{ "ticker": { "uuid": "66820619-c6b0-4939-a4aa-e997fda5a52b", "symbol": "WEST", "name": "Westrock Coffee Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/66820619-c6b0-4939-a4aa-e997fda5a52b/", "api_url": "https://sharemaestro.com/factors/api/tickers/66820619-c6b0-4939-a4aa-e997fda5a52b/" }, "ticker_metadata": { "id": 8919, "uuid": "66820619-c6b0-4939-a4aa-e997fda5a52b", "symbol": "WEST", "name": "Westrock Coffee Company", "asset_type": "equity", "market_cap": 783390000, "stock_exchange_id": 2, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Andalay Solar, Inc. designs, manufactures, markets and sells solar energy systems and solar panels with integrated microinverters in the United States, Canada, the Caribbean and South America. The company is headquartered in San Jose, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "66820619-c6b0-4939-a4aa-e997fda5a52b", "symbol": "WEST", "name": "Westrock Coffee Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/66820619-c6b0-4939-a4aa-e997fda5a52b/", "api_url": "https://sharemaestro.com/factors/api/tickers/66820619-c6b0-4939-a4aa-e997fda5a52b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.28, "quality": 0.02, "momentum": 0.32, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 7.54, "market_cap": 735459140, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0335, "shareholder_yield": 0, "roe": -0.2834, "piotroski_f_score": 2, "momentum_12_1": 0.2222, "volatility_252d": 0.6791 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:31.051773+00:00", "batch_id": "" }, "size": { "price_close": 7.54, "market_cap": 735459140, "market_cap_usd": 735459140, "enterprise_value": 1215971140, "shares_outstanding": 97541000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.9048, "ptbv_ratio": 23.074, "ps_ratio": 0.5728, "pcf_ratio": null, "pfcf_ratio": 15.9671, "ev_ebitda": 29.8142, "ev_ebit": -61.2271, "ev_sales": 0.947, "ev_fcf": 26.3991, "earnings_yield": null, "fcf_yield": 0.0379, "price_to_sales": 0.5728, "price_to_book": 2.9048, "price_to_cashflow": null, "ebitda_to_ev": 0.0335, "sales_yield": 1.0559 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1304, "operating_margin": -0.0155, "net_margin": -0.0559, "ebitda_margin": 0.0318, "fcf_margin": 0.0359, "roe": -0.2834, "roa": -0.0643, "roic": -0.0203, "roc_greenblatt": null, "asset_turnover": 1.1507, "cash_conversion": -0.6419, "accruals_ratio": -0.0566, "sbc_to_revenue": 0.0101, "piotroski_f_score": 2, "altman_z_score": 0.9117, "earnings_stability_5y": 0.3074, "revenue_stability_5y": 0.2546, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1501, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.407, "net_debt_to_ebitda": 11.7816, "debt_to_assets": 0.4683, "interest_coverage": -0.3759, "current_ratio": 0.972, "quick_ratio": 0.4612, "net_debt": 480512000, "local_beta": 0.001, "volatility_252d": 0.6791, "volatility_60d": 1.5777, "max_drawdown_12m": -0.4549, "risk_adjusted_momentum": 0.3272 }, "growth": { "revenue_growth_1y": 0.4724, "revenue_growth_3y_cagr": 0.1106, "revenue_growth_5y_cagr": 0.1663, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4813, "book_value_growth_1y": -0.3111, "revenue_growth": 0.4724, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0861, "price_return_3m": 0.9333, "price_return_6m": 0.871, "price_return_9m": 0.4335, "price_return_12m": 0.117, "price_return_12m_ex1m": 0.2222, "momentum_6m": 0.871, "momentum_12m": 0.117, "momentum_12_1": 0.2222, "distance_from_52w_high": -0.1077, "distance_from_52w_low": 0.9483, "relative_strength": -0.0409 }, "raw_ttm": { "revenue_ttm": 1283981000, "gross_profit_ttm": 167459000, "ebit_ttm": -19860001, "ebitda_ttm": 40784999, "net_income_ttm": -71760000, "eps_diluted_ttm": -0.7357, "operating_cash_flow_ttm": -8656000, "capital_expenditure_ttm": 54717000, "fcf_ttm": 46061000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52839000, "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_current_liabilities": 353932000, "net_ppe": null, "total_assets": 1115801000, "total_debt": 522553000, "total_equity": 253188000, "net_working_capital": 34305000, "book_value_per_share": 2.5957, "retained_earnings": -542903000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 31874000, "tangible_book_per_share": 0.3268 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 63, "rank_ptbv": 92, "rank_ps": 16, "rank_pcf": 50, "rank_ev_ebitda": 86, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 74, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 87, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 90, "rank_fcf_margin": 82, "rank_piotroski": 99, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 56 }, "composites": { "value_composite": 72, "quality_composite": 98, "momentum_composite": 68, "growth_composite": 15, "yield_composite": 100, "svqf_composite": 74, "vc1_composite": 70, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.0748, "os_score": 0.06, "value_percentile": 0.28, "quality_percentile": 0.02, "momentum_percentile": 0.32, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3255, "ticker_id": 8919, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:31.051773+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.54, "market_cap": 735459140, "market_cap_usd": 735459140, "enterprise_value": 1215971140, "shares_outstanding": 97541000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.90479462, "ptbv_ratio": 23.07395181, "ps_ratio": 0.57279597, "pcf_ratio": null, "pfcf_ratio": 15.96706845, "ev_ebitda": 29.81417604, "ev_ebit": -61.22714395, "ev_sales": 0.94703204, "ev_fcf": 26.39914765, "earnings_yield": null, "fcf_yield": 0.03788001, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13042171, "operating_margin": -0.01546752, "net_margin": -0.05588868, "ebitda_margin": 0.03176449, "fcf_margin": 0.03587358, "roe": -0.28342575, "roa": -0.06431254, "roic": -0.02030121, "roc_greenblatt": null, "asset_turnover": 1.1507258, "cash_conversion": -0.6418757, "accruals_ratio": -0.05655489, "sbc_to_revenue": 0.01008738, "debt_to_equity": 3.40700586, "net_debt_to_ebitda": 11.78158666, "debt_to_assets": 0.46832096, "interest_coverage": -0.37585876, "current_ratio": 0.97198332, "quick_ratio": 0.46115921, "net_debt": 480512000, "revenue_growth_1y": 0.47241813, "revenue_growth_3y_cagr": 0.11063038, "revenue_growth_5y_cagr": 0.16634444, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.48134761, "book_value_growth_1y": -0.31110941, "piotroski_f_score": 2, "altman_z_score": 0.9116994, "earnings_stability_5y": 0.307366, "revenue_stability_5y": 0.254574, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08606061, "price_return_3m": 0.93333333, "price_return_6m": 0.87096774, "price_return_9m": 0.43346008, "price_return_12m": 0.11703704, "price_return_12m_ex1m": 0.22222222, "distance_from_52w_high": -0.10769231, "distance_from_52w_low": 0.94832041, "relative_strength": -0.04090401, "local_beta": 0.001, "volatility_252d": 0.67908, "volatility_60d": 1.577692, "max_drawdown_12m": -0.45492958, "revenue_ttm": 1283981000, "gross_profit_ttm": 167459000, "ebit_ttm": -19860001, "ebitda_ttm": 40784999, "net_income_ttm": -71760000, "eps_diluted_ttm": -0.73569063, "operating_cash_flow_ttm": -8656000, "capital_expenditure_ttm": 54717000, "fcf_ttm": 46061000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52839000, "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_current_liabilities": 353932000, "net_ppe": null, "total_assets": 1115801000, "total_debt": 522553000, "total_equity": 253188000, "net_working_capital": 34305000, "book_value_per_share": 2.59570847, "retained_earnings": -542903000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 31874000, "tangible_book_per_share": 0.32677541, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 63, "rank_ptbv": 92, "rank_ps": 16, "rank_pcf": 50, "rank_ev_ebitda": 86, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 74, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 87, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 90, "rank_fcf_margin": 82, "rank_piotroski": 99, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 56, "value_composite": 72, "quality_composite": 98, "momentum_composite": 68, "growth_composite": 15, "yield_composite": 100, "svqf_composite": 74, "vc1_composite": 70, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.54, "os": 0.06, "value": 0.28, "quality": 0.02, "momentum": 0.32, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.2834, "momentum_12_1": 0.2222, "complete_fields": { "id": 3255, "ticker_id": 8919, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:31.051773+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.54, "market_cap": 735459140, "market_cap_usd": 735459140, "enterprise_value": 1215971140, "shares_outstanding": 97541000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.90479462, "ptbv_ratio": 23.07395181, "ps_ratio": 0.57279597, "pcf_ratio": null, "pfcf_ratio": 15.96706845, "ev_ebitda": 29.81417604, "ev_ebit": -61.22714395, "ev_sales": 0.94703204, "ev_fcf": 26.39914765, "earnings_yield": null, "fcf_yield": 0.03788001, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13042171, "operating_margin": -0.01546752, "net_margin": -0.05588868, "ebitda_margin": 0.03176449, "fcf_margin": 0.03587358, "roe": -0.28342575, "roa": -0.06431254, "roic": -0.02030121, "roc_greenblatt": null, "asset_turnover": 1.1507258, "cash_conversion": -0.6418757, "accruals_ratio": -0.05655489, "sbc_to_revenue": 0.01008738, "debt_to_equity": 3.40700586, "net_debt_to_ebitda": 11.78158666, "debt_to_assets": 0.46832096, "interest_coverage": -0.37585876, "current_ratio": 0.97198332, "quick_ratio": 0.46115921, "net_debt": 480512000, "revenue_growth_1y": 0.47241813, "revenue_growth_3y_cagr": 0.11063038, "revenue_growth_5y_cagr": 0.16634444, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.48134761, "book_value_growth_1y": -0.31110941, "piotroski_f_score": 2, "altman_z_score": 0.9116994, "earnings_stability_5y": 0.307366, "revenue_stability_5y": 0.254574, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08606061, "price_return_3m": 0.93333333, "price_return_6m": 0.87096774, "price_return_9m": 0.43346008, "price_return_12m": 0.11703704, "price_return_12m_ex1m": 0.22222222, "distance_from_52w_high": -0.10769231, "distance_from_52w_low": 0.94832041, "relative_strength": -0.04090401, "local_beta": 0.001, "volatility_252d": 0.67908, "volatility_60d": 1.577692, "max_drawdown_12m": -0.45492958, "revenue_ttm": 1283981000, "gross_profit_ttm": 167459000, "ebit_ttm": -19860001, "ebitda_ttm": 40784999, "net_income_ttm": -71760000, "eps_diluted_ttm": -0.73569063, "operating_cash_flow_ttm": -8656000, "capital_expenditure_ttm": 54717000, "fcf_ttm": 46061000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52839000, "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_current_liabilities": 353932000, "net_ppe": null, "total_assets": 1115801000, "total_debt": 522553000, "total_equity": 253188000, "net_working_capital": 34305000, "book_value_per_share": 2.59570847, "retained_earnings": -542903000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 31874000, "tangible_book_per_share": 0.32677541, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 63, "rank_ptbv": 92, "rank_ps": 16, "rank_pcf": 50, "rank_ev_ebitda": 86, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 74, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 87, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 90, "rank_fcf_margin": 82, "rank_piotroski": 99, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 56, "value_composite": 72, "quality_composite": 98, "momentum_composite": 68, "growth_composite": 15, "yield_composite": 100, "svqf_composite": 74, "vc1_composite": 70, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 1188952000, "cost_of_revenue": 1066304000, "gross_profit": 122648000, "ebit": -62821000, "ebitda": -6985000, "pretax_income": -92193000, "tax_provision": -1748000, "net_income": -90445000, "net_income_to_common": -90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 523463000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 95351000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": -19014000, "capital_expenditure": 88800000, "free_cash_flow": 69786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200378, "ticker_id": 8919, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62821000", "ebitda": "-6985000", "netIncome": "-90445000", "grossProfit": "122648000", "depreciation": "None", "totalRevenue": "1188952000", "costOfRevenue": "1066304000", "interestIncome": "None", "incomeBeforeTax": "-92193000", "interestExpense": "55747000", "operatingIncome": "-62821000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1748000", "reportedCurrency": "USD", "netInterestIncome": "-55747000", "nonInterestIncome": "None", "operatingExpenses": "185469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1066304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55836000", "sellingGeneralAndAdministrative": "185469000", "netIncomeFromContinuingOperations": "-90445000" }, "balance": { "goodwill": "116111000", "inventory": "199802000", "commonStock": "969000", "currentDebt": "None", "investments": "None", "totalAssets": "1175978000", "longTermDebt": "421542000", "shortTermDebt": "101921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "107141000", "reportedCurrency": "USD", "retainedEarnings": "-534370000", "totalLiabilities": "904343000", "otherCurrentAssets": "52583000", "totalCurrentAssets": "396359000", "currentLongTermDebt": "101921000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779619000", "currentAccountsPayable": "91175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581609000", "totalShareholderEquity": "271635000", "capitalLeaseObligations": "58146000", "otherCurrentLiabilities": "220534000", "totalCurrentLiabilities": "413630000", "otherNonCurrentLiabilities": "865000", "totalNonCurrentLiabilities": "490713000", "cashAndShortTermInvestments": "49875000", "commonStockSharesOutstanding": "95351000", "intangibleAssetsExcludingGoodwill": "107141000", "cashAndCashEquivalentsAtCarryingValue": "49875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-46903000", "operatingCashflow": "-19014000", "capitalExpenditures": "88800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136714000", "cashflowFromInvestment": "-82176000", "stockBasedCompensation": "14552000", "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": "55836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1188952000, "cost_of_revenue": 1066304000, "gross_profit": 122648000, "research_and_development": null, "selling_general_admin": 185469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62821000, "depreciation_amortisation": 55836000, "ebitda": -6985000, "interest_expense": 55747000, "interest_income": null, "other_non_operating": null, "pretax_income": -92193000, "tax_provision": -1748000, "effective_tax_rate": null, "net_income": -90445000, "net_income_continuing_ops": -90445000, "net_income_to_common": -90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49875000, "short_term_investments": null, "net_receivables": 94099000, "inventory": 199802000, "other_current_assets": null, "total_current_assets": 396359000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 107141000, "goodwill_and_intangibles": 223252000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 779619000, "total_assets": 1175978000, "short_term_debt": 101921000, "accounts_payable": 91175000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413630000, "long_term_debt": 421542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490713000, "total_liabilities": 904343000, "total_debt": 523463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -534370000, "total_equity": 271635000, "shares_outstanding": 95351000, "operating_cash_flow": -19014000, "stock_based_compensation": 14552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 136714000, "free_cash_flow": 69786000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62821000", "ebitda": "-6985000", "netIncome": "-90445000", "grossProfit": "122648000", "depreciation": "None", "totalRevenue": "1188952000", "costOfRevenue": "1066304000", "interestIncome": "None", "incomeBeforeTax": "-92193000", "interestExpense": "55747000", "operatingIncome": "-62821000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1748000", "reportedCurrency": "USD", "netInterestIncome": "-55747000", "nonInterestIncome": "None", "operatingExpenses": "185469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1066304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55836000", "sellingGeneralAndAdministrative": "185469000", "netIncomeFromContinuingOperations": "-90445000" }, "balance": { "goodwill": "116111000", "inventory": "199802000", "commonStock": "969000", "currentDebt": "None", "investments": "None", "totalAssets": "1175978000", "longTermDebt": "421542000", "shortTermDebt": "101921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "107141000", "reportedCurrency": "USD", "retainedEarnings": "-534370000", "totalLiabilities": "904343000", "otherCurrentAssets": "52583000", "totalCurrentAssets": "396359000", "currentLongTermDebt": "101921000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779619000", "currentAccountsPayable": "91175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581609000", "totalShareholderEquity": "271635000", "capitalLeaseObligations": "58146000", "otherCurrentLiabilities": "220534000", "totalCurrentLiabilities": "413630000", "otherNonCurrentLiabilities": "865000", "totalNonCurrentLiabilities": "490713000", "cashAndShortTermInvestments": "49875000", "commonStockSharesOutstanding": "95351000", "intangibleAssetsExcludingGoodwill": "107141000", "cashAndCashEquivalentsAtCarryingValue": "49875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-46903000", "operatingCashflow": "-19014000", "capitalExpenditures": "88800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136714000", "cashflowFromInvestment": "-82176000", "stockBasedCompensation": "14552000", "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": "55836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 850726000, "cost_of_revenue": 696952000, "gross_profit": 153774000, "ebit": -42522000, "ebitda": -7777000, "pretax_income": -76378000, "tax_provision": 3728000, "net_income": -80298000, "net_income_to_common": -80298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26151000, "total_current_assets": 333643000, "total_assets": 1101780000, "short_term_debt": 68716000, "long_term_debt": 375586000, "total_debt": 444302000, "total_liabilities": 730448000, "total_equity": 371332000, "shares_outstanding": 89795000, "goodwill_and_intangibles": 230990000 }, "cash_flow": { "operating_cash_flow": -13243000, "capital_expenditure": 159625000, "free_cash_flow": 146382000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200383, "ticker_id": 8919, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42522000", "ebitda": "-7777000", "netIncome": "-80298000", "grossProfit": "153774000", "depreciation": "None", "totalRevenue": "850726000", "costOfRevenue": "696952000", "interestIncome": "None", "incomeBeforeTax": "-76378000", "interestExpense": "33856000", "operatingIncome": "-49124000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3728000", "reportedCurrency": "USD", "netInterestIncome": "-33856000", "nonInterestIncome": "None", "operatingExpenses": "202898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34745000", "sellingGeneralAndAdministrative": "184237000", "netIncomeFromContinuingOperations": "-80298000" }, "balance": { "goodwill": "116111000", "inventory": "163323000", "commonStock": "942000", "currentDebt": "None", "investments": "None", "totalAssets": "1101780000", "longTermDebt": "375586000", "shortTermDebt": "68716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "114879000", "reportedCurrency": "USD", "retainedEarnings": "-442922000", "totalLiabilities": "730448000", "otherCurrentAssets": "44603000", "totalCurrentAssets": "333643000", "currentLongTermDebt": "68716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "768137000", "currentAccountsPayable": "84255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504994000", "totalShareholderEquity": "371332000", "capitalLeaseObligations": "60692000", "otherCurrentLiabilities": "124899000", "totalCurrentLiabilities": "277870000", "otherNonCurrentLiabilities": "1346000", "totalNonCurrentLiabilities": "452578000", "cashAndShortTermInvestments": "26151000", "commonStockSharesOutstanding": "89795000", "intangibleAssetsExcludingGoodwill": "114879000", "cashAndCashEquivalentsAtCarryingValue": "26151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80298000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6558000", "operatingCashflow": "-13243000", "capitalExpenditures": "159625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156630000", "cashflowFromInvestment": "-145923000", "stockBasedCompensation": "11608000", "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": "34745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 850726000, "cost_of_revenue": 696952000, "gross_profit": 153774000, "research_and_development": null, "selling_general_admin": 184237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42522000, "depreciation_amortisation": 34745000, "ebitda": -7777000, "interest_expense": 33856000, "interest_income": null, "other_non_operating": null, "pretax_income": -76378000, "tax_provision": 3728000, "effective_tax_rate": null, "net_income": -80298000, "net_income_continuing_ops": -80298000, "net_income_to_common": -80298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26151000, "short_term_investments": null, "net_receivables": 99566000, "inventory": 163323000, "other_current_assets": null, "total_current_assets": 333643000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 114879000, "goodwill_and_intangibles": 230990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 768137000, "total_assets": 1101780000, "short_term_debt": 68716000, "accounts_payable": 84255000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277870000, "long_term_debt": 375586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 452578000, "total_liabilities": 730448000, "total_debt": 444302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -442922000, "total_equity": 371332000, "shares_outstanding": 89795000, "operating_cash_flow": -13243000, "stock_based_compensation": 11608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145923000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156630000, "free_cash_flow": 146382000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42522000", "ebitda": "-7777000", "netIncome": "-80298000", "grossProfit": "153774000", "depreciation": "None", "totalRevenue": "850726000", "costOfRevenue": "696952000", "interestIncome": "None", "incomeBeforeTax": "-76378000", "interestExpense": "33856000", "operatingIncome": "-49124000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3728000", "reportedCurrency": "USD", "netInterestIncome": "-33856000", "nonInterestIncome": "None", "operatingExpenses": "202898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34745000", "sellingGeneralAndAdministrative": "184237000", "netIncomeFromContinuingOperations": "-80298000" }, "balance": { "goodwill": "116111000", "inventory": "163323000", "commonStock": "942000", "currentDebt": "None", "investments": "None", "totalAssets": "1101780000", "longTermDebt": "375586000", "shortTermDebt": "68716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "114879000", "reportedCurrency": "USD", "retainedEarnings": "-442922000", "totalLiabilities": "730448000", "otherCurrentAssets": "44603000", "totalCurrentAssets": "333643000", "currentLongTermDebt": "68716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "768137000", "currentAccountsPayable": "84255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504994000", "totalShareholderEquity": "371332000", "capitalLeaseObligations": "60692000", "otherCurrentLiabilities": "124899000", "totalCurrentLiabilities": "277870000", "otherNonCurrentLiabilities": "1346000", "totalNonCurrentLiabilities": "452578000", "cashAndShortTermInvestments": "26151000", "commonStockSharesOutstanding": "89795000", "intangibleAssetsExcludingGoodwill": "114879000", "cashAndCashEquivalentsAtCarryingValue": "26151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80298000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6558000", "operatingCashflow": "-13243000", "capitalExpenditures": "159625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156630000", "cashflowFromInvestment": "-145923000", "stockBasedCompensation": "11608000", "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": "34745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 864714000, "cost_of_revenue": 724856000, "gross_profit": 139858000, "ebit": -11668000, "ebitda": 14916000, "pretax_income": -40925000, "tax_provision": -6358000, "net_income": -34582000, "net_income_to_common": -34582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37196000, "total_current_assets": 313050000, "total_assets": 971514000, "short_term_debt": 53505000, "long_term_debt": 223092000, "total_debt": 276597000, "total_liabilities": 583558000, "total_equity": 387956000, "shares_outstanding": 80684000, "goodwill_and_intangibles": 239056000 }, "cash_flow": { "operating_cash_flow": -64064000, "capital_expenditure": 164784000, "free_cash_flow": 100720000, "dividends_paid": 6268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200388, "ticker_id": 8919, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11668000", "ebitda": "14916000", "netIncome": "-34582000", "grossProfit": "139858000", "depreciation": "None", "totalRevenue": "864714000", "costOfRevenue": "724856000", "interestIncome": "None", "incomeBeforeTax": "-40925000", "interestExpense": "29157000", "operatingIncome": "-20429000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6358000", "reportedCurrency": "USD", "netInterestIncome": "-26448000", "nonInterestIncome": "None", "operatingExpenses": "160287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26584000", "sellingGeneralAndAdministrative": "142121000", "netIncomeFromContinuingOperations": "-46435000" }, "balance": { "goodwill": "116111000", "inventory": "149921000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "971514000", "longTermDebt": "223092000", "shortTermDebt": "53505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "122945000", "reportedCurrency": "USD", "retainedEarnings": "-362624000", "totalLiabilities": "583558000", "otherCurrentAssets": "26775000", "totalCurrentAssets": "313050000", "currentLongTermDebt": "53505000", "longTermInvestments": "None", "shortTermInvestments": "-644000", "currentNetReceivables": "99158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658464000", "currentAccountsPayable": "69106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340151000", "totalShareholderEquity": "387956000", "capitalLeaseObligations": "63554000", "otherCurrentLiabilities": "117024000", "totalCurrentLiabilities": "239635000", "otherNonCurrentLiabilities": "1629000", "totalNonCurrentLiabilities": "343923000", "cashAndShortTermInvestments": "37196000", "commonStockSharesOutstanding": "80684000", "intangibleAssetsExcludingGoodwill": "122945000", "cashAndCashEquivalentsAtCarryingValue": "37196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34567000", "profitLoss": "None", "dividendPayout": "6268000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "915000", "operatingCashflow": "-64064000", "capitalExpenditures": "164784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "244214000", "cashflowFromInvestment": "-168355000", "stockBasedCompensation": "8708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 864714000, "cost_of_revenue": 724856000, "gross_profit": 139858000, "research_and_development": null, "selling_general_admin": 142121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11668000, "depreciation_amortisation": 26584000, "ebitda": 14916000, "interest_expense": 29157000, "interest_income": null, "other_non_operating": null, "pretax_income": -40925000, "tax_provision": -6358000, "effective_tax_rate": null, "net_income": -34582000, "net_income_continuing_ops": -46435000, "net_income_to_common": -34582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37196000, "short_term_investments": -644000, "net_receivables": 99158000, "inventory": 149921000, "other_current_assets": null, "total_current_assets": 313050000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 122945000, "goodwill_and_intangibles": 239056000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 658464000, "total_assets": 971514000, "short_term_debt": 53505000, "accounts_payable": 69106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239635000, "long_term_debt": 223092000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 343923000, "total_liabilities": 583558000, "total_debt": 276597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -362624000, "total_equity": 387956000, "shares_outstanding": 80684000, "operating_cash_flow": -64064000, "stock_based_compensation": 8708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168355000, "dividends_paid": 6268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 244214000, "free_cash_flow": 100720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11668000", "ebitda": "14916000", "netIncome": "-34582000", "grossProfit": "139858000", "depreciation": "None", "totalRevenue": "864714000", "costOfRevenue": "724856000", "interestIncome": "None", "incomeBeforeTax": "-40925000", "interestExpense": "29157000", "operatingIncome": "-20429000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6358000", "reportedCurrency": "USD", "netInterestIncome": "-26448000", "nonInterestIncome": "None", "operatingExpenses": "160287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26584000", "sellingGeneralAndAdministrative": "142121000", "netIncomeFromContinuingOperations": "-46435000" }, "balance": { "goodwill": "116111000", "inventory": "149921000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "971514000", "longTermDebt": "223092000", "shortTermDebt": "53505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "122945000", "reportedCurrency": "USD", "retainedEarnings": "-362624000", "totalLiabilities": "583558000", "otherCurrentAssets": "26775000", "totalCurrentAssets": "313050000", "currentLongTermDebt": "53505000", "longTermInvestments": "None", "shortTermInvestments": "-644000", "currentNetReceivables": "99158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658464000", "currentAccountsPayable": "69106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340151000", "totalShareholderEquity": "387956000", "capitalLeaseObligations": "63554000", "otherCurrentLiabilities": "117024000", "totalCurrentLiabilities": "239635000", "otherNonCurrentLiabilities": "1629000", "totalNonCurrentLiabilities": "343923000", "cashAndShortTermInvestments": "37196000", "commonStockSharesOutstanding": "80684000", "intangibleAssetsExcludingGoodwill": "122945000", "cashAndCashEquivalentsAtCarryingValue": "37196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34567000", "profitLoss": "None", "dividendPayout": "6268000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "915000", "operatingCashflow": "-64064000", "capitalExpenditures": "164784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "244214000", "cashflowFromInvestment": "-168355000", "stockBasedCompensation": "8708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 867872000, "cost_of_revenue": 715107000, "gross_profit": 152765000, "ebit": -19853000, "ebitda": 4357000, "pretax_income": -55350000, "tax_provision": 111000, "net_income": -55185000, "net_income_to_common": -55185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16838000, "total_current_assets": 298099000, "total_assets": 746213000, "short_term_debt": 54409000, "long_term_debt": 162502000, "total_debt": 216911000, "total_liabilities": 459548000, "total_equity": 284205000, "shares_outstanding": 48444000, "goodwill_and_intangibles": 244885000 }, "cash_flow": { "operating_cash_flow": -56628000, "capital_expenditure": 63428000, "free_cash_flow": 6800000, "dividends_paid": 4380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200393, "ticker_id": 8919, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19853000", "ebitda": "4357000", "netIncome": "-55185000", "grossProfit": "152765000", "depreciation": "None", "totalRevenue": "867872000", "costOfRevenue": "715107000", "interestIncome": "None", "incomeBeforeTax": "-55350000", "interestExpense": "35497000", "operatingIncome": "8676000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "-35497000", "nonInterestIncome": "None", "operatingExpenses": "144089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-29675000", "costofGoodsAndServicesSold": "715107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24210000", "sellingGeneralAndAdministrative": "126385000", "netIncomeFromContinuingOperations": "-55461000" }, "balance": { "goodwill": "113999000", "inventory": "145836000", "commonStock": "750000", "currentDebt": "None", "investments": "None", "totalAssets": "746213000", "longTermDebt": "162502000", "shortTermDebt": "54409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "130886000", "reportedCurrency": "USD", "retainedEarnings": "-328042000", "totalLiabilities": "459548000", "otherCurrentAssets": "33786000", "totalCurrentAssets": "298099000", "currentLongTermDebt": "54409000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448114000", "currentAccountsPayable": "116675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185206000", "shortLongTermDebtTotal": "225335000", "totalShareholderEquity": "284205000", "capitalLeaseObligations": "8424000", "otherCurrentLiabilities": "45051000", "totalCurrentLiabilities": "216135000", "otherNonCurrentLiabilities": "66556000", "totalNonCurrentLiabilities": "243413000", "cashAndShortTermInvestments": "16838000", "commonStockSharesOutstanding": "48444000", "intangibleAssetsExcludingGoodwill": "130886000", "cashAndCashEquivalentsAtCarryingValue": "16838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55461000", "profitLoss": "None", "dividendPayout": "4380000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45083000", "operatingCashflow": "-56628000", "capitalExpenditures": "63428000", "changeInReceivables": "-16789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "134676000", "cashflowFromInvestment": "-74169000", "stockBasedCompensation": "2631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3879000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "232114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 867872000, "cost_of_revenue": 715107000, "gross_profit": 152765000, "research_and_development": null, "selling_general_admin": 126385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19853000, "depreciation_amortisation": 24210000, "ebitda": 4357000, "interest_expense": 35497000, "interest_income": null, "other_non_operating": null, "pretax_income": -55350000, "tax_provision": 111000, "effective_tax_rate": null, "net_income": -55185000, "net_income_continuing_ops": -55461000, "net_income_to_common": -55185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16838000, "short_term_investments": null, "net_receivables": 101639000, "inventory": 145836000, "other_current_assets": null, "total_current_assets": 298099000, "net_ppe": null, "goodwill": 113999000, "intangible_assets": 130886000, "goodwill_and_intangibles": 244885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448114000, "total_assets": 746213000, "short_term_debt": 54409000, "accounts_payable": 116675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216135000, "long_term_debt": 162502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243413000, "total_liabilities": 459548000, "total_debt": 216911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328042000, "total_equity": 284205000, "shares_outstanding": 48444000, "operating_cash_flow": -56628000, "stock_based_compensation": 2631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74169000, "dividends_paid": 4380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134676000, "free_cash_flow": 6800000, "net_change_in_cash": 3879000 }, "raw_data": { "income": { "ebit": "-19853000", "ebitda": "4357000", "netIncome": "-55185000", "grossProfit": "152765000", "depreciation": "None", "totalRevenue": "867872000", "costOfRevenue": "715107000", "interestIncome": "None", "incomeBeforeTax": "-55350000", "interestExpense": "35497000", "operatingIncome": "8676000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "-35497000", "nonInterestIncome": "None", "operatingExpenses": "144089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-29675000", "costofGoodsAndServicesSold": "715107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24210000", "sellingGeneralAndAdministrative": "126385000", "netIncomeFromContinuingOperations": "-55461000" }, "balance": { "goodwill": "113999000", "inventory": "145836000", "commonStock": "750000", "currentDebt": "None", "investments": "None", "totalAssets": "746213000", "longTermDebt": "162502000", "shortTermDebt": "54409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "130886000", "reportedCurrency": "USD", "retainedEarnings": "-328042000", "totalLiabilities": "459548000", "otherCurrentAssets": "33786000", "totalCurrentAssets": "298099000", "currentLongTermDebt": "54409000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448114000", "currentAccountsPayable": "116675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185206000", "shortLongTermDebtTotal": "225335000", "totalShareholderEquity": "284205000", "capitalLeaseObligations": "8424000", "otherCurrentLiabilities": "45051000", "totalCurrentLiabilities": "216135000", "otherNonCurrentLiabilities": "66556000", "totalNonCurrentLiabilities": "243413000", "cashAndShortTermInvestments": "16838000", "commonStockSharesOutstanding": "48444000", "intangibleAssetsExcludingGoodwill": "130886000", "cashAndCashEquivalentsAtCarryingValue": "16838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55461000", "profitLoss": "None", "dividendPayout": "4380000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45083000", "operatingCashflow": "-56628000", "capitalExpenditures": "63428000", "changeInReceivables": "-16789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "134676000", "cashflowFromInvestment": "-74169000", "stockBasedCompensation": "2631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3879000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "232114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 698144000, "cost_of_revenue": 552721000, "gross_profit": 145423000, "ebit": 7873000, "ebitda": 33374000, "pretax_income": -24676000, "tax_provision": -3368000, "net_income": -21947000, "net_income_to_common": -21947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19344000, "total_current_assets": 238006000, "total_assets": 593020000, "short_term_debt": 47444000, "long_term_debt": 290364000, "total_debt": 337808000, "total_liabilities": 487147000, "total_equity": 103137000, "shares_outstanding": 34472000, "goodwill_and_intangibles": 222967000 }, "cash_flow": { "operating_cash_flow": 2877000, "capital_expenditure": 25436000, "free_cash_flow": 28313000, "dividends_paid": 162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200398, "ticker_id": 8919, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7873000", "ebitda": "33374000", "netIncome": "-21947000", "grossProfit": "145423000", "depreciation": "None", "totalRevenue": "698144000", "costOfRevenue": "552721000", "interestIncome": "None", "incomeBeforeTax": "-24676000", "interestExpense": "32549000", "operatingIncome": "7839000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3368000", "reportedCurrency": "USD", "netInterestIncome": "-32549000", "nonInterestIncome": "None", "operatingExpenses": "137584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "552721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25501000", "sellingGeneralAndAdministrative": "125606000", "netIncomeFromContinuingOperations": "-21308000" }, "balance": { "goodwill": "97053000", "inventory": "109166000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "593020000", "longTermDebt": "290364000", "shortTermDebt": "47444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "125914000", "reportedCurrency": "USD", "retainedEarnings": "-251725000", "totalLiabilities": "487147000", "otherCurrentAssets": "23701000", "totalCurrentAssets": "238006000", "currentLongTermDebt": "47444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355014000", "currentAccountsPayable": "80405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "127613000", "shortLongTermDebtTotal": "337808000", "totalShareholderEquity": "103137000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14021000", "totalCurrentLiabilities": "168240000", "otherNonCurrentLiabilities": "3028000", "totalNonCurrentLiabilities": "318907000", "cashAndShortTermInvestments": "19344000", "commonStockSharesOutstanding": "34472000", "intangibleAssetsExcludingGoodwill": "125914000", "cashAndCashEquivalentsAtCarryingValue": "19344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21308000", "profitLoss": "None", "dividendPayout": "162000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16543000", "operatingCashflow": "2877000", "capitalExpenditures": "25436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23839000", "cashflowFromInvestment": "-22647000", "stockBasedCompensation": "1223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 698144000, "cost_of_revenue": 552721000, "gross_profit": 145423000, "research_and_development": null, "selling_general_admin": 125606000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7873000, "depreciation_amortisation": 25501000, "ebitda": 33374000, "interest_expense": 32549000, "interest_income": null, "other_non_operating": null, "pretax_income": -24676000, "tax_provision": -3368000, "effective_tax_rate": null, "net_income": -21947000, "net_income_continuing_ops": -21308000, "net_income_to_common": -21947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19344000, "short_term_investments": null, "net_receivables": 85795000, "inventory": 109166000, "other_current_assets": null, "total_current_assets": 238006000, "net_ppe": null, "goodwill": 97053000, "intangible_assets": 125914000, "goodwill_and_intangibles": 222967000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 355014000, "total_assets": 593020000, "short_term_debt": 47444000, "accounts_payable": 80405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168240000, "long_term_debt": 290364000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318907000, "total_liabilities": 487147000, "total_debt": 337808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251725000, "total_equity": 103137000, "shares_outstanding": 34472000, "operating_cash_flow": 2877000, "stock_based_compensation": 1223000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22647000, "dividends_paid": 162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23839000, "free_cash_flow": 28313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7873000", "ebitda": "33374000", "netIncome": "-21947000", "grossProfit": "145423000", "depreciation": "None", "totalRevenue": "698144000", "costOfRevenue": "552721000", "interestIncome": "None", "incomeBeforeTax": "-24676000", "interestExpense": "32549000", "operatingIncome": "7839000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3368000", "reportedCurrency": "USD", "netInterestIncome": "-32549000", "nonInterestIncome": "None", "operatingExpenses": "137584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "552721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25501000", "sellingGeneralAndAdministrative": "125606000", "netIncomeFromContinuingOperations": "-21308000" }, "balance": { "goodwill": "97053000", "inventory": "109166000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "593020000", "longTermDebt": "290364000", "shortTermDebt": "47444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "125914000", "reportedCurrency": "USD", "retainedEarnings": "-251725000", "totalLiabilities": "487147000", "otherCurrentAssets": "23701000", "totalCurrentAssets": "238006000", "currentLongTermDebt": "47444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355014000", "currentAccountsPayable": "80405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "127613000", "shortLongTermDebtTotal": "337808000", "totalShareholderEquity": "103137000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14021000", "totalCurrentLiabilities": "168240000", "otherNonCurrentLiabilities": "3028000", "totalNonCurrentLiabilities": "318907000", "cashAndShortTermInvestments": "19344000", "commonStockSharesOutstanding": "34472000", "intangibleAssetsExcludingGoodwill": "125914000", "cashAndCashEquivalentsAtCarryingValue": "19344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21308000", "profitLoss": "None", "dividendPayout": "162000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16543000", "operatingCashflow": "2877000", "capitalExpenditures": "25436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23839000", "cashflowFromInvestment": "-22647000", "stockBasedCompensation": "1223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 550846000, "cost_of_revenue": 443644000, "gross_profit": 107202000, "ebit": -121181000, "ebitda": -97343000, "pretax_income": -146410000, "tax_provision": -17545000, "net_income": -129171000, "net_income_to_common": -129171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16890000, "total_current_assets": 187206000, "total_assets": 548140000, "short_term_debt": 38871000, "long_term_debt": 288843000, "total_debt": 327714000, "total_liabilities": 447218000, "total_equity": 98825000, "shares_outstanding": 34455000, "goodwill_and_intangibles": 229392000 }, "cash_flow": { "operating_cash_flow": -13450000, "capital_expenditure": 19472000, "free_cash_flow": 6022000, "dividends_paid": 4380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200402, "ticker_id": 8919, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-121181000", "ebitda": "-97343000", "netIncome": "-129171000", "grossProfit": "107202000", "depreciation": "None", "totalRevenue": "550846000", "costOfRevenue": "443644000", "interestIncome": "None", "incomeBeforeTax": "-146410000", "interestExpense": "25229000", "operatingIncome": "-120634000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17545000", "reportedCurrency": "USD", "netInterestIncome": "-25229000", "nonInterestIncome": "None", "operatingExpenses": "227836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23838000", "sellingGeneralAndAdministrative": "112948000", "netIncomeFromContinuingOperations": "-128865000" }, "balance": { "goodwill": "97053000", "inventory": "84377000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "548140000", "longTermDebt": "288843000", "shortTermDebt": "38871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "132339000", "reportedCurrency": "USD", "retainedEarnings": "-205570000", "totalLiabilities": "447218000", "otherCurrentAssets": "19785000", "totalCurrentAssets": "187206000", "currentLongTermDebt": "38871000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360934000", "currentAccountsPayable": "63517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126274000", "shortLongTermDebtTotal": "327714000", "totalShareholderEquity": "98825000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26906000", "totalCurrentLiabilities": "129294000", "otherNonCurrentLiabilities": "2769000", "totalNonCurrentLiabilities": "317924000", "cashAndShortTermInvestments": "16890000", "commonStockSharesOutstanding": "34455000", "intangibleAssetsExcludingGoodwill": "132339000", "cashAndCashEquivalentsAtCarryingValue": "16890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128865000", "profitLoss": "None", "dividendPayout": "4380000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "16869000", "operatingCashflow": "-13450000", "capitalExpenditures": "19472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442579000", "cashflowFromInvestment": "-411822000", "stockBasedCompensation": "1553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550846000, "cost_of_revenue": 443644000, "gross_profit": 107202000, "research_and_development": null, "selling_general_admin": 112948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -121181000, "depreciation_amortisation": 23838000, "ebitda": -97343000, "interest_expense": 25229000, "interest_income": null, "other_non_operating": null, "pretax_income": -146410000, "tax_provision": -17545000, "effective_tax_rate": null, "net_income": -129171000, "net_income_continuing_ops": -128865000, "net_income_to_common": -129171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16890000, "short_term_investments": null, "net_receivables": 66154000, "inventory": 84377000, "other_current_assets": null, "total_current_assets": 187206000, "net_ppe": null, "goodwill": 97053000, "intangible_assets": 132339000, "goodwill_and_intangibles": 229392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 360934000, "total_assets": 548140000, "short_term_debt": 38871000, "accounts_payable": 63517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129294000, "long_term_debt": 288843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 317924000, "total_liabilities": 447218000, "total_debt": 327714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205570000, "total_equity": 98825000, "shares_outstanding": 34455000, "operating_cash_flow": -13450000, "stock_based_compensation": 1553000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -411822000, "dividends_paid": 4380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 442579000, "free_cash_flow": 6022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-121181000", "ebitda": "-97343000", "netIncome": "-129171000", "grossProfit": "107202000", "depreciation": "None", "totalRevenue": "550846000", "costOfRevenue": "443644000", "interestIncome": "None", "incomeBeforeTax": "-146410000", "interestExpense": "25229000", "operatingIncome": "-120634000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17545000", "reportedCurrency": "USD", "netInterestIncome": "-25229000", "nonInterestIncome": "None", "operatingExpenses": "227836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23838000", "sellingGeneralAndAdministrative": "112948000", "netIncomeFromContinuingOperations": "-128865000" }, "balance": { "goodwill": "97053000", "inventory": "84377000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "548140000", "longTermDebt": "288843000", "shortTermDebt": "38871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "132339000", "reportedCurrency": "USD", "retainedEarnings": "-205570000", "totalLiabilities": "447218000", "otherCurrentAssets": "19785000", "totalCurrentAssets": "187206000", "currentLongTermDebt": "38871000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360934000", "currentAccountsPayable": "63517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126274000", "shortLongTermDebtTotal": "327714000", "totalShareholderEquity": "98825000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26906000", "totalCurrentLiabilities": "129294000", "otherNonCurrentLiabilities": "2769000", "totalNonCurrentLiabilities": "317924000", "cashAndShortTermInvestments": "16890000", "commonStockSharesOutstanding": "34455000", "intangibleAssetsExcludingGoodwill": "132339000", "cashAndCashEquivalentsAtCarryingValue": "16890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128865000", "profitLoss": "None", "dividendPayout": "4380000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "16869000", "operatingCashflow": "-13450000", "capitalExpenditures": "19472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442579000", "cashflowFromInvestment": "-411822000", "stockBasedCompensation": "1553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23838000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 308825000, "cost_of_revenue": 263057000, "gross_profit": 45768000, "ebit": 3158000, "ebitda": 19722000, "pretax_income": -6533000, "tax_provision": 2000000, "net_income": -8533000, "net_income_to_common": -8533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42041000, "total_current_assets": 344016000, "total_assets": 1115801000, "short_term_debt": 86262000, "long_term_debt": 436291000, "total_debt": 522553000, "total_liabilities": 862613000, "total_equity": 253188000, "shares_outstanding": 97541000, "goodwill_and_intangibles": 221314000 }, "cash_flow": { "operating_cash_flow": -11763000, "capital_expenditure": 7099000, "free_cash_flow": -4664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200376, "ticker_id": 8919, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3158000", "ebitda": "19722000", "netIncome": "-8533000", "grossProfit": "45768000", "depreciation": "None", "totalRevenue": "308825000", "costOfRevenue": "263057000", "interestIncome": "None", "incomeBeforeTax": "-6533000", "interestExpense": "9691000", "operatingIncome": "3158000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-13527000", "nonInterestIncome": "None", "operatingExpenses": "42610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16564000", "sellingGeneralAndAdministrative": "37846000", "netIncomeFromContinuingOperations": "-8533000" }, "balance": { "goodwill": "116111000", "inventory": "180797000", "commonStock": "976000", "currentDebt": "None", "investments": "None", "totalAssets": "1115801000", "longTermDebt": "436291000", "shortTermDebt": "86262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "105203000", "reportedCurrency": "USD", "retainedEarnings": "-542903000", "totalLiabilities": "862613000", "otherCurrentAssets": "38004000", "totalCurrentAssets": "344016000", "currentLongTermDebt": "81068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "771784999", "currentAccountsPayable": "85245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "583090000", "totalShareholderEquity": "253188000", "capitalLeaseObligations": "60537000", "otherCurrentLiabilities": "182425000", "totalCurrentLiabilities": "353932000", "otherNonCurrentLiabilities": "865000", "totalNonCurrentLiabilities": "508681000", "cashAndShortTermInvestments": "42041000", "commonStockSharesOutstanding": "97541000", "intangibleAssetsExcludingGoodwill": "105203000", "cashAndCashEquivalentsAtCarryingValue": "42041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8533000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "18301000", "operatingCashflow": "-11763000", "capitalExpenditures": "7099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14616000", "cashflowFromInvestment": "-2616000", "stockBasedCompensation": "1731000", "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": "16564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308825000, "cost_of_revenue": 263057000, "gross_profit": 45768000, "research_and_development": null, "selling_general_admin": 37846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3158000, "depreciation_amortisation": 16564000, "ebitda": 19722000, "interest_expense": 9691000, "interest_income": null, "other_non_operating": null, "pretax_income": -6533000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -8533000, "net_income_continuing_ops": -8533000, "net_income_to_common": -8533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42041000, "short_term_investments": null, "net_receivables": 83174000, "inventory": 180797000, "other_current_assets": null, "total_current_assets": 344016000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 105203000, "goodwill_and_intangibles": 221314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 771784999, "total_assets": 1115801000, "short_term_debt": 86262000, "accounts_payable": 85245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353932000, "long_term_debt": 436291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 508681000, "total_liabilities": 862613000, "total_debt": 522553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -542903000, "total_equity": 253188000, "shares_outstanding": 97541000, "operating_cash_flow": -11763000, "stock_based_compensation": 1731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14616000, "free_cash_flow": -4664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3158000", "ebitda": "19722000", "netIncome": "-8533000", "grossProfit": "45768000", "depreciation": "None", "totalRevenue": "308825000", "costOfRevenue": "263057000", "interestIncome": "None", "incomeBeforeTax": "-6533000", "interestExpense": "9691000", "operatingIncome": "3158000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-13527000", "nonInterestIncome": "None", "operatingExpenses": "42610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16564000", "sellingGeneralAndAdministrative": "37846000", "netIncomeFromContinuingOperations": "-8533000" }, "balance": { "goodwill": "116111000", "inventory": "180797000", "commonStock": "976000", "currentDebt": "None", "investments": "None", "totalAssets": "1115801000", "longTermDebt": "436291000", "shortTermDebt": "86262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "105203000", "reportedCurrency": "USD", "retainedEarnings": "-542903000", "totalLiabilities": "862613000", "otherCurrentAssets": "38004000", "totalCurrentAssets": "344016000", "currentLongTermDebt": "81068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "771784999", "currentAccountsPayable": "85245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "583090000", "totalShareholderEquity": "253188000", "capitalLeaseObligations": "60537000", "otherCurrentLiabilities": "182425000", "totalCurrentLiabilities": "353932000", "otherNonCurrentLiabilities": "865000", "totalNonCurrentLiabilities": "508681000", "cashAndShortTermInvestments": "42041000", "commonStockSharesOutstanding": "97541000", "intangibleAssetsExcludingGoodwill": "105203000", "cashAndCashEquivalentsAtCarryingValue": "42041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8533000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "18301000", "operatingCashflow": "-11763000", "capitalExpenditures": "7099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14616000", "cashflowFromInvestment": "-2616000", "stockBasedCompensation": "1731000", "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": "16564000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 339472000, "cost_of_revenue": 300578000, "gross_profit": 38894000, "ebit": -5739000, "ebitda": 9428000, "pretax_income": -25645000, "tax_provision": -3084000, "net_income": -22561000, "net_income_to_common": -22561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49875000, "total_current_assets": 396359000, "total_assets": 1175978000, "short_term_debt": 101921000, "long_term_debt": 421542000, "total_debt": 523463000, "total_liabilities": 904343000, "total_equity": 271635000, "shares_outstanding": 96848000, "goodwill_and_intangibles": 223252000 }, "cash_flow": { "operating_cash_flow": 36689000, "capital_expenditure": 9004000, "free_cash_flow": 45693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200377, "ticker_id": 8919, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5739000", "ebitda": "9428000", "netIncome": "-22561000", "grossProfit": "38894000", "depreciation": "None", "totalRevenue": "339472000", "costOfRevenue": "300578000", "interestIncome": "None", "incomeBeforeTax": "-25645000", "interestExpense": "16006000", "operatingIncome": "-5304000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3084000", "reportedCurrency": "USD", "netInterestIncome": "-16006000", "nonInterestIncome": "None", "operatingExpenses": "44198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15167000", "sellingGeneralAndAdministrative": "44198000", "netIncomeFromContinuingOperations": "-22561000" }, "balance": { "goodwill": "116111000", "inventory": "199802000", "commonStock": "969000", "currentDebt": "None", "investments": "None", "totalAssets": "1175978000", "longTermDebt": "421542000", "shortTermDebt": "101921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "107141000", "reportedCurrency": "USD", "retainedEarnings": "-534370000", "totalLiabilities": "904343000", "otherCurrentAssets": "52583000", "totalCurrentAssets": "396359000", "currentLongTermDebt": "101921000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779619000", "currentAccountsPayable": "91175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581609000", "totalShareholderEquity": "271635000", "capitalLeaseObligations": "58146000", "otherCurrentLiabilities": "220534000", "totalCurrentLiabilities": "413630000", "otherNonCurrentLiabilities": "865000", "totalNonCurrentLiabilities": "490713000", "cashAndShortTermInvestments": "49875000", "commonStockSharesOutstanding": "96848000", "intangibleAssetsExcludingGoodwill": "107141000", "cashAndCashEquivalentsAtCarryingValue": "49875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22561000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7849000", "operatingCashflow": "36689000", "capitalExpenditures": "9004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10027000", "cashflowFromInvestment": "-4007000", "stockBasedCompensation": "2843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339472000, "cost_of_revenue": 300578000, "gross_profit": 38894000, "research_and_development": null, "selling_general_admin": 44198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5739000, "depreciation_amortisation": 15167000, "ebitda": 9428000, "interest_expense": 16006000, "interest_income": null, "other_non_operating": null, "pretax_income": -25645000, "tax_provision": -3084000, "effective_tax_rate": null, "net_income": -22561000, "net_income_continuing_ops": -22561000, "net_income_to_common": -22561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49875000, "short_term_investments": null, "net_receivables": 94099000, "inventory": 199802000, "other_current_assets": null, "total_current_assets": 396359000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 107141000, "goodwill_and_intangibles": 223252000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 779619000, "total_assets": 1175978000, "short_term_debt": 101921000, "accounts_payable": 91175000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413630000, "long_term_debt": 421542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 490713000, "total_liabilities": 904343000, "total_debt": 523463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -534370000, "total_equity": 271635000, "shares_outstanding": 96848000, "operating_cash_flow": 36689000, "stock_based_compensation": 2843000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4007000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10027000, "free_cash_flow": 45693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5739000", "ebitda": "9428000", "netIncome": "-22561000", "grossProfit": "38894000", "depreciation": "None", "totalRevenue": "339472000", "costOfRevenue": "300578000", "interestIncome": "None", "incomeBeforeTax": "-25645000", "interestExpense": "16006000", "operatingIncome": "-5304000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3084000", "reportedCurrency": "USD", "netInterestIncome": "-16006000", "nonInterestIncome": "None", "operatingExpenses": "44198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15167000", "sellingGeneralAndAdministrative": "44198000", "netIncomeFromContinuingOperations": "-22561000" }, "balance": { "goodwill": "116111000", "inventory": "199802000", "commonStock": "969000", "currentDebt": "None", "investments": "None", "totalAssets": "1175978000", "longTermDebt": "421542000", "shortTermDebt": "101921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "107141000", "reportedCurrency": "USD", "retainedEarnings": "-534370000", "totalLiabilities": "904343000", "otherCurrentAssets": "52583000", "totalCurrentAssets": "396359000", "currentLongTermDebt": "101921000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779619000", "currentAccountsPayable": "91175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581609000", "totalShareholderEquity": "271635000", "capitalLeaseObligations": "58146000", "otherCurrentLiabilities": "220534000", "totalCurrentLiabilities": "413630000", "otherNonCurrentLiabilities": "865000", "totalNonCurrentLiabilities": "490713000", "cashAndShortTermInvestments": "49875000", "commonStockSharesOutstanding": "96848000", "intangibleAssetsExcludingGoodwill": "107141000", "cashAndCashEquivalentsAtCarryingValue": "49875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22561000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7849000", "operatingCashflow": "36689000", "capitalExpenditures": "9004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10027000", "cashflowFromInvestment": "-4007000", "stockBasedCompensation": "2843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15167000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 354825000, "cost_of_revenue": 313423000, "gross_profit": 41402000, "ebit": -4958001, "ebitda": 8939999, "pretax_income": -18981000, "tax_provision": 121999, "net_income": -19103000, "net_income_to_common": -19103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48384000, "total_current_assets": 393646000, "total_assets": 1178012000, "short_term_debt": 106710000, "long_term_debt": 433292000, "total_debt": 540002000, "total_liabilities": 892980000, "total_equity": 285032000, "shares_outstanding": 95569000, "goodwill_and_intangibles": 225122000 }, "cash_flow": { "operating_cash_flow": -26630000, "capital_expenditure": 18059000, "free_cash_flow": -8571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200379, "ticker_id": 8919, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4958001", "ebitda": "8939999", "netIncome": "-19103000", "grossProfit": "41402000", "depreciation": "None", "totalRevenue": "354825000", "costOfRevenue": "313423000", "interestIncome": "None", "incomeBeforeTax": "-18981000", "interestExpense": "14023000", "operatingIncome": "-8631000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "121999", "reportedCurrency": "USD", "netInterestIncome": "-14023000", "nonInterestIncome": "None", "operatingExpenses": "50033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13898000", "sellingGeneralAndAdministrative": "46996000", "netIncomeFromContinuingOperations": "-19103000" }, "balance": { "goodwill": "116111000", "inventory": "212970000", "commonStock": "968000", "currentDebt": "None", "investments": "None", "totalAssets": "1178012000", "longTermDebt": "433292000", "shortTermDebt": "106710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "109011000", "reportedCurrency": "USD", "retainedEarnings": "-510806000", "totalLiabilities": "892980000", "otherCurrentAssets": "34632000", "totalCurrentAssets": "393646000", "currentLongTermDebt": "101995000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "784366000", "currentAccountsPayable": "75674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "598744000", "totalShareholderEquity": "285032000", "capitalLeaseObligations": "58742000", "otherCurrentLiabilities": "202124000", "totalCurrentLiabilities": "384508000", "otherNonCurrentLiabilities": "1041000", "totalNonCurrentLiabilities": "508472000", "cashAndShortTermInvestments": "48384000", "commonStockSharesOutstanding": "95569000", "intangibleAssetsExcludingGoodwill": "109011000", "cashAndCashEquivalentsAtCarryingValue": "48384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11407000", "operatingCashflow": "-26630000", "capitalExpenditures": "18059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36854000", "cashflowFromInvestment": "-14167000", "stockBasedCompensation": "3629000", "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": "989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354825000, "cost_of_revenue": 313423000, "gross_profit": 41402000, "research_and_development": null, "selling_general_admin": 46996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4958001, "depreciation_amortisation": 13898000, "ebitda": 8939999, "interest_expense": 14023000, "interest_income": null, "other_non_operating": null, "pretax_income": -18981000, "tax_provision": 121999, "effective_tax_rate": null, "net_income": -19103000, "net_income_continuing_ops": -19103000, "net_income_to_common": -19103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48384000, "short_term_investments": null, "net_receivables": 97660000, "inventory": 212970000, "other_current_assets": null, "total_current_assets": 393646000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 109011000, "goodwill_and_intangibles": 225122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 784366000, "total_assets": 1178012000, "short_term_debt": 106710000, "accounts_payable": 75674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384508000, "long_term_debt": 433292000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 508472000, "total_liabilities": 892980000, "total_debt": 540002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -510806000, "total_equity": 285032000, "shares_outstanding": 95569000, "operating_cash_flow": -26630000, "stock_based_compensation": 3629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36854000, "free_cash_flow": -8571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4958001", "ebitda": "8939999", "netIncome": "-19103000", "grossProfit": "41402000", "depreciation": "None", "totalRevenue": "354825000", "costOfRevenue": "313423000", "interestIncome": "None", "incomeBeforeTax": "-18981000", "interestExpense": "14023000", "operatingIncome": "-8631000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "121999", "reportedCurrency": "USD", "netInterestIncome": "-14023000", "nonInterestIncome": "None", "operatingExpenses": "50033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13898000", "sellingGeneralAndAdministrative": "46996000", "netIncomeFromContinuingOperations": "-19103000" }, "balance": { "goodwill": "116111000", "inventory": "212970000", "commonStock": "968000", "currentDebt": "None", "investments": "None", "totalAssets": "1178012000", "longTermDebt": "433292000", "shortTermDebt": "106710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "109011000", "reportedCurrency": "USD", "retainedEarnings": "-510806000", "totalLiabilities": "892980000", "otherCurrentAssets": "34632000", "totalCurrentAssets": "393646000", "currentLongTermDebt": "101995000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "784366000", "currentAccountsPayable": "75674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "598744000", "totalShareholderEquity": "285032000", "capitalLeaseObligations": "58742000", "otherCurrentLiabilities": "202124000", "totalCurrentLiabilities": "384508000", "otherNonCurrentLiabilities": "1041000", "totalNonCurrentLiabilities": "508472000", "cashAndShortTermInvestments": "48384000", "commonStockSharesOutstanding": "95569000", "intangibleAssetsExcludingGoodwill": "109011000", "cashAndCashEquivalentsAtCarryingValue": "48384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11407000", "operatingCashflow": "-26630000", "capitalExpenditures": "18059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36854000", "cashflowFromInvestment": "-14167000", "stockBasedCompensation": "3629000", "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": "989000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 280859000, "cost_of_revenue": 239464000, "gross_profit": 41395000, "ebit": -12321000, "ebitda": 2695000, "pretax_income": -21933000, "tax_provision": -370000, "net_income": -21563000, "net_income_to_common": -21563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43956000, "total_current_assets": 376643000, "total_assets": 1157477000, "short_term_debt": 91639000, "long_term_debt": 427321000, "total_debt": 518960000, "total_liabilities": 865552000, "total_equity": 291925000, "shares_outstanding": 94661000, "goodwill_and_intangibles": 227031000 }, "cash_flow": { "operating_cash_flow": -6952000, "capital_expenditure": 20555000, "free_cash_flow": 13603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200380, "ticker_id": 8919, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12321000", "ebitda": "2695000", "netIncome": "-21563000", "grossProfit": "41395000", "depreciation": "None", "totalRevenue": "280859000", "costOfRevenue": "239464000", "interestIncome": "None", "incomeBeforeTax": "-21933000", "interestExpense": "13119000", "operatingIncome": "-15013000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-370000", "reportedCurrency": "USD", "netInterestIncome": "-13119000", "nonInterestIncome": "None", "operatingExpenses": "56408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15016000", "sellingGeneralAndAdministrative": "53931000", "netIncomeFromContinuingOperations": "-21563000" }, "balance": { "goodwill": "116111000", "inventory": "194244000", "commonStock": "947000", "currentDebt": "None", "investments": "None", "totalAssets": "1157477000", "longTermDebt": "427321000", "shortTermDebt": "91639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "110920000", "reportedCurrency": "USD", "retainedEarnings": "-491703000", "totalLiabilities": "865552000", "otherCurrentAssets": "52758000", "totalCurrentAssets": "376643000", "currentLongTermDebt": "91639000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "780834000", "currentAccountsPayable": "75784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578513000", "totalShareholderEquity": "291925000", "capitalLeaseObligations": "59553000", "otherCurrentLiabilities": "193977000", "totalCurrentLiabilities": "361400000", "otherNonCurrentLiabilities": "1040000", "totalNonCurrentLiabilities": "504152000", "cashAndShortTermInvestments": "43956000", "commonStockSharesOutstanding": "94661000", "intangibleAssetsExcludingGoodwill": "110920000", "cashAndCashEquivalentsAtCarryingValue": "43956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21563000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16016000", "operatingCashflow": "-6952000", "capitalExpenditures": "20555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37605000", "cashflowFromInvestment": "-23217000", "stockBasedCompensation": "4749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280859000, "cost_of_revenue": 239464000, "gross_profit": 41395000, "research_and_development": null, "selling_general_admin": 53931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12321000, "depreciation_amortisation": 15016000, "ebitda": 2695000, "interest_expense": 13119000, "interest_income": null, "other_non_operating": null, "pretax_income": -21933000, "tax_provision": -370000, "effective_tax_rate": null, "net_income": -21563000, "net_income_continuing_ops": -21563000, "net_income_to_common": -21563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43956000, "short_term_investments": null, "net_receivables": 85685000, "inventory": 194244000, "other_current_assets": null, "total_current_assets": 376643000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 110920000, "goodwill_and_intangibles": 227031000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 780834000, "total_assets": 1157477000, "short_term_debt": 91639000, "accounts_payable": 75784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 361400000, "long_term_debt": 427321000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 504152000, "total_liabilities": 865552000, "total_debt": 518960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -491703000, "total_equity": 291925000, "shares_outstanding": 94661000, "operating_cash_flow": -6952000, "stock_based_compensation": 4749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37605000, "free_cash_flow": 13603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12321000", "ebitda": "2695000", "netIncome": "-21563000", "grossProfit": "41395000", "depreciation": "None", "totalRevenue": "280859000", "costOfRevenue": "239464000", "interestIncome": "None", "incomeBeforeTax": "-21933000", "interestExpense": "13119000", "operatingIncome": "-15013000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-370000", "reportedCurrency": "USD", "netInterestIncome": "-13119000", "nonInterestIncome": "None", "operatingExpenses": "56408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15016000", "sellingGeneralAndAdministrative": "53931000", "netIncomeFromContinuingOperations": "-21563000" }, "balance": { "goodwill": "116111000", "inventory": "194244000", "commonStock": "947000", "currentDebt": "None", "investments": "None", "totalAssets": "1157477000", "longTermDebt": "427321000", "shortTermDebt": "91639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "110920000", "reportedCurrency": "USD", "retainedEarnings": "-491703000", "totalLiabilities": "865552000", "otherCurrentAssets": "52758000", "totalCurrentAssets": "376643000", "currentLongTermDebt": "91639000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "780834000", "currentAccountsPayable": "75784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578513000", "totalShareholderEquity": "291925000", "capitalLeaseObligations": "59553000", "otherCurrentLiabilities": "193977000", "totalCurrentLiabilities": "361400000", "otherNonCurrentLiabilities": "1040000", "totalNonCurrentLiabilities": "504152000", "cashAndShortTermInvestments": "43956000", "commonStockSharesOutstanding": "94661000", "intangibleAssetsExcludingGoodwill": "110920000", "cashAndCashEquivalentsAtCarryingValue": "43956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21563000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16016000", "operatingCashflow": "-6952000", "capitalExpenditures": "20555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37605000", "cashflowFromInvestment": "-23217000", "stockBasedCompensation": "4749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15016000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 213796000, "cost_of_revenue": 184723000, "gross_profit": 29073000, "ebit": -13821000, "ebitda": -2066000, "pretax_income": -25390000, "tax_provision": 1828000, "net_income": -27218000, "net_income_to_common": -27218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33052000, "total_current_assets": 363820000, "total_assets": 1138704000, "short_term_debt": 73852000, "long_term_debt": 406348000, "total_debt": 480200000, "total_liabilities": 793529000, "total_equity": 345175000, "shares_outstanding": 94298000, "goodwill_and_intangibles": 228964000 }, "cash_flow": { "operating_cash_flow": -22121000, "capital_expenditure": 41311000, "free_cash_flow": 19190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200381, "ticker_id": 8919, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13821000", "ebitda": "-2066000", "netIncome": "-27218000", "grossProfit": "29073000", "depreciation": "None", "totalRevenue": "213796000", "costOfRevenue": "184723000", "interestIncome": "None", "incomeBeforeTax": "-25390000", "interestExpense": "12599000", "operatingIncome": "-13069000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1828000", "reportedCurrency": "USD", "netInterestIncome": "-12599000", "nonInterestIncome": "None", "operatingExpenses": "42142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184723000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11755000", "sellingGeneralAndAdministrative": "40344000", "netIncomeFromContinuingOperations": "-27218000" }, "balance": { "goodwill": "116111000", "inventory": "187383000", "commonStock": "946000", "currentDebt": "None", "investments": "None", "totalAssets": "1138704000", "longTermDebt": "406348000", "shortTermDebt": "73852000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "112853000", "reportedCurrency": "USD", "retainedEarnings": "-470140000", "totalLiabilities": "793529000", "otherCurrentAssets": "59956000", "totalCurrentAssets": "363820000", "currentLongTermDebt": "73852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "774884000", "currentAccountsPayable": "67325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "539805000", "totalShareholderEquity": "345175000", "capitalLeaseObligations": "59605000", "otherCurrentLiabilities": "168285000", "totalCurrentLiabilities": "309462000", "otherNonCurrentLiabilities": "1347000", "totalNonCurrentLiabilities": "484067000", "cashAndShortTermInvestments": "33052000", "commonStockSharesOutstanding": "94298000", "intangibleAssetsExcludingGoodwill": "112853000", "cashAndCashEquivalentsAtCarryingValue": "33052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27218000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27329000", "operatingCashflow": "-22121000", "capitalExpenditures": "41311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72282000", "cashflowFromInvestment": "-40785000", "stockBasedCompensation": "3331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213796000, "cost_of_revenue": 184723000, "gross_profit": 29073000, "research_and_development": null, "selling_general_admin": 40344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13821000, "depreciation_amortisation": 11755000, "ebitda": -2066000, "interest_expense": 12599000, "interest_income": null, "other_non_operating": null, "pretax_income": -25390000, "tax_provision": 1828000, "effective_tax_rate": null, "net_income": -27218000, "net_income_continuing_ops": -27218000, "net_income_to_common": -27218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33052000, "short_term_investments": null, "net_receivables": 83429000, "inventory": 187383000, "other_current_assets": null, "total_current_assets": 363820000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 112853000, "goodwill_and_intangibles": 228964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 774884000, "total_assets": 1138704000, "short_term_debt": 73852000, "accounts_payable": 67325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309462000, "long_term_debt": 406348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 484067000, "total_liabilities": 793529000, "total_debt": 480200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -470140000, "total_equity": 345175000, "shares_outstanding": 94298000, "operating_cash_flow": -22121000, "stock_based_compensation": 3331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40785000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72282000, "free_cash_flow": 19190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13821000", "ebitda": "-2066000", "netIncome": "-27218000", "grossProfit": "29073000", "depreciation": "None", "totalRevenue": "213796000", "costOfRevenue": "184723000", "interestIncome": "None", "incomeBeforeTax": "-25390000", "interestExpense": "12599000", "operatingIncome": "-13069000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1828000", "reportedCurrency": "USD", "netInterestIncome": "-12599000", "nonInterestIncome": "None", "operatingExpenses": "42142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184723000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11755000", "sellingGeneralAndAdministrative": "40344000", "netIncomeFromContinuingOperations": "-27218000" }, "balance": { "goodwill": "116111000", "inventory": "187383000", "commonStock": "946000", "currentDebt": "None", "investments": "None", "totalAssets": "1138704000", "longTermDebt": "406348000", "shortTermDebt": "73852000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "112853000", "reportedCurrency": "USD", "retainedEarnings": "-470140000", "totalLiabilities": "793529000", "otherCurrentAssets": "59956000", "totalCurrentAssets": "363820000", "currentLongTermDebt": "73852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "774884000", "currentAccountsPayable": "67325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "539805000", "totalShareholderEquity": "345175000", "capitalLeaseObligations": "59605000", "otherCurrentLiabilities": "168285000", "totalCurrentLiabilities": "309462000", "otherNonCurrentLiabilities": "1347000", "totalNonCurrentLiabilities": "484067000", "cashAndShortTermInvestments": "33052000", "commonStockSharesOutstanding": "94298000", "intangibleAssetsExcludingGoodwill": "112853000", "cashAndCashEquivalentsAtCarryingValue": "33052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27218000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27329000", "operatingCashflow": "-22121000", "capitalExpenditures": "41311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72282000", "cashflowFromInvestment": "-40785000", "stockBasedCompensation": "3331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11755000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 228977000, "cost_of_revenue": 190965000, "gross_profit": 38012000, "ebit": -10151000, "ebitda": 1398000, "pretax_income": -22133000, "tax_provision": 2474000, "net_income": -24607000, "net_income_to_common": -24607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26151000, "total_current_assets": 333643000, "total_assets": 1101780000, "short_term_debt": 68716000, "long_term_debt": 375586000, "total_debt": 444302000, "total_liabilities": 730448000, "total_equity": 371332000, "shares_outstanding": 89795000, "goodwill_and_intangibles": 230990000 }, "cash_flow": { "operating_cash_flow": 2780000, "capital_expenditure": 18203000, "free_cash_flow": 20983000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200382, "ticker_id": 8919, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10151000", "ebitda": "1398000", "netIncome": "-24607000", "grossProfit": "38012000", "depreciation": "None", "totalRevenue": "228977000", "costOfRevenue": "190965000", "interestIncome": "None", "incomeBeforeTax": "-22133000", "interestExpense": "11935000", "operatingIncome": "-9842000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2474000", "reportedCurrency": "USD", "netInterestIncome": "-11935000", "nonInterestIncome": "None", "operatingExpenses": "47854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11549000", "sellingGeneralAndAdministrative": "42055000", "netIncomeFromContinuingOperations": "-24607000" }, "balance": { "goodwill": "116111000", "inventory": "163323000", "commonStock": "942000", "currentDebt": "None", "investments": "None", "totalAssets": "1101780000", "longTermDebt": "375586000", "shortTermDebt": "68716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "114879000", "reportedCurrency": "USD", "retainedEarnings": "-442922000", "totalLiabilities": "730448000", "otherCurrentAssets": "44603000", "totalCurrentAssets": "333643000", "currentLongTermDebt": "68716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "768137000", "currentAccountsPayable": "84255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504994000", "totalShareholderEquity": "371332000", "capitalLeaseObligations": "60692000", "otherCurrentLiabilities": "124899000", "totalCurrentLiabilities": "277870000", "otherNonCurrentLiabilities": "1346000", "totalNonCurrentLiabilities": "452578000", "cashAndShortTermInvestments": "26151000", "commonStockSharesOutstanding": "89795000", "intangibleAssetsExcludingGoodwill": "114879000", "cashAndCashEquivalentsAtCarryingValue": "26151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24607000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "633000", "operatingCashflow": "2780000", "capitalExpenditures": "18203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5266000", "cashflowFromInvestment": "-5553000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228977000, "cost_of_revenue": 190965000, "gross_profit": 38012000, "research_and_development": null, "selling_general_admin": 42055000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10151000, "depreciation_amortisation": 11549000, "ebitda": 1398000, "interest_expense": 11935000, "interest_income": null, "other_non_operating": null, "pretax_income": -22133000, "tax_provision": 2474000, "effective_tax_rate": null, "net_income": -24607000, "net_income_continuing_ops": -24607000, "net_income_to_common": -24607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26151000, "short_term_investments": null, "net_receivables": 99566000, "inventory": 163323000, "other_current_assets": null, "total_current_assets": 333643000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 114879000, "goodwill_and_intangibles": 230990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 768137000, "total_assets": 1101780000, "short_term_debt": 68716000, "accounts_payable": 84255000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277870000, "long_term_debt": 375586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 452578000, "total_liabilities": 730448000, "total_debt": 444302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -442922000, "total_equity": 371332000, "shares_outstanding": 89795000, "operating_cash_flow": 2780000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5553000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5266000, "free_cash_flow": 20983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10151000", "ebitda": "1398000", "netIncome": "-24607000", "grossProfit": "38012000", "depreciation": "None", "totalRevenue": "228977000", "costOfRevenue": "190965000", "interestIncome": "None", "incomeBeforeTax": "-22133000", "interestExpense": "11935000", "operatingIncome": "-9842000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2474000", "reportedCurrency": "USD", "netInterestIncome": "-11935000", "nonInterestIncome": "None", "operatingExpenses": "47854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11549000", "sellingGeneralAndAdministrative": "42055000", "netIncomeFromContinuingOperations": "-24607000" }, "balance": { "goodwill": "116111000", "inventory": "163323000", "commonStock": "942000", "currentDebt": "None", "investments": "None", "totalAssets": "1101780000", "longTermDebt": "375586000", "shortTermDebt": "68716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "114879000", "reportedCurrency": "USD", "retainedEarnings": "-442922000", "totalLiabilities": "730448000", "otherCurrentAssets": "44603000", "totalCurrentAssets": "333643000", "currentLongTermDebt": "68716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "768137000", "currentAccountsPayable": "84255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504994000", "totalShareholderEquity": "371332000", "capitalLeaseObligations": "60692000", "otherCurrentLiabilities": "124899000", "totalCurrentLiabilities": "277870000", "otherNonCurrentLiabilities": "1346000", "totalNonCurrentLiabilities": "452578000", "cashAndShortTermInvestments": "26151000", "commonStockSharesOutstanding": "89795000", "intangibleAssetsExcludingGoodwill": "114879000", "cashAndCashEquivalentsAtCarryingValue": "26151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24607000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "633000", "operatingCashflow": "2780000", "capitalExpenditures": "18203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5266000", "cashflowFromInvestment": "-5553000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11549000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 220860000, "cost_of_revenue": 183775000, "gross_profit": 37085000, "ebit": -7251000, "ebitda": 429000, "pretax_income": -14175000, "tax_provision": 84000, "net_income": -14259000, "net_income_to_common": -14259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22359000, "total_current_assets": 336634000, "total_assets": 1077114000, "short_term_debt": 58007000, "long_term_debt": 375811000, "total_debt": 433818000, "total_liabilities": 692836000, "total_equity": 384278000, "shares_outstanding": 88540000, "goodwill_and_intangibles": 233079000 }, "cash_flow": { "operating_cash_flow": -332000, "capital_expenditure": 36386000, "free_cash_flow": 36054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200384, "ticker_id": 8919, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7251000", "ebitda": "429000", "netIncome": "-14259000", "grossProfit": "37085000", "depreciation": "None", "totalRevenue": "220860000", "costOfRevenue": "183775000", "interestIncome": "None", "incomeBeforeTax": "-14175000", "interestExpense": "6889000", "operatingIncome": "-12742000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-6889000", "nonInterestIncome": "None", "operatingExpenses": "49827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7680000", "sellingGeneralAndAdministrative": "46132000", "netIncomeFromContinuingOperations": "-14259000" }, "balance": { "goodwill": "116111000", "inventory": "160644000", "commonStock": "941000", "currentDebt": "None", "investments": "None", "totalAssets": "1077114000", "longTermDebt": "375811000", "shortTermDebt": "58007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "116968000", "reportedCurrency": "USD", "retainedEarnings": "-418315000", "totalLiabilities": "692836000", "otherCurrentAssets": "50962000", "totalCurrentAssets": "336634000", "currentLongTermDebt": "70144000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "740480000", "currentAccountsPayable": "52320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492325000", "totalShareholderEquity": "384278000", "capitalLeaseObligations": "58507000", "otherCurrentLiabilities": "131701000", "totalCurrentLiabilities": "242028000", "otherNonCurrentLiabilities": "1286000", "totalNonCurrentLiabilities": "450808000", "cashAndShortTermInvestments": "22359000", "commonStockSharesOutstanding": "88540000", "intangibleAssetsExcludingGoodwill": "116968000", "cashAndCashEquivalentsAtCarryingValue": "22359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5721000", "operatingCashflow": "-332000", "capitalExpenditures": "36386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42955000", "cashflowFromInvestment": "-35610000", "stockBasedCompensation": "3027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220860000, "cost_of_revenue": 183775000, "gross_profit": 37085000, "research_and_development": null, "selling_general_admin": 46132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7251000, "depreciation_amortisation": 7680000, "ebitda": 429000, "interest_expense": 6889000, "interest_income": null, "other_non_operating": null, "pretax_income": -14175000, "tax_provision": 84000, "effective_tax_rate": null, "net_income": -14259000, "net_income_continuing_ops": -14259000, "net_income_to_common": -14259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22359000, "short_term_investments": null, "net_receivables": 102669000, "inventory": 160644000, "other_current_assets": null, "total_current_assets": 336634000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 116968000, "goodwill_and_intangibles": 233079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 740480000, "total_assets": 1077114000, "short_term_debt": 58007000, "accounts_payable": 52320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242028000, "long_term_debt": 375811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 450808000, "total_liabilities": 692836000, "total_debt": 433818000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418315000, "total_equity": 384278000, "shares_outstanding": 88540000, "operating_cash_flow": -332000, "stock_based_compensation": 3027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42955000, "free_cash_flow": 36054000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7251000", "ebitda": "429000", "netIncome": "-14259000", "grossProfit": "37085000", "depreciation": "None", "totalRevenue": "220860000", "costOfRevenue": "183775000", "interestIncome": "None", "incomeBeforeTax": "-14175000", "interestExpense": "6889000", "operatingIncome": "-12742000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-6889000", "nonInterestIncome": "None", "operatingExpenses": "49827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7680000", "sellingGeneralAndAdministrative": "46132000", "netIncomeFromContinuingOperations": "-14259000" }, "balance": { "goodwill": "116111000", "inventory": "160644000", "commonStock": "941000", "currentDebt": "None", "investments": "None", "totalAssets": "1077114000", "longTermDebt": "375811000", "shortTermDebt": "58007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "116968000", "reportedCurrency": "USD", "retainedEarnings": "-418315000", "totalLiabilities": "692836000", "otherCurrentAssets": "50962000", "totalCurrentAssets": "336634000", "currentLongTermDebt": "70144000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "740480000", "currentAccountsPayable": "52320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492325000", "totalShareholderEquity": "384278000", "capitalLeaseObligations": "58507000", "otherCurrentLiabilities": "131701000", "totalCurrentLiabilities": "242028000", "otherNonCurrentLiabilities": "1286000", "totalNonCurrentLiabilities": "450808000", "cashAndShortTermInvestments": "22359000", "commonStockSharesOutstanding": "88540000", "intangibleAssetsExcludingGoodwill": "116968000", "cashAndCashEquivalentsAtCarryingValue": "22359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5721000", "operatingCashflow": "-332000", "capitalExpenditures": "36386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42955000", "cashflowFromInvestment": "-35610000", "stockBasedCompensation": "3027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7680000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 208389000, "cost_of_revenue": 166986000, "gross_profit": 41403000, "ebit": -14894000, "ebitda": -6926000, "pretax_income": -22404000, "tax_provision": -4645000, "net_income": -17759000, "net_income_to_common": -17759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24316000, "total_current_assets": 332525000, "total_assets": 1056373000, "short_term_debt": 66689000, "long_term_debt": 329926000, "total_debt": 396615000, "total_liabilities": 700803000, "total_equity": 355570000, "shares_outstanding": 88323000, "goodwill_and_intangibles": 235064000 }, "cash_flow": { "operating_cash_flow": -23670000, "capital_expenditure": 36252000, "free_cash_flow": 12582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200385, "ticker_id": 8919, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14894000", "ebitda": "-6926000", "netIncome": "-17759000", "grossProfit": "41403000", "depreciation": "None", "totalRevenue": "208389000", "costOfRevenue": "166986000", "interestIncome": "None", "incomeBeforeTax": "-22404000", "interestExpense": "7453000", "operatingIncome": "-16408000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4645000", "reportedCurrency": "USD", "netInterestIncome": "-7453000", "nonInterestIncome": "None", "operatingExpenses": "57811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7968000", "sellingGeneralAndAdministrative": "51610000", "netIncomeFromContinuingOperations": "-17759000" }, "balance": { "goodwill": "116111000", "inventory": "163703000", "commonStock": "884000", "currentDebt": "None", "investments": "None", "totalAssets": "1056373000", "longTermDebt": "329926000", "shortTermDebt": "66689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "118953000", "reportedCurrency": "USD", "retainedEarnings": "-404056000", "totalLiabilities": "700803000", "otherCurrentAssets": "42435000", "totalCurrentAssets": "332525000", "currentLongTermDebt": "66689000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "723848000", "currentAccountsPayable": "43091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "455902000", "totalShareholderEquity": "355570000", "capitalLeaseObligations": "59287000", "otherCurrentLiabilities": "144087000", "totalCurrentLiabilities": "253867000", "otherNonCurrentLiabilities": "1287000", "totalNonCurrentLiabilities": "446936000", "cashAndShortTermInvestments": "24316000", "commonStockSharesOutstanding": "88323000", "intangibleAssetsExcludingGoodwill": "118953000", "cashAndCashEquivalentsAtCarryingValue": "24316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-21819000", "operatingCashflow": "-23670000", "capitalExpenditures": "36252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71436000", "cashflowFromInvestment": "-35824000", "stockBasedCompensation": "3026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208389000, "cost_of_revenue": 166986000, "gross_profit": 41403000, "research_and_development": null, "selling_general_admin": 51610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14894000, "depreciation_amortisation": 7968000, "ebitda": -6926000, "interest_expense": 7453000, "interest_income": null, "other_non_operating": null, "pretax_income": -22404000, "tax_provision": -4645000, "effective_tax_rate": null, "net_income": -17759000, "net_income_continuing_ops": -17759000, "net_income_to_common": -17759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24316000, "short_term_investments": null, "net_receivables": 102071000, "inventory": 163703000, "other_current_assets": null, "total_current_assets": 332525000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 118953000, "goodwill_and_intangibles": 235064000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 723848000, "total_assets": 1056373000, "short_term_debt": 66689000, "accounts_payable": 43091000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253867000, "long_term_debt": 329926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 446936000, "total_liabilities": 700803000, "total_debt": 396615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -404056000, "total_equity": 355570000, "shares_outstanding": 88323000, "operating_cash_flow": -23670000, "stock_based_compensation": 3026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71436000, "free_cash_flow": 12582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14894000", "ebitda": "-6926000", "netIncome": "-17759000", "grossProfit": "41403000", "depreciation": "None", "totalRevenue": "208389000", "costOfRevenue": "166986000", "interestIncome": "None", "incomeBeforeTax": "-22404000", "interestExpense": "7453000", "operatingIncome": "-16408000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4645000", "reportedCurrency": "USD", "netInterestIncome": "-7453000", "nonInterestIncome": "None", "operatingExpenses": "57811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7968000", "sellingGeneralAndAdministrative": "51610000", "netIncomeFromContinuingOperations": "-17759000" }, "balance": { "goodwill": "116111000", "inventory": "163703000", "commonStock": "884000", "currentDebt": "None", "investments": "None", "totalAssets": "1056373000", "longTermDebt": "329926000", "shortTermDebt": "66689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "118953000", "reportedCurrency": "USD", "retainedEarnings": "-404056000", "totalLiabilities": "700803000", "otherCurrentAssets": "42435000", "totalCurrentAssets": "332525000", "currentLongTermDebt": "66689000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "723848000", "currentAccountsPayable": "43091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "455902000", "totalShareholderEquity": "355570000", "capitalLeaseObligations": "59287000", "otherCurrentLiabilities": "144087000", "totalCurrentLiabilities": "253867000", "otherNonCurrentLiabilities": "1287000", "totalNonCurrentLiabilities": "446936000", "cashAndShortTermInvestments": "24316000", "commonStockSharesOutstanding": "88323000", "intangibleAssetsExcludingGoodwill": "118953000", "cashAndCashEquivalentsAtCarryingValue": "24316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-21819000", "operatingCashflow": "-23670000", "capitalExpenditures": "36252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71436000", "cashflowFromInvestment": "-35824000", "stockBasedCompensation": "3026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7968000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 192500000, "cost_of_revenue": 155226000, "gross_profit": 37274000, "ebit": -11276000, "ebitda": -3728000, "pretax_income": -17858000, "tax_provision": 5815000, "net_income": -23673000, "net_income_to_common": -23673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13776000, "total_current_assets": 273225000, "total_assets": 983256000, "short_term_debt": 51200000, "long_term_debt": 273744000, "total_debt": 324944000, "total_liabilities": 617443000, "total_equity": 365813000, "shares_outstanding": 88095000, "goodwill_and_intangibles": 237061000 }, "cash_flow": { "operating_cash_flow": 7979000, "capital_expenditure": 68957000, "free_cash_flow": 76936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200386, "ticker_id": 8919, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11276000", "ebitda": "-3728000", "netIncome": "-23673000", "grossProfit": "37274000", "depreciation": "None", "totalRevenue": "192500000", "costOfRevenue": "155226000", "interestIncome": "None", "incomeBeforeTax": "-17858000", "interestExpense": "7579000", "operatingIncome": "-10132000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5815000", "reportedCurrency": "USD", "netInterestIncome": "-7579000", "nonInterestIncome": "None", "operatingExpenses": "47406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7548000", "sellingGeneralAndAdministrative": "44440000", "netIncomeFromContinuingOperations": "-23673000" }, "balance": { "goodwill": "116111000", "inventory": "140354000", "commonStock": "883000", "currentDebt": "None", "investments": "None", "totalAssets": "983256000", "longTermDebt": "273744000", "shortTermDebt": "51200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "120950000", "reportedCurrency": "USD", "retainedEarnings": "-386297000", "totalLiabilities": "617443000", "otherCurrentAssets": "28881000", "totalCurrentAssets": "273225000", "currentLongTermDebt": "46550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "710031000", "currentAccountsPayable": "44230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "385344000", "totalShareholderEquity": "365813000", "capitalLeaseObligations": "60400000", "otherCurrentLiabilities": "124858000", "totalCurrentLiabilities": "220288000", "otherNonCurrentLiabilities": "1528000", "totalNonCurrentLiabilities": "397155000", "cashAndShortTermInvestments": "13776000", "commonStockSharesOutstanding": "88095000", "intangibleAssetsExcludingGoodwill": "120950000", "cashAndCashEquivalentsAtCarryingValue": "13776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8907000", "operatingCashflow": "7979000", "capitalExpenditures": "68957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36973000", "cashflowFromInvestment": "-68936000", "stockBasedCompensation": "2455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192500000, "cost_of_revenue": 155226000, "gross_profit": 37274000, "research_and_development": null, "selling_general_admin": 44440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11276000, "depreciation_amortisation": 7548000, "ebitda": -3728000, "interest_expense": 7579000, "interest_income": null, "other_non_operating": null, "pretax_income": -17858000, "tax_provision": 5815000, "effective_tax_rate": null, "net_income": -23673000, "net_income_continuing_ops": -23673000, "net_income_to_common": -23673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13776000, "short_term_investments": null, "net_receivables": 90214000, "inventory": 140354000, "other_current_assets": null, "total_current_assets": 273225000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 120950000, "goodwill_and_intangibles": 237061000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 710031000, "total_assets": 983256000, "short_term_debt": 51200000, "accounts_payable": 44230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220288000, "long_term_debt": 273744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 397155000, "total_liabilities": 617443000, "total_debt": 324944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -386297000, "total_equity": 365813000, "shares_outstanding": 88095000, "operating_cash_flow": 7979000, "stock_based_compensation": 2455000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36973000, "free_cash_flow": 76936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11276000", "ebitda": "-3728000", "netIncome": "-23673000", "grossProfit": "37274000", "depreciation": "None", "totalRevenue": "192500000", "costOfRevenue": "155226000", "interestIncome": "None", "incomeBeforeTax": "-17858000", "interestExpense": "7579000", "operatingIncome": "-10132000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5815000", "reportedCurrency": "USD", "netInterestIncome": "-7579000", "nonInterestIncome": "None", "operatingExpenses": "47406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7548000", "sellingGeneralAndAdministrative": "44440000", "netIncomeFromContinuingOperations": "-23673000" }, "balance": { "goodwill": "116111000", "inventory": "140354000", "commonStock": "883000", "currentDebt": "None", "investments": "None", "totalAssets": "983256000", "longTermDebt": "273744000", "shortTermDebt": "51200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "120950000", "reportedCurrency": "USD", "retainedEarnings": "-386297000", "totalLiabilities": "617443000", "otherCurrentAssets": "28881000", "totalCurrentAssets": "273225000", "currentLongTermDebt": "46550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "710031000", "currentAccountsPayable": "44230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "385344000", "totalShareholderEquity": "365813000", "capitalLeaseObligations": "60400000", "otherCurrentLiabilities": "124858000", "totalCurrentLiabilities": "220288000", "otherNonCurrentLiabilities": "1528000", "totalNonCurrentLiabilities": "397155000", "cashAndShortTermInvestments": "13776000", "commonStockSharesOutstanding": "88095000", "intangibleAssetsExcludingGoodwill": "120950000", "cashAndCashEquivalentsAtCarryingValue": "13776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8907000", "operatingCashflow": "7979000", "capitalExpenditures": "68957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36973000", "cashflowFromInvestment": "-68936000", "stockBasedCompensation": "2455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7548000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 214966000, "cost_of_revenue": 180149000, "gross_profit": 34817000, "ebit": -15117000, "ebitda": -6952000, "pretax_income": -23078000, "tax_provision": -3027000, "net_income": -20051000, "net_income_to_common": -20051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37196000, "total_current_assets": 313050000, "total_assets": 971514000, "short_term_debt": 53505000, "long_term_debt": 223092000, "total_debt": 276597000, "total_liabilities": 583558000, "total_equity": 387956000, "shares_outstanding": 88047000, "goodwill_and_intangibles": 239056000 }, "cash_flow": { "operating_cash_flow": 11067000, "capital_expenditure": 43092000, "free_cash_flow": 54159000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200387, "ticker_id": 8919, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15117000", "ebitda": "-6952000", "netIncome": "-20051000", "grossProfit": "34817000", "depreciation": "None", "totalRevenue": "214966000", "costOfRevenue": "180149000", "interestIncome": "None", "incomeBeforeTax": "-23078000", "interestExpense": "7941000", "operatingIncome": "-6368000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3027000", "reportedCurrency": "USD", "netInterestIncome": "-7941000", "nonInterestIncome": "None", "operatingExpenses": "41185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8165000", "sellingGeneralAndAdministrative": "37402000", "netIncomeFromContinuingOperations": "-20051000" }, "balance": { "goodwill": "116111000", "inventory": "149921000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "971514000", "longTermDebt": "223092000", "shortTermDebt": "53505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "122945000", "reportedCurrency": "USD", "retainedEarnings": "-362624000", "totalLiabilities": "583558000", "otherCurrentAssets": "26775000", "totalCurrentAssets": "313050000", "currentLongTermDebt": "53505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658464000", "currentAccountsPayable": "69106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340151000", "totalShareholderEquity": "387956000", "capitalLeaseObligations": "63554000", "otherCurrentLiabilities": "117024000", "totalCurrentLiabilities": "239635000", "otherNonCurrentLiabilities": "1629000", "totalNonCurrentLiabilities": "343923000", "cashAndShortTermInvestments": "37196000", "commonStockSharesOutstanding": "88047000", "intangibleAssetsExcludingGoodwill": "122945000", "cashAndCashEquivalentsAtCarryingValue": "37196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20051000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15068000", "operatingCashflow": "11067000", "capitalExpenditures": "43092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21067000", "cashflowFromInvestment": "-43084000", "stockBasedCompensation": "2411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214966000, "cost_of_revenue": 180149000, "gross_profit": 34817000, "research_and_development": null, "selling_general_admin": 37402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15117000, "depreciation_amortisation": 8165000, "ebitda": -6952000, "interest_expense": 7941000, "interest_income": null, "other_non_operating": null, "pretax_income": -23078000, "tax_provision": -3027000, "effective_tax_rate": null, "net_income": -20051000, "net_income_continuing_ops": -20051000, "net_income_to_common": -20051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37196000, "short_term_investments": null, "net_receivables": 99158000, "inventory": 149921000, "other_current_assets": null, "total_current_assets": 313050000, "net_ppe": null, "goodwill": 116111000, "intangible_assets": 122945000, "goodwill_and_intangibles": 239056000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 658464000, "total_assets": 971514000, "short_term_debt": 53505000, "accounts_payable": 69106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239635000, "long_term_debt": 223092000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 343923000, "total_liabilities": 583558000, "total_debt": 276597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -362624000, "total_equity": 387956000, "shares_outstanding": 88047000, "operating_cash_flow": 11067000, "stock_based_compensation": 2411000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43084000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21067000, "free_cash_flow": 54159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15117000", "ebitda": "-6952000", "netIncome": "-20051000", "grossProfit": "34817000", "depreciation": "None", "totalRevenue": "214966000", "costOfRevenue": "180149000", "interestIncome": "None", "incomeBeforeTax": "-23078000", "interestExpense": "7941000", "operatingIncome": "-6368000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3027000", "reportedCurrency": "USD", "netInterestIncome": "-7941000", "nonInterestIncome": "None", "operatingExpenses": "41185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8165000", "sellingGeneralAndAdministrative": "37402000", "netIncomeFromContinuingOperations": "-20051000" }, "balance": { "goodwill": "116111000", "inventory": "149921000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "971514000", "longTermDebt": "223092000", "shortTermDebt": "53505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "122945000", "reportedCurrency": "USD", "retainedEarnings": "-362624000", "totalLiabilities": "583558000", "otherCurrentAssets": "26775000", "totalCurrentAssets": "313050000", "currentLongTermDebt": "53505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658464000", "currentAccountsPayable": "69106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340151000", "totalShareholderEquity": "387956000", "capitalLeaseObligations": "63554000", "otherCurrentLiabilities": "117024000", "totalCurrentLiabilities": "239635000", "otherNonCurrentLiabilities": "1629000", "totalNonCurrentLiabilities": "343923000", "cashAndShortTermInvestments": "37196000", "commonStockSharesOutstanding": "88047000", "intangibleAssetsExcludingGoodwill": "122945000", "cashAndCashEquivalentsAtCarryingValue": "37196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20051000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15068000", "operatingCashflow": "11067000", "capitalExpenditures": "43092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21067000", "cashflowFromInvestment": "-43084000", "stockBasedCompensation": "2411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8165000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 219612000, "cost_of_revenue": 184546000, "gross_profit": 35066000, "ebit": 19226000, "ebitda": 25590000, "pretax_income": 11423000, "tax_provision": -5212000, "net_income": 16621000, "net_income_to_common": 16621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44407000, "total_current_assets": 339596000, "total_assets": 891071000, "short_term_debt": 62338000, "long_term_debt": 205767000, "total_debt": 268105000, "total_liabilities": 490591000, "total_equity": 400480000, "shares_outstanding": 107080000, "goodwill_and_intangibles": 241415000 }, "cash_flow": { "operating_cash_flow": -39463000, "capital_expenditure": 65852000, "free_cash_flow": 26389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200389, "ticker_id": 8919, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19226000", "ebitda": "25590000", "netIncome": "16621000", "grossProfit": "35066000", "depreciation": "None", "totalRevenue": "219612000", "costOfRevenue": "184546000", "interestIncome": "None", "incomeBeforeTax": "11423000", "interestExpense": "7803000", "operatingIncome": "-5369000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5212000", "reportedCurrency": "USD", "netInterestIncome": "-7803000", "nonInterestIncome": "None", "operatingExpenses": "40435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6364000", "sellingGeneralAndAdministrative": "37050000", "netIncomeFromContinuingOperations": "16621000" }, "balance": { "goodwill": "116353000", "inventory": "161346000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "891071000", "longTermDebt": "205767000", "shortTermDebt": "62338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "125062000", "reportedCurrency": "USD", "retainedEarnings": "-342573000", "totalLiabilities": "490591000", "otherCurrentAssets": "34279000", "totalCurrentAssets": "339596000", "currentLongTermDebt": "62338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "551475000", "currentAccountsPayable": "62393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268105000", "totalShareholderEquity": "400480000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97419000", "totalCurrentLiabilities": "222150000", "otherNonCurrentLiabilities": "13879000", "totalNonCurrentLiabilities": "268441000", "cashAndShortTermInvestments": "44407000", "commonStockSharesOutstanding": "107080000", "intangibleAssetsExcludingGoodwill": "125062000", "cashAndCashEquivalentsAtCarryingValue": "44407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7279000", "operatingCashflow": "-39463000", "capitalExpenditures": "65852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126762000", "cashflowFromInvestment": "-67096000", "stockBasedCompensation": "2440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219612000, "cost_of_revenue": 184546000, "gross_profit": 35066000, "research_and_development": null, "selling_general_admin": 37050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19226000, "depreciation_amortisation": 6364000, "ebitda": 25590000, "interest_expense": 7803000, "interest_income": null, "other_non_operating": null, "pretax_income": 11423000, "tax_provision": -5212000, "effective_tax_rate": null, "net_income": 16621000, "net_income_continuing_ops": 16621000, "net_income_to_common": 16621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44407000, "short_term_investments": null, "net_receivables": 99564000, "inventory": 161346000, "other_current_assets": null, "total_current_assets": 339596000, "net_ppe": null, "goodwill": 116353000, "intangible_assets": 125062000, "goodwill_and_intangibles": 241415000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 551475000, "total_assets": 891071000, "short_term_debt": 62338000, "accounts_payable": 62393000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222150000, "long_term_debt": 205767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 268441000, "total_liabilities": 490591000, "total_debt": 268105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -342573000, "total_equity": 400480000, "shares_outstanding": 107080000, "operating_cash_flow": -39463000, "stock_based_compensation": 2440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67096000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126762000, "free_cash_flow": 26389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19226000", "ebitda": "25590000", "netIncome": "16621000", "grossProfit": "35066000", "depreciation": "None", "totalRevenue": "219612000", "costOfRevenue": "184546000", "interestIncome": "None", "incomeBeforeTax": "11423000", "interestExpense": "7803000", "operatingIncome": "-5369000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5212000", "reportedCurrency": "USD", "netInterestIncome": "-7803000", "nonInterestIncome": "None", "operatingExpenses": "40435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6364000", "sellingGeneralAndAdministrative": "37050000", "netIncomeFromContinuingOperations": "16621000" }, "balance": { "goodwill": "116353000", "inventory": "161346000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "891071000", "longTermDebt": "205767000", "shortTermDebt": "62338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "125062000", "reportedCurrency": "USD", "retainedEarnings": "-342573000", "totalLiabilities": "490591000", "otherCurrentAssets": "34279000", "totalCurrentAssets": "339596000", "currentLongTermDebt": "62338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "551475000", "currentAccountsPayable": "62393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268105000", "totalShareholderEquity": "400480000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97419000", "totalCurrentLiabilities": "222150000", "otherNonCurrentLiabilities": "13879000", "totalNonCurrentLiabilities": "268441000", "cashAndShortTermInvestments": "44407000", "commonStockSharesOutstanding": "107080000", "intangibleAssetsExcludingGoodwill": "125062000", "cashAndCashEquivalentsAtCarryingValue": "44407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7279000", "operatingCashflow": "-39463000", "capitalExpenditures": "65852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126762000", "cashflowFromInvestment": "-67096000", "stockBasedCompensation": "2440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6364000", "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": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "income_statement": { "revenue": 224694000, "cost_of_revenue": 189018000, "gross_profit": 35676000, "ebit": -13186000, "ebitda": -7005000, "pretax_income": -20571000, "tax_provision": 6240000, "net_income": -26811000, "net_income_to_common": -26811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25245000, "total_current_assets": 316226000, "total_assets": 822308000, "short_term_debt": 55483000, "long_term_debt": 237769000, "total_debt": 293252000, "total_liabilities": 561545000, "total_equity": 260763000, "shares_outstanding": 75726000, "goodwill_and_intangibles": 243375000 }, "cash_flow": { "operating_cash_flow": -10537000, "capital_expenditure": 36174000, "free_cash_flow": 25637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200390, "ticker_id": 8919, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:21:38.231518+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13186000", "ebitda": "-7005000", "netIncome": "-26811000", "grossProfit": "35676000", "depreciation": "None", "totalRevenue": "224694000", "costOfRevenue": "189018000", "interestIncome": "None", "incomeBeforeTax": "-20571000", "interestExpense": "7385000", "operatingIncome": "-1395000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6240000", "reportedCurrency": "USD", "netInterestIncome": "-7385000", "nonInterestIncome": "None", "operatingExpenses": "37071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11800000", "costofGoodsAndServicesSold": "189018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6181000", "sellingGeneralAndAdministrative": "34170000", "netIncomeFromContinuingOperations": "-26811000" }, "balance": { "goodwill": "116353000", "inventory": "154682000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "822308000", "longTermDebt": "237769000", "shortTermDebt": "55483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "127022000", "reportedCurrency": "USD", "retainedEarnings": "-359194000", "totalLiabilities": "561545000", "otherCurrentAssets": "35436000", "totalCurrentAssets": "316226000", "currentLongTermDebt": "55483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506082000", "currentAccountsPayable": "102083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "240349000", "shortLongTermDebtTotal": "293252000", "totalShareholderEquity": "260763000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72392000", "totalCurrentLiabilities": "229958000", "otherNonCurrentLiabilities": "14600000", "totalNonCurrentLiabilities": "331587000", "cashAndShortTermInvestments": "25245000", "commonStockSharesOutstanding": "75726000", "intangibleAssetsExcludingGoodwill": "127022000", "cashAndCashEquivalentsAtCarryingValue": "25245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13500000", "operatingCashflow": "-10537000", "capitalExpenditures": "36174000", "changeInReceivables": "14697000", "changeInExchangeRate": "None", "cashflowFromFinancing": "50006000", "cashflowFromInvestment": "-36147000", "stockBasedCompensation": "2309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3322000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224694000, "cost_of_revenue": 189018000, "gross_profit": 35676000, "research_and_development": null, "selling_general_admin": 34170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13186000, "depreciation_amortisation": 6181000, "ebitda": -7005000, "interest_expense": 7385000, "interest_income": null, "other_non_operating": null, "pretax_income": -20571000, "tax_provision": 6240000, "effective_tax_rate": null, "net_income": -26811000, "net_income_continuing_ops": -26811000, "net_income_to_common": -26811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25245000, "short_term_investments": null, "net_receivables": 100863000, "inventory": 154682000, "other_current_assets": null, "total_current_assets": 316226000, "net_ppe": null, "goodwill": 116353000, "intangible_assets": 127022000, "goodwill_and_intangibles": 243375000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 506082000, "total_assets": 822308000, "short_term_debt": 55483000, "accounts_payable": 102083000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229958000, "long_term_debt": 237769000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 331587000, "total_liabilities": 561545000, "total_debt": 293252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -359194000, "total_equity": 260763000, "shares_outstanding": 75726000, "operating_cash_flow": -10537000, "stock_based_compensation": 2309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50006000, "free_cash_flow": 25637000, "net_change_in_cash": 3322000 }, "raw_data": { "income": { "ebit": "-13186000", "ebitda": "-7005000", "netIncome": "-26811000", "grossProfit": "35676000", "depreciation": "None", "totalRevenue": "224694000", "costOfRevenue": "189018000", "interestIncome": "None", "incomeBeforeTax": "-20571000", "interestExpense": "7385000", "operatingIncome": "-1395000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6240000", "reportedCurrency": "USD", "netInterestIncome": "-7385000", "nonInterestIncome": "None", "operatingExpenses": "37071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11800000", "costofGoodsAndServicesSold": "189018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6181000", "sellingGeneralAndAdministrative": "34170000", "netIncomeFromContinuingOperations": "-26811000" }, "balance": { "goodwill": "116353000", "inventory": "154682000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "822308000", "longTermDebt": "237769000", "shortTermDebt": "55483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "127022000", "reportedCurrency": "USD", "retainedEarnings": "-359194000", "totalLiabilities": "561545000", "otherCurrentAssets": "35436000", "totalCurrentAssets": "316226000", "currentLongTermDebt": "55483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506082000", "currentAccountsPayable": "102083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "240349000", "shortLongTermDebtTotal": "293252000", "totalShareholderEquity": "260763000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72392000", "totalCurrentLiabilities": "229958000", "otherNonCurrentLiabilities": "14600000", "totalNonCurrentLiabilities": "331587000", "cashAndShortTermInvestments": "25245000", "commonStockSharesOutstanding": "75726000", "intangibleAssetsExcludingGoodwill": "127022000", "cashAndCashEquivalentsAtCarryingValue": "25245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13500000", "operatingCashflow": "-10537000", "capitalExpenditures": "36174000", "changeInReceivables": "14697000", "changeInExchangeRate": "None", "cashflowFromFinancing": "50006000", "cashflowFromInvestment": "-36147000", "stockBasedCompensation": "2309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3322000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }