": "None", "totalRevenue": "1085100000", "costOfRevenue": "852600000", "interestIncome": "None", "incomeBeforeTax": "49400000", "interestExpense": "58300000", "operatingIncome": "119600000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "112900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "54700000", "inventory": "228700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2438200000", "longTermDebt": "None", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "51100000", "reportedCurrency": "USD", "retainedEarnings": "595600000", "totalLiabilities": "1920500000", "otherCurrentAssets": "309900000", "totalCurrentAssets": "780000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1658200000", "currentAccountsPayable": "86500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1295900000", "totalShareholderEquity": "517700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "167800000", "totalCurrentLiabilities": "296400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1624100000", "cashAndShortTermInvestments": "18000000", "commonStockSharesOutstanding": "33882000", "intangibleAssetsExcludingGoodwill": "51100000", "cashAndCashEquivalentsAtCarryingValue": "18000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60800000", "profitLoss": "None", "dividendPayout": "98100000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-39800000", "operatingCashflow": "159600000", "capitalExpenditures": "98100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50500000", "cashflowFromInvestment": "-100400000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1085100000, "cost_of_revenue": 852600000, "gross_profit": 232500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107700000, "depreciation_amortisation": 137900000, "ebitda": 245600000, "interest_expense": 58300000, "interest_income": null, "other_non_operating": null, "pretax_income": 49400000, "tax_provision": 9100000, "effective_tax_rate": null, "net_income": 60800000, "net_income_continuing_ops": null, "net_income_to_common": 60800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18000000, "short_term_investments": null, "net_receivables": 223400000, "inventory": 228700000, "other_current_assets": null, "total_current_assets": 780000000, "net_ppe": null, "goodwill": 54700000, "intangible_assets": 51100000, "goodwill_and_intangibles": 105800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1658200000, "total_assets": 2438200000, "short_term_debt": 10000000, "accounts_payable": 86500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1624100000, "total_liabilities": 1920500000, "total_debt": 10000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 595600000, "total_equity": 517700000, "shares_outstanding": 33882000, "operating_cash_flow": 159600000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100400000, "dividends_paid": 98100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50500000, "free_cash_flow": 257700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107700000", "ebitda": "245600000", "netIncome": "60800000", "grossProfit": "232500000", "depreciation": "None", "totalRevenue": "1085100000", "costOfRevenue": "852600000", "interestIncome": "None", "incomeBeforeTax": "49400000", "interestExpense": "58300000", "operatingIncome": "119600000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "112900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "54700000", "inventory": "228700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2438200000", "longTermDebt": "None", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "51100000", "reportedCurrency": "USD", "retainedEarnings": "595600000", "totalLiabilities": "1920500000", "otherCurrentAssets": "309900000", "totalCurrentAssets": "780000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1658200000", "currentAccountsPayable": "86500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1295900000", "totalShareholderEquity": "517700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "167800000", "totalCurrentLiabilities": "296400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1624100000", "cashAndShortTermInvestments": "18000000", "commonStockSharesOutstanding": "33882000", "intangibleAssetsExcludingGoodwill": "51100000", "cashAndCashEquivalentsAtCarryingValue": "18000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60800000", "profitLoss": "None", "dividendPayout": "98100000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-39800000", "operatingCashflow": "159600000", "capitalExpenditures": "98100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50500000", "cashflowFromInvestment": "-100400000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 1079500000, "cost_of_revenue": 895600000, "gross_profit": 183900000, "ebit": 91600000, "ebitda": 228500000, "pretax_income": 40400000, "tax_provision": 8300000, "net_income": 64800000, "net_income_to_common": 64800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27000000, "total_current_assets": 721200000, "total_assets": 2367900000, "short_term_debt": 43500000, "long_term_debt": null, "total_debt": 43500000, "total_liabilities": 1827700000, "total_equity": 540200000, "shares_outstanding": 33848000, "goodwill_and_intangibles": 466700000 }, "cash_flow": { "operating_cash_flow": 182300000, "capital_expenditure": 96800000, "free_cash_flow": 279100000, "dividends_paid": 97700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239506, "ticker_id": 765, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91600000", "ebitda": "228500000", "netIncome": "64800000", "grossProfit": "183900000", "depreciation": "None", "totalRevenue": "1079500000", "costOfRevenue": "895600000", "interestIncome": "None", "incomeBeforeTax": "40400000", "interestExpense": "51200000", "operatingIncome": "79500000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "104400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "895600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "350800000", "inventory": "266600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2367900000", "longTermDebt": "None", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "115900000", "reportedCurrency": "USD", "retainedEarnings": "643500000", "totalLiabilities": "1827700000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "721200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "311600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1646700000", "currentAccountsPayable": "111300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1364700000", "totalShareholderEquity": "540200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96400000", "totalCurrentLiabilities": "283300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1544400000", "cashAndShortTermInvestments": "27000000", "commonStockSharesOutstanding": "33848000", "intangibleAssetsExcludingGoodwill": "115900000", "cashAndCashEquivalentsAtCarryingValue": "27000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64800000", "profitLoss": "None", "dividendPayout": "97700000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-15600000", "operatingCashflow": "182300000", "capitalExpenditures": "96800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85900000", "cashflowFromInvestment": "-99600000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1079500000, "cost_of_revenue": 895600000, "gross_profit": 183900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91600000, "depreciation_amortisation": 136900000, "ebitda": 228500000, "interest_expense": 51200000, "interest_income": null, "other_non_operating": null, "pretax_income": 40400000, "tax_provision": 8300000, "effective_tax_rate": null, "net_income": 64800000, "net_income_continuing_ops": null, "net_income_to_common": 64800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27000000, "short_term_investments": null, "net_receivables": 311600000, "inventory": 266600000, "other_current_assets": null, "total_current_assets": 721200000, "net_ppe": null, "goodwill": 350800000, "intangible_assets": 115900000, "goodwill_and_intangibles": 466700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1646700000, "total_assets": 2367900000, "short_term_debt": 43500000, "accounts_payable": 111300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1544400000, "total_liabilities": 1827700000, "total_debt": 43500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 643500000, "total_equity": 540200000, "shares_outstanding": 33848000, "operating_cash_flow": 182300000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99600000, "dividends_paid": 97700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85900000, "free_cash_flow": 279100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91600000", "ebitda": "228500000", "netIncome": "64800000", "grossProfit": "183900000", "depreciation": "None", "totalRevenue": "1079500000", "costOfRevenue": "895600000", "interestIncome": "None", "incomeBeforeTax": "40400000", "interestExpense": "51200000", "operatingIncome": "79500000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "104400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "895600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "350800000", "inventory": "266600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2367900000", "longTermDebt": "None", "shortTermDebt": "43500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "115900000", "reportedCurrency": "USD", "retainedEarnings": "643500000", "totalLiabilities": "1827700000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "721200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "311600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1646700000", "currentAccountsPayable": "111300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1364700000", "totalShareholderEquity": "540200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96400000", "totalCurrentLiabilities": "283300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1544400000", "cashAndShortTermInvestments": "27000000", "commonStockSharesOutstanding": "33848000", "intangibleAssetsExcludingGoodwill": "115900000", "cashAndCashEquivalentsAtCarryingValue": "27000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64800000", "profitLoss": "None", "dividendPayout": "97700000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-15600000", "operatingCashflow": "182300000", "capitalExpenditures": "96800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85900000", "cashflowFromInvestment": "-99600000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 453200000, "cost_of_revenue": 370200000, "gross_profit": 83000000, "ebit": 56000000, "ebitda": 84200000, "pretax_income": 28700000, "tax_provision": 16000000, "net_income": 12700000, "net_income_to_common": 12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74100000, "total_current_assets": 508100000, "total_assets": 1365300000, "short_term_debt": 6400000, "long_term_debt": 713000000, "total_debt": 719400000, "total_liabilities": 1091100000, "total_equity": 274200000, "shares_outstanding": 42297000, "goodwill_and_intangibles": 10300000 }, "cash_flow": { "operating_cash_flow": 197400000, "capital_expenditure": 18200000, "free_cash_flow": 215600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239468, "ticker_id": 765, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56000000", "ebitda": "84200000", "netIncome": "12700000", "grossProfit": "83000000", "depreciation": "None", "totalRevenue": "453200000", "costOfRevenue": "370200000", "interestIncome": "600000", "incomeBeforeTax": "28700000", "interestExpense": "17900000", "operatingIncome": "56000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "27000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28200000", "sellingGeneralAndAdministrative": "27000000", "netIncomeFromContinuingOperations": "12700000" }, "balance": { "goodwill": "6000000", "inventory": "178700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1365300000", "longTermDebt": "713000000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4300000", "reportedCurrency": "USD", "retainedEarnings": "-46300000", "totalLiabilities": "1091100000", "otherCurrentAssets": "32000000", "totalCurrentAssets": "508100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857200000", "currentAccountsPayable": "100800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12300000", "totalShareholderEquity": "274200000", "capitalLeaseObligations": "12300000", "otherCurrentLiabilities": "139000000", "totalCurrentLiabilities": "246600000", "otherNonCurrentLiabilities": "73500000", "totalNonCurrentLiabilities": "844500000", "cashAndShortTermInvestments": "74100000", "commonStockSharesOutstanding": "42297000", "intangibleAssetsExcludingGoodwill": "4300000", "cashAndCashEquivalentsAtCarryingValue": "74100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "69600000", "operatingCashflow": "197400000", "capitalExpenditures": "18200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174400000", "cashflowFromInvestment": "4700000", "stockBasedCompensation": "2200000", "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": "28200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453200000, "cost_of_revenue": 370200000, "gross_profit": 83000000, "research_and_development": null, "selling_general_admin": 27000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56000000, "depreciation_amortisation": 28200000, "ebitda": 84200000, "interest_expense": 17900000, "interest_income": null, "other_non_operating": null, "pretax_income": 28700000, "tax_provision": 16000000, "effective_tax_rate": null, "net_income": 12700000, "net_income_continuing_ops": 12700000, "net_income_to_common": 12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74100000, "short_term_investments": null, "net_receivables": 223300000, "inventory": 178700000, "other_current_assets": null, "total_current_assets": 508100000, "net_ppe": null, "goodwill": 6000000, "intangible_assets": 4300000, "goodwill_and_intangibles": 10300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 857200000, "total_assets": 1365300000, "short_term_debt": 6400000, "accounts_payable": 100800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246600000, "long_term_debt": 713000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 844500000, "total_liabilities": 1091100000, "total_debt": 719400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46300000, "total_equity": 274200000, "shares_outstanding": 42297000, "operating_cash_flow": 197400000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174400000, "free_cash_flow": 215600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56000000", "ebitda": "84200000", "netIncome": "12700000", "grossProfit": "83000000", "depreciation": "None", "totalRevenue": "453200000", "costOfRevenue": "370200000", "interestIncome": "600000", "incomeBeforeTax": "28700000", "interestExpense": "17900000", "operatingIncome": "56000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "27000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28200000", "sellingGeneralAndAdministrative": "27000000", "netIncomeFromContinuingOperations": "12700000" }, "balance": { "goodwill": "6000000", "inventory": "178700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1365300000", "longTermDebt": "713000000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4300000", "reportedCurrency": "USD", "retainedEarnings": "-46300000", "totalLiabilities": "1091100000", "otherCurrentAssets": "32000000", "totalCurrentAssets": "508100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857200000", "currentAccountsPayable": "100800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12300000", "totalShareholderEquity": "274200000", "capitalLeaseObligations": "12300000", "otherCurrentLiabilities": "139000000", "totalCurrentLiabilities": "246600000", "otherNonCurrentLiabilities": "73500000", "totalNonCurrentLiabilities": "844500000", "cashAndShortTermInvestments": "74100000", "commonStockSharesOutstanding": "42297000", "intangibleAssetsExcludingGoodwill": "4300000", "cashAndCashEquivalentsAtCarryingValue": "74100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "69600000", "operatingCashflow": "197400000", "capitalExpenditures": "18200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174400000", "cashflowFromInvestment": "4700000", "stockBasedCompensation": "2200000", "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": "28200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 396100000, "cost_of_revenue": 332900000, "gross_profit": 63200000, "ebit": 34500000, "ebitda": 60900000, "pretax_income": 16400000, "tax_provision": -2200000, "net_income": 18600000, "net_income_to_common": 18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46700000, "total_current_assets": 632200000, "total_assets": 1526700000, "short_term_debt": 6900000, "long_term_debt": 883600000, "total_debt": 890500000, "total_liabilities": 1266200000, "total_equity": 260500000, "shares_outstanding": 42267000, "goodwill_and_intangibles": 29700000 }, "cash_flow": { "operating_cash_flow": -37000000, "capital_expenditure": 22800000, "free_cash_flow": -14200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239469, "ticker_id": 765, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34500000", "ebitda": "60900000", "netIncome": "18600000", "grossProfit": "63200000", "depreciation": "None", "totalRevenue": "396100000", "costOfRevenue": "332900000", "interestIncome": "19900000", "incomeBeforeTax": "16400000", "interestExpense": "18100000", "operatingIncome": "36600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2200000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "26600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26400000", "sellingGeneralAndAdministrative": "26600000", "netIncomeFromContinuingOperations": "18600000" }, "balance": { "goodwill": "6000000", "inventory": "258400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1526700000", "longTermDebt": "883600000", "shortTermDebt": "6900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23700000", "reportedCurrency": "USD", "retainedEarnings": "-59000000", "totalLiabilities": "1266200000", "otherCurrentAssets": "48500000", "totalCurrentAssets": "632200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "894500000", "currentAccountsPayable": "100600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "766200000", "shortLongTermDebtTotal": "896900000", "totalShareholderEquity": "260500000", "capitalLeaseObligations": "13300000", "otherCurrentLiabilities": "136200000", "totalCurrentLiabilities": "243700000", "otherNonCurrentLiabilities": "73400000", "totalNonCurrentLiabilities": "1022500000", "cashAndShortTermInvestments": "46700000", "commonStockSharesOutstanding": "42267000", "intangibleAssetsExcludingGoodwill": "23700000", "cashAndCashEquivalentsAtCarryingValue": "46700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "51700000", "operatingCashflow": "-37000000", "capitalExpenditures": "22800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47100000", "cashflowFromInvestment": "-23300000", "stockBasedCompensation": "2300000", "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": "26400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 396100000, "cost_of_revenue": 332900000, "gross_profit": 63200000, "research_and_development": null, "selling_general_admin": 26600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34500000, "depreciation_amortisation": 26400000, "ebitda": 60900000, "interest_expense": 18100000, "interest_income": null, "other_non_operating": null, "pretax_income": 16400000, "tax_provision": -2200000, "effective_tax_rate": null, "net_income": 18600000, "net_income_continuing_ops": 18600000, "net_income_to_common": 18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46700000, "short_term_investments": null, "net_receivables": 278600000, "inventory": 258400000, "other_current_assets": null, "total_current_assets": 632200000, "net_ppe": null, "goodwill": 6000000, "intangible_assets": 23700000, "goodwill_and_intangibles": 29700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 894500000, "total_assets": 1526700000, "short_term_debt": 6900000, "accounts_payable": 100600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243700000, "long_term_debt": 883600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1022500000, "total_liabilities": 1266200000, "total_debt": 890500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -59000000, "total_equity": 260500000, "shares_outstanding": 42267000, "operating_cash_flow": -37000000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47100000, "free_cash_flow": -14200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34500000", "ebitda": "60900000", "netIncome": "18600000", "grossProfit": "63200000", "depreciation": "None", "totalRevenue": "396100000", "costOfRevenue": "332900000", "interestIncome": "19900000", "incomeBeforeTax": "16400000", "interestExpense": "18100000", "operatingIncome": "36600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2200000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "26600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26400000", "sellingGeneralAndAdministrative": "26600000", "netIncomeFromContinuingOperations": "18600000" }, "balance": { "goodwill": "6000000", "inventory": "258400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1526700000", "longTermDebt": "883600000", "shortTermDebt": "6900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23700000", "reportedCurrency": "USD", "retainedEarnings": "-59000000", "totalLiabilities": "1266200000", "otherCurrentAssets": "48500000", "totalCurrentAssets": "632200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "894500000", "currentAccountsPayable": "100600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "766200000", "shortLongTermDebtTotal": "896900000", "totalShareholderEquity": "260500000", "capitalLeaseObligations": "13300000", "otherCurrentLiabilities": "136200000", "totalCurrentLiabilities": "243700000", "otherNonCurrentLiabilities": "73400000", "totalNonCurrentLiabilities": "1022500000", "cashAndShortTermInvestments": "46700000", "commonStockSharesOutstanding": "42267000", "intangibleAssetsExcludingGoodwill": "23700000", "cashAndCashEquivalentsAtCarryingValue": "46700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "51700000", "operatingCashflow": "-37000000", "capitalExpenditures": "22800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47100000", "cashflowFromInvestment": "-23300000", "stockBasedCompensation": "2300000", "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": "26400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 227500000, "cost_of_revenue": 189100000, "gross_profit": 38400000, "ebit": 13300000, "ebitda": 40000000, "pretax_income": -4000000, "tax_provision": 3200000, "net_income": -7200000, "net_income_to_common": -7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59700000, "total_current_assets": 572200000, "total_assets": 1519400000, "short_term_debt": 7900000, "long_term_debt": 832200000, "total_debt": 840100000, "total_liabilities": 1285300000, "total_equity": 234100000, "shares_outstanding": 42019000, "goodwill_and_intangibles": 29300000 }, "cash_flow": { "operating_cash_flow": -6900000, "capital_expenditure": 15900000, "free_cash_flow": 9000000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239470, "ticker_id": 765, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13300000", "ebitda": "40000000", "netIncome": "-7200000", "grossProfit": "38400000", "depreciation": "None", "totalRevenue": "227500000", "costOfRevenue": "189100000", "interestIncome": "13700000", "incomeBeforeTax": "-4000000", "interestExpense": "17300000", "operatingIncome": "12000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-16900000", "nonInterestIncome": "None", "operatingExpenses": "26400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26700000", "sellingGeneralAndAdministrative": "26400000", "netIncomeFromContinuingOperations": "-7200000" }, "balance": { "goodwill": "6000000", "inventory": "312000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1519400000", "longTermDebt": "832200000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23300000", "reportedCurrency": "USD", "retainedEarnings": "-77600000", "totalLiabilities": "1285300000", "otherCurrentAssets": "20900000", "totalCurrentAssets": "572200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "946700000", "currentAccountsPayable": "96000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "770100000", "shortLongTermDebtTotal": "847700000", "totalShareholderEquity": "234100000", "capitalLeaseObligations": "15500000", "otherCurrentLiabilities": "156100000", "totalCurrentLiabilities": "265600000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "1019700000", "cashAndShortTermInvestments": "59700000", "commonStockSharesOutstanding": "42019000", "intangibleAssetsExcludingGoodwill": "23300000", "cashAndCashEquivalentsAtCarryingValue": "59700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7200000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-50700000", "operatingCashflow": "-6900000", "capitalExpenditures": "15900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3200000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227500000, "cost_of_revenue": 189100000, "gross_profit": 38400000, "research_and_development": null, "selling_general_admin": 26400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13300000, "depreciation_amortisation": 26700000, "ebitda": 40000000, "interest_expense": 17300000, "interest_income": null, "other_non_operating": null, "pretax_income": -4000000, "tax_provision": 3200000, "effective_tax_rate": null, "net_income": -7200000, "net_income_continuing_ops": -7200000, "net_income_to_common": -7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59700000, "short_term_investments": null, "net_receivables": 179600000, "inventory": 312000000, "other_current_assets": null, "total_current_assets": 572200000, "net_ppe": null, "goodwill": 6000000, "intangible_assets": 23300000, "goodwill_and_intangibles": 29300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 946700000, "total_assets": 1519400000, "short_term_debt": 7900000, "accounts_payable": 96000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265600000, "long_term_debt": 832200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1019700000, "total_liabilities": 1285300000, "total_debt": 840100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77600000, "total_equity": 234100000, "shares_outstanding": 42019000, "operating_cash_flow": -6900000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15300000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3200000, "free_cash_flow": 9000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13300000", "ebitda": "40000000", "netIncome": "-7200000", "grossProfit": "38400000", "depreciation": "None", "totalRevenue": "227500000", "costOfRevenue": "189100000", "interestIncome": "13700000", "incomeBeforeTax": "-4000000", "interestExpense": "17300000", "operatingIncome": "12000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-16900000", "nonInterestIncome": "None", "operatingExpenses": "26400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26700000", "sellingGeneralAndAdministrative": "26400000", "netIncomeFromContinuingOperations": "-7200000" }, "balance": { "goodwill": "6000000", "inventory": "312000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1519400000", "longTermDebt": "832200000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23300000", "reportedCurrency": "USD", "retainedEarnings": "-77600000", "totalLiabilities": "1285300000", "otherCurrentAssets": "20900000", "totalCurrentAssets": "572200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "946700000", "currentAccountsPayable": "96000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "770100000", "shortLongTermDebtTotal": "847700000", "totalShareholderEquity": "234100000", "capitalLeaseObligations": "15500000", "otherCurrentLiabilities": "156100000", "totalCurrentLiabilities": "265600000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "1019700000", "cashAndShortTermInvestments": "59700000", "commonStockSharesOutstanding": "42019000", "intangibleAssetsExcludingGoodwill": "23300000", "cashAndCashEquivalentsAtCarryingValue": "59700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7200000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-50700000", "operatingCashflow": "-6900000", "capitalExpenditures": "15900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3200000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 214600000, "cost_of_revenue": 173400000, "gross_profit": 41200000, "ebit": 2700000, "ebitda": 25900000, "pretax_income": -13600000, "tax_provision": 3400000, "net_income": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79400000, "total_current_assets": 570600000, "total_assets": 1537400000, "short_term_debt": 7200000, "long_term_debt": 825300000, "total_debt": 832500000, "total_liabilities": 1287600000, "total_equity": 249800000, "shares_outstanding": 41859000, "goodwill_and_intangibles": 30700000 }, "cash_flow": { "operating_cash_flow": 21800000, "capital_expenditure": 18000000, "free_cash_flow": 39800000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239472, "ticker_id": 765, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2700000", "ebitda": "25900000", "netIncome": "-17000000", "grossProfit": "41200000", "depreciation": "None", "totalRevenue": "214600000", "costOfRevenue": "173400000", "interestIncome": "300000", "incomeBeforeTax": "-13600000", "interestExpense": "16300000", "operatingIncome": "15900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "25300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23200000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "6100000", "inventory": "264700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1537400000", "longTermDebt": "825300000", "shortTermDebt": "7200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24600000", "reportedCurrency": "USD", "retainedEarnings": "-70400000", "totalLiabilities": "1287600000", "otherCurrentAssets": "24400000", "totalCurrentAssets": "570600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "966800000", "currentAccountsPayable": "68000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "773800000", "shortLongTermDebtTotal": "840600000", "totalShareholderEquity": "249800000", "capitalLeaseObligations": "15300000", "otherCurrentLiabilities": "188300000", "totalCurrentLiabilities": "265100000", "otherNonCurrentLiabilities": "133100000", "totalNonCurrentLiabilities": "1022500000", "cashAndShortTermInvestments": "79400000", "commonStockSharesOutstanding": "41859000", "intangibleAssetsExcludingGoodwill": "24600000", "cashAndCashEquivalentsAtCarryingValue": "79400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17000000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-45300000", "operatingCashflow": "21800000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5300000", "cashflowFromInvestment": "1200000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214600000, "cost_of_revenue": 173400000, "gross_profit": 41200000, "research_and_development": null, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2700000, "depreciation_amortisation": 23200000, "ebitda": 25900000, "interest_expense": 16300000, "interest_income": null, "other_non_operating": null, "pretax_income": -13600000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": -17000000, "net_income_continuing_ops": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79400000, "short_term_investments": null, "net_receivables": 202100000, "inventory": 264700000, "other_current_assets": null, "total_current_assets": 570600000, "net_ppe": null, "goodwill": 6100000, "intangible_assets": 24600000, "goodwill_and_intangibles": 30700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 966800000, "total_assets": 1537400000, "short_term_debt": 7200000, "accounts_payable": 68000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265100000, "long_term_debt": 825300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1022500000, "total_liabilities": 1287600000, "total_debt": 832500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70400000, "total_equity": 249800000, "shares_outstanding": 41859000, "operating_cash_flow": 21800000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1200000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5300000, "free_cash_flow": 39800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2700000", "ebitda": "25900000", "netIncome": "-17000000", "grossProfit": "41200000", "depreciation": "None", "totalRevenue": "214600000", "costOfRevenue": "173400000", "interestIncome": "300000", "incomeBeforeTax": "-13600000", "interestExpense": "16300000", "operatingIncome": "15900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "25300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23200000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "6100000", "inventory": "264700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1537400000", "longTermDebt": "825300000", "shortTermDebt": "7200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24600000", "reportedCurrency": "USD", "retainedEarnings": "-70400000", "totalLiabilities": "1287600000", "otherCurrentAssets": "24400000", "totalCurrentAssets": "570600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "966800000", "currentAccountsPayable": "68000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "773800000", "shortLongTermDebtTotal": "840600000", "totalShareholderEquity": "249800000", "capitalLeaseObligations": "15300000", "otherCurrentLiabilities": "188300000", "totalCurrentLiabilities": "265100000", "otherNonCurrentLiabilities": "133100000", "totalNonCurrentLiabilities": "1022500000", "cashAndShortTermInvestments": "79400000", "commonStockSharesOutstanding": "41859000", "intangibleAssetsExcludingGoodwill": "24600000", "cashAndCashEquivalentsAtCarryingValue": "79400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17000000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-45300000", "operatingCashflow": "21800000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5300000", "cashflowFromInvestment": "1200000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 494600000, "cost_of_revenue": 417800000, "gross_profit": 76800000, "ebit": -4200000, "ebitda": 22300000, "pretax_income": -22200000, "tax_provision": 9800000, "net_income": -32000000, "net_income_to_common": -32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49500000, "total_current_assets": 565300000, "total_assets": 1531900000, "short_term_debt": 10000000, "long_term_debt": 797600000, "total_debt": 807600000, "total_liabilities": 1295400000, "total_equity": 236500000, "shares_outstanding": 41521000, "goodwill_and_intangibles": 32000000 }, "cash_flow": { "operating_cash_flow": 186900000, "capital_expenditure": 14000000, "free_cash_flow": 200900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239473, "ticker_id": 765, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4200000", "ebitda": "22300000", "netIncome": "-32000000", "grossProfit": "76800000", "depreciation": "None", "totalRevenue": "494600000", "costOfRevenue": "417800000", "interestIncome": "200000", "incomeBeforeTax": "-22200000", "interestExpense": "18000000", "operatingIncome": "-3100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9800000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "79900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26500000", "sellingGeneralAndAdministrative": "29600000", "netIncomeFromContinuingOperations": "-32000000" }, "balance": { "goodwill": "5900000", "inventory": "220700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1531900000", "longTermDebt": "797600000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "26100000", "reportedCurrency": "USD", "retainedEarnings": "-53400000", "totalLiabilities": "1295400000", "otherCurrentAssets": "20500000", "totalCurrentAssets": "565300000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "966600000", "currentAccountsPayable": "95200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "774500000", "shortLongTermDebtTotal": "807600000", "totalShareholderEquity": "236500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200800000", "totalCurrentLiabilities": "307600000", "otherNonCurrentLiabilities": "136000000", "totalNonCurrentLiabilities": "987800000", "cashAndShortTermInvestments": "49500000", "commonStockSharesOutstanding": "41521000", "intangibleAssetsExcludingGoodwill": "26100000", "cashAndCashEquivalentsAtCarryingValue": "49500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "144200000", "operatingCashflow": "186900000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169900000", "cashflowFromInvestment": "-13700000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494600000, "cost_of_revenue": 417800000, "gross_profit": 76800000, "research_and_development": null, "selling_general_admin": 29600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4200000, "depreciation_amortisation": 26500000, "ebitda": 22300000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": -22200000, "tax_provision": 9800000, "effective_tax_rate": null, "net_income": -32000000, "net_income_continuing_ops": -32000000, "net_income_to_common": -32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49500000, "short_term_investments": null, "net_receivables": 274600000, "inventory": 220700000, "other_current_assets": null, "total_current_assets": 565300000, "net_ppe": null, "goodwill": 5900000, "intangible_assets": 26100000, "goodwill_and_intangibles": 32000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 966600000, "total_assets": 1531900000, "short_term_debt": 10000000, "accounts_payable": 95200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307600000, "long_term_debt": 797600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 987800000, "total_liabilities": 1295400000, "total_debt": 807600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53400000, "total_equity": 236500000, "shares_outstanding": 41521000, "operating_cash_flow": 186900000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169900000, "free_cash_flow": 200900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4200000", "ebitda": "22300000", "netIncome": "-32000000", "grossProfit": "76800000", "depreciation": "None", "totalRevenue": "494600000", "costOfRevenue": "417800000", "interestIncome": "200000", "incomeBeforeTax": "-22200000", "interestExpense": "18000000", "operatingIncome": "-3100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9800000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "79900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26500000", "sellingGeneralAndAdministrative": "29600000", "netIncomeFromContinuingOperations": "-32000000" }, "balance": { "goodwill": "5900000", "inventory": "220700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1531900000", "longTermDebt": "797600000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "26100000", "reportedCurrency": "USD", "retainedEarnings": "-53400000", "totalLiabilities": "1295400000", "otherCurrentAssets": "20500000", "totalCurrentAssets": "565300000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "966600000", "currentAccountsPayable": "95200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "774500000", "shortLongTermDebtTotal": "807600000", "totalShareholderEquity": "236500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200800000", "totalCurrentLiabilities": "307600000", "otherNonCurrentLiabilities": "136000000", "totalNonCurrentLiabilities": "987800000", "cashAndShortTermInvestments": "49500000", "commonStockSharesOutstanding": "41521000", "intangibleAssetsExcludingGoodwill": "26100000", "cashAndCashEquivalentsAtCarryingValue": "49500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "144200000", "operatingCashflow": "186900000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169900000", "cashflowFromInvestment": "-13700000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 307200000, "cost_of_revenue": 272900000, "gross_profit": 34300000, "ebit": 3000000, "ebitda": 29800000, "pretax_income": -13900000, "tax_provision": 9700000, "net_income": -23600000, "net_income_to_common": -23600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45800000, "total_current_assets": 697600000, "total_assets": 1720900000, "short_term_debt": 8700000, "long_term_debt": 965700000, "total_debt": 974400000, "total_liabilities": 1457900000, "total_equity": 263000000, "shares_outstanding": 41441000, "goodwill_and_intangibles": 85900000 }, "cash_flow": { "operating_cash_flow": -4100000, "capital_expenditure": 21800000, "free_cash_flow": 17700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239474, "ticker_id": 765, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3000000", "ebitda": "29800000", "netIncome": "-23600000", "grossProfit": "34300000", "depreciation": "None", "totalRevenue": "307200000", "costOfRevenue": "272900000", "interestIncome": "400000", "incomeBeforeTax": "-13900000", "interestExpense": "16900000", "operatingIncome": "500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-16500000", "nonInterestIncome": "None", "operatingExpenses": "33800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "33300000", "netIncomeFromContinuingOperations": "-23600000" }, "balance": { "goodwill": "5800000", "inventory": "367100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1720900000", "longTermDebt": "965700000", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "80100000", "reportedCurrency": "USD", "retainedEarnings": "-21400000", "totalLiabilities": "1457900000", "otherCurrentAssets": "23000000", "totalCurrentAssets": "697600000", "currentLongTermDebt": "8700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1023300000", "currentAccountsPayable": "96200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778600000", "shortLongTermDebtTotal": "974400000", "totalShareholderEquity": "263000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "183900000", "totalCurrentLiabilities": "294800000", "otherNonCurrentLiabilities": "141400000", "totalNonCurrentLiabilities": "1163100000", "cashAndShortTermInvestments": "45800000", "commonStockSharesOutstanding": "41441000", "intangibleAssetsExcludingGoodwill": "80100000", "cashAndCashEquivalentsAtCarryingValue": "45800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39100000", "operatingCashflow": "-4100000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53100000", "cashflowFromInvestment": "-22200000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307200000, "cost_of_revenue": 272900000, "gross_profit": 34300000, "research_and_development": null, "selling_general_admin": 33300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3000000, "depreciation_amortisation": 26800000, "ebitda": 29800000, "interest_expense": 16900000, "interest_income": null, "other_non_operating": null, "pretax_income": -13900000, "tax_provision": 9700000, "effective_tax_rate": null, "net_income": -23600000, "net_income_continuing_ops": -23600000, "net_income_to_common": -23600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45800000, "short_term_investments": null, "net_receivables": 261700000, "inventory": 367100000, "other_current_assets": null, "total_current_assets": 697600000, "net_ppe": null, "goodwill": 5800000, "intangible_assets": 80100000, "goodwill_and_intangibles": 85900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1023300000, "total_assets": 1720900000, "short_term_debt": 8700000, "accounts_payable": 96200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 294800000, "long_term_debt": 965700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163100000, "total_liabilities": 1457900000, "total_debt": 974400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21400000, "total_equity": 263000000, "shares_outstanding": 41441000, "operating_cash_flow": -4100000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53100000, "free_cash_flow": 17700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3000000", "ebitda": "29800000", "netIncome": "-23600000", "grossProfit": "34300000", "depreciation": "None", "totalRevenue": "307200000", "costOfRevenue": "272900000", "interestIncome": "400000", "incomeBeforeTax": "-13900000", "interestExpense": "16900000", "operatingIncome": "500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-16500000", "nonInterestIncome": "None", "operatingExpenses": "33800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "33300000", "netIncomeFromContinuingOperations": "-23600000" }, "balance": { "goodwill": "5800000", "inventory": "367100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1720900000", "longTermDebt": "965700000", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "80100000", "reportedCurrency": "USD", "retainedEarnings": "-21400000", "totalLiabilities": "1457900000", "otherCurrentAssets": "23000000", "totalCurrentAssets": "697600000", "currentLongTermDebt": "8700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1023300000", "currentAccountsPayable": "96200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778600000", "shortLongTermDebtTotal": "974400000", "totalShareholderEquity": "263000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "183900000", "totalCurrentLiabilities": "294800000", "otherNonCurrentLiabilities": "141400000", "totalNonCurrentLiabilities": "1163100000", "cashAndShortTermInvestments": "45800000", "commonStockSharesOutstanding": "41441000", "intangibleAssetsExcludingGoodwill": "80100000", "cashAndCashEquivalentsAtCarryingValue": "45800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39100000", "operatingCashflow": "-4100000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53100000", "cashflowFromInvestment": "-22200000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 208800000, "cost_of_revenue": 189300000, "gross_profit": 19500000, "ebit": -31700000, "ebitda": -5100000, "pretax_income": -50800000, "tax_provision": -2500000, "net_income": -48300000, "net_income_to_common": -48300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20200000, "total_current_assets": 587300000, "total_assets": 1640100000, "short_term_debt": 12700000, "long_term_debt": 910000000, "total_debt": 922700000, "total_liabilities": 1323500000, "total_equity": 316600000, "shares_outstanding": 41369000, "goodwill_and_intangibles": 88000000 }, "cash_flow": { "operating_cash_flow": -12700000, "capital_expenditure": 20900000, "free_cash_flow": 8200000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239475, "ticker_id": 765, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31700000", "ebitda": "-5100000", "netIncome": "-48300000", "grossProfit": "19500000", "depreciation": "None", "totalRevenue": "208800000", "costOfRevenue": "189300000", "interestIncome": "200000", "incomeBeforeTax": "-50800000", "interestExpense": "19100000", "operatingIncome": "-29800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "49300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26600000", "sellingGeneralAndAdministrative": "31300000", "netIncomeFromContinuingOperations": "-48300000" }, "balance": { "goodwill": "6000000", "inventory": "414100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1640100000", "longTermDebt": "910000000", "shortTermDebt": "12700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "82000000", "reportedCurrency": "USD", "retainedEarnings": "2200000", "totalLiabilities": "1323500000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "587300000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052300000", "currentAccountsPayable": "82100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "933900000", "totalShareholderEquity": "316600000", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "109100000", "totalCurrentLiabilities": "217000000", "otherNonCurrentLiabilities": "140000000", "totalNonCurrentLiabilities": "1106500000", "cashAndShortTermInvestments": "20200000", "commonStockSharesOutstanding": "41369000", "intangibleAssetsExcludingGoodwill": "82000000", "cashAndCashEquivalentsAtCarryingValue": "20200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48300000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "-12700000", "capitalExpenditures": "20900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40900000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208800000, "cost_of_revenue": 189300000, "gross_profit": 19500000, "research_and_development": null, "selling_general_admin": 31300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31700000, "depreciation_amortisation": 26600000, "ebitda": -5100000, "interest_expense": 19100000, "interest_income": null, "other_non_operating": null, "pretax_income": -50800000, "tax_provision": -2500000, "effective_tax_rate": null, "net_income": -48300000, "net_income_continuing_ops": -48300000, "net_income_to_common": -48300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20200000, "short_term_investments": null, "net_receivables": 126100000, "inventory": 414100000, "other_current_assets": null, "total_current_assets": 587300000, "net_ppe": null, "goodwill": 6000000, "intangible_assets": 82000000, "goodwill_and_intangibles": 88000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1052300000, "total_assets": 1640100000, "short_term_debt": 12700000, "accounts_payable": 82100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217000000, "long_term_debt": 910000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1106500000, "total_liabilities": 1323500000, "total_debt": 922700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2200000, "total_equity": 316600000, "shares_outstanding": 41369000, "operating_cash_flow": -12700000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21100000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40900000, "free_cash_flow": 8200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31700000", "ebitda": "-5100000", "netIncome": "-48300000", "grossProfit": "19500000", "depreciation": "None", "totalRevenue": "208800000", "costOfRevenue": "189300000", "interestIncome": "200000", "incomeBeforeTax": "-50800000", "interestExpense": "19100000", "operatingIncome": "-29800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "49300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26600000", "sellingGeneralAndAdministrative": "31300000", "netIncomeFromContinuingOperations": "-48300000" }, "balance": { "goodwill": "6000000", "inventory": "414100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1640100000", "longTermDebt": "910000000", "shortTermDebt": "12700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "82000000", "reportedCurrency": "USD", "retainedEarnings": "2200000", "totalLiabilities": "1323500000", "otherCurrentAssets": "26900000", "totalCurrentAssets": "587300000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052300000", "currentAccountsPayable": "82100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "933900000", "totalShareholderEquity": "316600000", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "109100000", "totalCurrentLiabilities": "217000000", "otherNonCurrentLiabilities": "140000000", "totalNonCurrentLiabilities": "1106500000", "cashAndShortTermInvestments": "20200000", "commonStockSharesOutstanding": "41369000", "intangibleAssetsExcludingGoodwill": "82000000", "cashAndCashEquivalentsAtCarryingValue": "20200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48300000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "-12700000", "capitalExpenditures": "20900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40900000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 202900000, "cost_of_revenue": 170300000, "gross_profit": 32600000, "ebit": 5900000, "ebitda": null, "pretax_income": -10900000, "tax_provision": null, "net_income": -43600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12800000, "total_current_assets": 547000000, "total_assets": 1595200000, "short_term_debt": null, "long_term_debt": 868800000, "total_debt": 868800000, "total_liabilities": 1243100000, "total_equity": 352100000, "shares_outstanding": 41362545, "goodwill_and_intangibles": 106700000 }, "cash_flow": { "operating_cash_flow": -6800000, "capital_expenditure": 14700000, "free_cash_flow": 7900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239477, "ticker_id": 765, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-43600000", "grossProfit": "32600000", "depreciation": "None", "totalRevenue": "202900000", "costOfRevenue": "170300000", "interestIncome": "200000", "incomeBeforeTax": "-10900000", "interestExpense": "17200000", "operatingIncome": "5900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "197000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "27500000", "netIncomeFromContinuingOperations": "-43600000" }, "balance": { "goodwill": "5900000", "inventory": "407500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1595200000", "longTermDebt": "868800000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "100800000", "reportedCurrency": "USD", "retainedEarnings": "50400000", "totalLiabilities": "1243100000", "otherCurrentAssets": "34400000", "totalCurrentAssets": "547000000", "currentLongTermDebt": "6300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048200000", "currentAccountsPayable": "69400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "352100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "188400000", "otherNonCurrentLiabilities": "126500000", "totalNonCurrentLiabilities": "1054700000", "cashAndShortTermInvestments": "12800000", "commonStockSharesOutstanding": "41362545", "intangibleAssetsExcludingGoodwill": "100800000", "cashAndCashEquivalentsAtCarryingValue": "12800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-37400000", "operatingCashflow": "-6800000", "capitalExpenditures": "14700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3100000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-700000", "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": 202900000, "cost_of_revenue": 170300000, "gross_profit": 32600000, "research_and_development": null, "selling_general_admin": 27500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5900000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 17200000, "interest_income": null, "other_non_operating": null, "pretax_income": -10900000, "tax_provision": null, "effective_tax_rate": null, "net_income": -43600000, "net_income_continuing_ops": -43600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12800000, "short_term_investments": null, "net_receivables": 92300000, "inventory": 407500000, "other_current_assets": null, "total_current_assets": 547000000, "net_ppe": null, "goodwill": 5900000, "intangible_assets": 100800000, "goodwill_and_intangibles": 106700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1048200000, "total_assets": 1595200000, "short_term_debt": null, "accounts_payable": 69400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188400000, "long_term_debt": 868800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1054700000, "total_liabilities": 1243100000, "total_debt": 868800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 50400000, "total_equity": 352100000, "shares_outstanding": 41362545, "operating_cash_flow": -6800000, "stock_based_compensation": -700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3100000, "free_cash_flow": 7900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-43600000", "grossProfit": "32600000", "depreciation": "None", "totalRevenue": "202900000", "costOfRevenue": "170300000", "interestIncome": "200000", "incomeBeforeTax": "-10900000", "interestExpense": "17200000", "operatingIncome": "5900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "197000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "27500000", "netIncomeFromContinuingOperations": "-43600000" }, "balance": { "goodwill": "5900000", "inventory": "407500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1595200000", "longTermDebt": "868800000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "100800000", "reportedCurrency": "USD", "retainedEarnings": "50400000", "totalLiabilities": "1243100000", "otherCurrentAssets": "34400000", "totalCurrentAssets": "547000000", "currentLongTermDebt": "6300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048200000", "currentAccountsPayable": "69400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "352100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "188400000", "otherNonCurrentLiabilities": "126500000", "totalNonCurrentLiabilities": "1054700000", "cashAndShortTermInvestments": "12800000", "commonStockSharesOutstanding": "41362545", "intangibleAssetsExcludingGoodwill": "100800000", "cashAndCashEquivalentsAtCarryingValue": "12800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-37400000", "operatingCashflow": "-6800000", "capitalExpenditures": "14700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3100000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-700000", "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": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 364000000, "cost_of_revenue": 292200000, "gross_profit": 71800000, "ebit": -37500000, "ebitda": -10700000, "pretax_income": -54800000, "tax_provision": -15900000, "net_income": -38900000, "net_income_to_common": -38900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40000000, "total_current_assets": 598100000, "total_assets": 1652100000, "short_term_debt": 5000000, "long_term_debt": null, "total_debt": 5000000, "total_liabilities": 1264400000, "total_equity": 387700000, "shares_outstanding": 41306000, "goodwill_and_intangibles": 107900000 }, "cash_flow": { "operating_cash_flow": 86200000, "capital_expenditure": 30000000, "free_cash_flow": 116200000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239478, "ticker_id": 765, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37500000", "ebitda": "-10700000", "netIncome": "-38900000", "grossProfit": "71800000", "depreciation": "None", "totalRevenue": "364000000", "costOfRevenue": "292200000", "interestIncome": "None", "incomeBeforeTax": "-54800000", "interestExpense": "17300000", "operatingIncome": "-39300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-15900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "111100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5900000", "inventory": "367700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1652100000", "longTermDebt": "None", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "102000000", "reportedCurrency": "None", "retainedEarnings": "81300000", "totalLiabilities": "1264400000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "598100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054000000", "currentAccountsPayable": "88500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "877200000", "totalShareholderEquity": "387700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93500000", "totalCurrentLiabilities": "200900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1063500000", "cashAndShortTermInvestments": "40000000", "commonStockSharesOutstanding": "41306000", "intangibleAssetsExcludingGoodwill": "102000000", "cashAndCashEquivalentsAtCarryingValue": "40000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38900000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "19700000", "operatingCashflow": "86200000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55600000", "cashflowFromInvestment": "-30400000", "stockBasedCompensation": "-4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364000000, "cost_of_revenue": 292200000, "gross_profit": 71800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37500000, "depreciation_amortisation": 26800000, "ebitda": -10700000, "interest_expense": 17300000, "interest_income": null, "other_non_operating": null, "pretax_income": -54800000, "tax_provision": -15900000, "effective_tax_rate": null, "net_income": -38900000, "net_income_continuing_ops": null, "net_income_to_common": -38900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40000000, "short_term_investments": null, "net_receivables": 143000000, "inventory": 367700000, "other_current_assets": null, "total_current_assets": 598100000, "net_ppe": null, "goodwill": 5900000, "intangible_assets": 102000000, "goodwill_and_intangibles": 107900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1054000000, "total_assets": 1652100000, "short_term_debt": 5000000, "accounts_payable": 88500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1063500000, "total_liabilities": 1264400000, "total_debt": 5000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 81300000, "total_equity": 387700000, "shares_outstanding": 41306000, "operating_cash_flow": 86200000, "stock_based_compensation": -4900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30400000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55600000, "free_cash_flow": 116200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37500000", "ebitda": "-10700000", "netIncome": "-38900000", "grossProfit": "71800000", "depreciation": "None", "totalRevenue": "364000000", "costOfRevenue": "292200000", "interestIncome": "None", "incomeBeforeTax": "-54800000", "interestExpense": "17300000", "operatingIncome": "-39300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-15900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "111100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5900000", "inventory": "367700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1652100000", "longTermDebt": "None", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "102000000", "reportedCurrency": "None", "retainedEarnings": "81300000", "totalLiabilities": "1264400000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "598100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054000000", "currentAccountsPayable": "88500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "877200000", "totalShareholderEquity": "387700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93500000", "totalCurrentLiabilities": "200900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1063500000", "cashAndShortTermInvestments": "40000000", "commonStockSharesOutstanding": "41306000", "intangibleAssetsExcludingGoodwill": "102000000", "cashAndCashEquivalentsAtCarryingValue": "40000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38900000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "19700000", "operatingCashflow": "86200000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55600000", "cashflowFromInvestment": "-30400000", "stockBasedCompensation": "-4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 341700000, "cost_of_revenue": 270600000, "gross_profit": 71100000, "ebit": -55800000, "ebitda": -30300000, "pretax_income": -71700000, "tax_provision": 3600000, "net_income": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38300000, "total_current_assets": 627800000, "total_assets": 1805300000, "short_term_debt": 5000000, "long_term_debt": null, "total_debt": 5000000, "total_liabilities": 1345500000, "total_equity": 459800000, "shares_outstanding": 41205000, "goodwill_and_intangibles": 216700000 }, "cash_flow": { "operating_cash_flow": -52300000, "capital_expenditure": 48600000, "free_cash_flow": -3700000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239479, "ticker_id": 765, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55800000", "ebitda": "-30300000", "netIncome": "-75300000", "grossProfit": "71100000", "depreciation": "None", "totalRevenue": "341700000", "costOfRevenue": "270600000", "interestIncome": "None", "incomeBeforeTax": "-71700000", "interestExpense": "15900000", "operatingIncome": "-53600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "97200000", "inventory": "392500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1805300000", "longTermDebt": "None", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "119500000", "reportedCurrency": "USD", "retainedEarnings": "135600000", "totalLiabilities": "1345500000", "otherCurrentAssets": "28400000", "totalCurrentAssets": "627800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1177495961", "currentAccountsPayable": "85900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "913700000", "totalShareholderEquity": "459800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111300000", "totalCurrentLiabilities": "204300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1141200000", "cashAndShortTermInvestments": "38300000", "commonStockSharesOutstanding": "41205000", "intangibleAssetsExcludingGoodwill": "119500000", "cashAndCashEquivalentsAtCarryingValue": "38300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75300000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7800000", "operatingCashflow": "-52300000", "capitalExpenditures": "48600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100900000", "cashflowFromInvestment": "-49300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "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": 341700000, "cost_of_revenue": 270600000, "gross_profit": 71100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55800000, "depreciation_amortisation": 25500000, "ebitda": -30300000, "interest_expense": 15900000, "interest_income": null, "other_non_operating": null, "pretax_income": -71700000, "tax_provision": 3600000, "effective_tax_rate": null, "net_income": -75300000, "net_income_continuing_ops": null, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38300000, "short_term_investments": null, "net_receivables": 168600000, "inventory": 392500000, "other_current_assets": null, "total_current_assets": 627800000, "net_ppe": null, "goodwill": 97200000, "intangible_assets": 119500000, "goodwill_and_intangibles": 216700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1177495961, "total_assets": 1805300000, "short_term_debt": 5000000, "accounts_payable": 85900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1141200000, "total_liabilities": 1345500000, "total_debt": 5000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 135600000, "total_equity": 459800000, "shares_outstanding": 41205000, "operating_cash_flow": -52300000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49300000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100900000, "free_cash_flow": -3700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55800000", "ebitda": "-30300000", "netIncome": "-75300000", "grossProfit": "71100000", "depreciation": "None", "totalRevenue": "341700000", "costOfRevenue": "270600000", "interestIncome": "None", "incomeBeforeTax": "-71700000", "interestExpense": "15900000", "operatingIncome": "-53600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "97200000", "inventory": "392500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1805300000", "longTermDebt": "None", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "119500000", "reportedCurrency": "USD", "retainedEarnings": "135600000", "totalLiabilities": "1345500000", "otherCurrentAssets": "28400000", "totalCurrentAssets": "627800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1177495961", "currentAccountsPayable": "85900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "913700000", "totalShareholderEquity": "459800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111300000", "totalCurrentLiabilities": "204300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1141200000", "cashAndShortTermInvestments": "38300000", "commonStockSharesOutstanding": "41205000", "intangibleAssetsExcludingGoodwill": "119500000", "cashAndCashEquivalentsAtCarryingValue": "38300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75300000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7800000", "operatingCashflow": "-52300000", "capitalExpenditures": "48600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100900000", "cashflowFromInvestment": "-49300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "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": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 233600000, "cost_of_revenue": 189500000, "gross_profit": 44100000, "ebit": 3700000, "ebitda": 29600000, "pretax_income": -9400000, "tax_provision": -6900000, "net_income": -2500000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38700000, "total_current_assets": 600900000, "total_assets": 1816900000, "short_term_debt": 5000000, "long_term_debt": null, "total_debt": 5000000, "total_liabilities": 1295900000, "total_equity": 521000000, "shares_outstanding": 41152000, "goodwill_and_intangibles": 208700000 }, "cash_flow": { "operating_cash_flow": -13400000, "capital_expenditure": 77300000, "free_cash_flow": 63900000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239480, "ticker_id": 765, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3700000", "ebitda": "29600000", "netIncome": "-2500000", "grossProfit": "44100000", "depreciation": "None", "totalRevenue": "233600000", "costOfRevenue": "189500000", "interestIncome": "None", "incomeBeforeTax": "-9400000", "interestExpense": "13100000", "operatingIncome": "3900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "40200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "88800000", "inventory": "399500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1816900000", "longTermDebt": "None", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "119900000", "reportedCurrency": "USD", "retainedEarnings": "220900000", "totalLiabilities": "1295900000", "otherCurrentAssets": "33400000", "totalCurrentAssets": "600900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215900000", "currentAccountsPayable": "116800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "805300000", "totalShareholderEquity": "521000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136300000", "totalCurrentLiabilities": "274600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1021300000", "cashAndShortTermInvestments": "38700000", "commonStockSharesOutstanding": "41152000", "intangibleAssetsExcludingGoodwill": "119900000", "cashAndCashEquivalentsAtCarryingValue": "38700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2500000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-54600000", "operatingCashflow": "-13400000", "capitalExpenditures": "77300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74100000", "cashflowFromInvestment": "-79500000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233600000, "cost_of_revenue": 189500000, "gross_profit": 44100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3700000, "depreciation_amortisation": 25900000, "ebitda": 29600000, "interest_expense": 13100000, "interest_income": null, "other_non_operating": null, "pretax_income": -9400000, "tax_provision": -6900000, "effective_tax_rate": null, "net_income": -2500000, "net_income_continuing_ops": null, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38700000, "short_term_investments": null, "net_receivables": 129300000, "inventory": 399500000, "other_current_assets": null, "total_current_assets": 600900000, "net_ppe": null, "goodwill": 88800000, "intangible_assets": 119900000, "goodwill_and_intangibles": 208700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1215900000, "total_assets": 1816900000, "short_term_debt": 5000000, "accounts_payable": 116800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021300000, "total_liabilities": 1295900000, "total_debt": 5000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 220900000, "total_equity": 521000000, "shares_outstanding": 41152000, "operating_cash_flow": -13400000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79500000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74100000, "free_cash_flow": 63900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3700000", "ebitda": "29600000", "netIncome": "-2500000", "grossProfit": "44100000", "depreciation": "None", "totalRevenue": "233600000", "costOfRevenue": "189500000", "interestIncome": "None", "incomeBeforeTax": "-9400000", "interestExpense": "13100000", "operatingIncome": "3900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "40200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "88800000", "inventory": "399500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1816900000", "longTermDebt": "None", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "119900000", "reportedCurrency": "USD", "retainedEarnings": "220900000", "totalLiabilities": "1295900000", "otherCurrentAssets": "33400000", "totalCurrentAssets": "600900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215900000", "currentAccountsPayable": "116800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "805300000", "totalShareholderEquity": "521000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136300000", "totalCurrentLiabilities": "274600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1021300000", "cashAndShortTermInvestments": "38700000", "commonStockSharesOutstanding": "41152000", "intangibleAssetsExcludingGoodwill": "119900000", "cashAndCashEquivalentsAtCarryingValue": "38700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2500000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-54600000", "operatingCashflow": "-13400000", "capitalExpenditures": "77300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74100000", "cashflowFromInvestment": "-79500000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "income_statement": { "revenue": 207600000, "cost_of_revenue": 173000000, "gross_profit": 34600000, "ebit": 7900000, "ebitda": 32200000, "pretax_income": -6400000, "tax_provision": -42800000, "net_income": 36400000, "net_income_to_common": 36400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58000000, "total_current_assets": 532100000, "total_assets": 1732600000, "short_term_debt": 5000000, "long_term_debt": null, "total_debt": 5000000, "total_liabilities": 1195900000, "total_equity": 536700000, "shares_outstanding": 41142000, "goodwill_and_intangibles": 223200000 }, "cash_flow": { "operating_cash_flow": -22600000, "capital_expenditure": 35200000, "free_cash_flow": 12600000, "dividends_paid": 6100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239482, "ticker_id": 765, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:41.360711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7900000", "ebitda": "32200000", "netIncome": "36400000", "grossProfit": "34600000", "depreciation": "None", "totalRevenue": "207600000", "costOfRevenue": "173000000", "interestIncome": "None", "incomeBeforeTax": "-6400000", "interestExpense": "14300000", "operatingIncome": "-600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-42800000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "35200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "103300000", "inventory": "340100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1732600000", "longTermDebt": "None", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "119900000", "reportedCurrency": "USD", "retainedEarnings": "225800000", "totalLiabilities": "1195900000", "otherCurrentAssets": "38200000", "totalCurrentAssets": "532100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1200500000", "currentAccountsPayable": "96900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "721000000", "totalShareholderEquity": "536700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123100000", "totalCurrentLiabilities": "246000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "949900000", "cashAndShortTermInvestments": "58000000", "commonStockSharesOutstanding": "41142000", "intangibleAssetsExcludingGoodwill": "119900000", "cashAndCashEquivalentsAtCarryingValue": "58000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36400000", "profitLoss": "None", "dividendPayout": "6100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-72200000", "operatingCashflow": "-22600000", "capitalExpenditures": "35200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113000000", "cashflowFromInvestment": "-56300000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207600000, "cost_of_revenue": 173000000, "gross_profit": 34600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7900000, "depreciation_amortisation": 24300000, "ebitda": 32200000, "interest_expense": 14300000, "interest_income": null, "other_non_operating": null, "pretax_income": -6400000, "tax_provision": -42800000, "effective_tax_rate": null, "net_income": 36400000, "net_income_continuing_ops": null, "net_income_to_common": 36400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58000000, "short_term_investments": null, "net_receivables": 95800000, "inventory": 340100000, "other_current_assets": null, "total_current_assets": 532100000, "net_ppe": null, "goodwill": 103300000, "intangible_assets": 119900000, "goodwill_and_intangibles": 223200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1200500000, "total_assets": 1732600000, "short_term_debt": 5000000, "accounts_payable": 96900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 949900000, "total_liabilities": 1195900000, "total_debt": 5000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225800000, "total_equity": 536700000, "shares_outstanding": 41142000, "operating_cash_flow": -22600000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56300000, "dividends_paid": 6100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113000000, "free_cash_flow": 12600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7900000", "ebitda": "32200000", "netIncome": "36400000", "grossProfit": "34600000", "depreciation": "None", "totalRevenue": "207600000", "costOfRevenue": "173000000", "interestIncome": "None", "incomeBeforeTax": "-6400000", "interestExpense": "14300000", "operatingIncome": "-600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-42800000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "35200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "103300000", "inventory": "340100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1732600000", "longTermDebt": "None", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "119900000", "reportedCurrency": "USD", "retainedEarnings": "225800000", "totalLiabilities": "1195900000", "otherCurrentAssets": "38200000", "totalCurrentAssets": "532100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1200500000", "currentAccountsPayable": "96900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "721000000", "totalShareholderEquity": "536700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123100000", "totalCurrentLiabilities": "246000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "949900000", "cashAndShortTermInvestments": "58000000", "commonStockSharesOutstanding": "41142000", "intangibleAssetsExcludingGoodwill": "119900000", "cashAndCashEquivalentsAtCarryingValue": "58000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36400000", "profitLoss": "None", "dividendPayout": "6100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-72200000", "operatingCashflow": "-22600000", "capitalExpenditures": "35200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113000000", "cashflowFromInvestment": "-56300000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }