{ "ticker": { "uuid": "7bcfcb78-c294-499f-9e06-6c904f755944", "symbol": "VATE", "name": "Innovate Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/7bcfcb78-c294-499f-9e06-6c904f755944/", "api_url": "https://sharemaestro.com/factors/api/tickers/7bcfcb78-c294-499f-9e06-6c904f755944/" }, "ticker_metadata": { "id": 4198, "uuid": "7bcfcb78-c294-499f-9e06-6c904f755944", "symbol": "VATE", "name": "Innovate Corp", "asset_type": "equity", "market_cap": 196443000, "stock_exchange_id": 3, "industry": "Engineering & Construction", "sector": "Industrials", "description": "INNOVAR Corp. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7bcfcb78-c294-499f-9e06-6c904f755944", "symbol": "VATE", "name": "Innovate Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/7bcfcb78-c294-499f-9e06-6c904f755944/", "api_url": "https://sharemaestro.com/factors/api/tickers/7bcfcb78-c294-499f-9e06-6c904f755944/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 18.98, "market_cap": 253287644.48, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0836, "shareholder_yield": 0.0091, "roe": 0.2143, "piotroski_f_score": 4, "momentum_12_1": 1.04, "volatility_252d": 0.9881 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:27.540861+00:00", "batch_id": "" }, "size": { "price_close": 18.98, "market_cap": 253287644.48, "market_cap_usd": 253287644.48, "enterprise_value": 812187644.48, "shares_outstanding": 13344976, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1895, "pcf_ratio": 1.2284, "pfcf_ratio": 1.0683, "ev_ebitda": 11.9615, "ev_ebit": 21.3734, "ev_sales": 0.6077, "ev_fcf": 3.4255, "earnings_yield": null, "fcf_yield": 0.2919, "price_to_sales": 0.1895, "price_to_book": null, "price_to_cashflow": 1.2284, "ebitda_to_ev": 0.0836, "sales_yield": 1.6457 }, "yield": { "dividend_yield": 0.0091, "buyback_yield": 0, "shareholder_yield": 0.0091, "debt_paydown_yield": null, "total_yield": 0.0091 }, "quality": { "gross_margin": 0.1457, "operating_margin": 0.0284, "net_margin": -0.0396, "ebitda_margin": 0.0508, "fcf_margin": 0.1774, "roe": 0.2143, "roa": -0.0565, "roic": 0.0913, "roc_greenblatt": null, "asset_turnover": 1.4268, "cash_conversion": -4.482, "accruals_ratio": -0.2766, "sbc_to_revenue": 0.0019, "piotroski_f_score": 4, "altman_z_score": 0.0086, "earnings_stability_5y": 1.0096, "revenue_stability_5y": 0.2403, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2079, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.7366, "net_debt_to_ebitda": 8.2312, "debt_to_assets": 0.7403, "interest_coverage": 0.4073, "current_ratio": 0.398, "quick_ratio": 0.3829, "net_debt": 558900000, "local_beta": 0.0006, "volatility_252d": 0.9881, "volatility_60d": 2.4311, "max_drawdown_12m": -0.3115, "risk_adjusted_momentum": 1.0525 }, "growth": { "revenue_growth_1y": 0.2537, "revenue_growth_3y_cagr": -0.087, "revenue_growth_5y_cagr": 0.1169, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 5.1584, "book_value_growth_1y": null, "revenue_growth": 0.2537, "earnings_growth": null }, "momentum": { "price_return_1m": 0.6181, "price_return_3m": 2.9707, "price_return_6m": 2.8577, "price_return_9m": 2.3652, "price_return_12m": 2.3009, "price_return_12m_ex1m": 1.04, "momentum_6m": 2.8577, "momentum_12m": 2.3009, "momentum_12_1": 1.04, "distance_from_52w_high": 0, "distance_from_52w_low": 3.745, "relative_strength": 2.2009 }, "raw_ttm": { "revenue_ttm": 1336600000, "gross_profit_ttm": 194800000, "ebit_ttm": 38000000, "ebitda_ttm": 67900000, "net_income_ttm": -52900000, "eps_diluted_ttm": -3.964, "operating_cash_flow_ttm": 206200000, "capital_expenditure_ttm": 30900000, "fcf_ttm": 237100000, "dividends_paid_ttm": 2300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93300000, "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_current_liabilities": 1019800000, "net_ppe": null, "total_assets": 936800000, "total_debt": 693500000, "total_equity": -246800000, "net_working_capital": -123800000, "book_value_per_share": -18.4939, "retained_earnings": -599300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -537600000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.62, "os_score": 0.76, "value_percentile": 0.62, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4331, "ticker_id": 4198, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:27.540861+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.98, "market_cap": 253287644.48, "market_cap_usd": 253287644.48, "enterprise_value": 812187644.48, "shares_outstanding": 13344976, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.18950145, "pcf_ratio": 1.22835909, "pfcf_ratio": 1.06827349, "ev_ebitda": 11.96152643, "ev_ebit": 21.37335907, "ev_sales": 0.60765199, "ev_fcf": 3.42550672, "earnings_yield": null, "fcf_yield": 0.29192761, "dividend_yield": 0.00908059, "buyback_yield": 0, "shareholder_yield": 0.00908059, "debt_paydown_yield": null, "total_yield": 0.00908059, "gross_margin": 0.14574293, "operating_margin": 0.02843035, "net_margin": -0.03957803, "ebitda_margin": 0.05080054, "fcf_margin": 0.17739039, "roe": 0.2143436, "roa": -0.05646883, "roic": 0.09131689, "roc_greenblatt": null, "asset_turnover": 1.42677199, "cash_conversion": -4.48204159, "accruals_ratio": -0.27657985, "sbc_to_revenue": 0.00187042, "debt_to_equity": -4.73662885, "net_debt_to_ebitda": 8.23122239, "debt_to_assets": 0.74028608, "interest_coverage": 0.40728832, "current_ratio": 0.39801922, "quick_ratio": 0.38291822, "net_debt": 558900000, "revenue_growth_1y": 0.25372854, "revenue_growth_3y_cagr": -0.0870158, "revenue_growth_5y_cagr": 0.11689383, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 5.15844156, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 0.00863159, "earnings_stability_5y": 1.009639, "revenue_stability_5y": 0.240259, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.61807332, "price_return_3m": 2.9707113, "price_return_6m": 2.85772358, "price_return_9m": 2.36524823, "price_return_12m": 2.30086957, "price_return_12m_ex1m": 1.04, "distance_from_52w_high": 0, "distance_from_52w_low": 3.745, "relative_strength": 2.20090598, "local_beta": 0.0006, "volatility_252d": 0.988119, "volatility_60d": 2.43113, "max_drawdown_12m": -0.31153184, "revenue_ttm": 1336600000, "gross_profit_ttm": 194800000, "ebit_ttm": 38000000, "ebitda_ttm": 67900000, "net_income_ttm": -52900000, "eps_diluted_ttm": -3.9640386, "operating_cash_flow_ttm": 206200000, "capital_expenditure_ttm": 30900000, "fcf_ttm": 237100000, "dividends_paid_ttm": 2300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93300000, "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_current_liabilities": 1019800000, "net_ppe": null, "total_assets": 936800000, "total_debt": 693500000, "total_equity": -246800000, "net_working_capital": -123800000, "book_value_per_share": -18.49385117, "retained_earnings": -599300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -537600000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 46, "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": 18.98, "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0091, "roe": 0.2143, "momentum_12_1": 1.04, "complete_fields": { "id": 4331, "ticker_id": 4198, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:27.540861+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.98, "market_cap": 253287644.48, "market_cap_usd": 253287644.48, "enterprise_value": 812187644.48, "shares_outstanding": 13344976, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.18950145, "pcf_ratio": 1.22835909, "pfcf_ratio": 1.06827349, "ev_ebitda": 11.96152643, "ev_ebit": 21.37335907, "ev_sales": 0.60765199, "ev_fcf": 3.42550672, "earnings_yield": null, "fcf_yield": 0.29192761, "dividend_yield": 0.00908059, "buyback_yield": 0, "shareholder_yield": 0.00908059, "debt_paydown_yield": null, "total_yield": 0.00908059, "gross_margin": 0.14574293, "operating_margin": 0.02843035, "net_margin": -0.03957803, "ebitda_margin": 0.05080054, "fcf_margin": 0.17739039, "roe": 0.2143436, "roa": -0.05646883, "roic": 0.09131689, "roc_greenblatt": null, "asset_turnover": 1.42677199, "cash_conversion": -4.48204159, "accruals_ratio": -0.27657985, "sbc_to_revenue": 0.00187042, "debt_to_equity": -4.73662885, "net_debt_to_ebitda": 8.23122239, "debt_to_assets": 0.74028608, "interest_coverage": 0.40728832, "current_ratio": 0.39801922, "quick_ratio": 0.38291822, "net_debt": 558900000, "revenue_growth_1y": 0.25372854, "revenue_growth_3y_cagr": -0.0870158, "revenue_growth_5y_cagr": 0.11689383, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 5.15844156, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 0.00863159, "earnings_stability_5y": 1.009639, "revenue_stability_5y": 0.240259, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.61807332, "price_return_3m": 2.9707113, "price_return_6m": 2.85772358, "price_return_9m": 2.36524823, "price_return_12m": 2.30086957, "price_return_12m_ex1m": 1.04, "distance_from_52w_high": 0, "distance_from_52w_low": 3.745, "relative_strength": 2.20090598, "local_beta": 0.0006, "volatility_252d": 0.988119, "volatility_60d": 2.43113, "max_drawdown_12m": -0.31153184, "revenue_ttm": 1336600000, "gross_profit_ttm": 194800000, "ebit_ttm": 38000000, "ebitda_ttm": 67900000, "net_income_ttm": -52900000, "eps_diluted_ttm": -3.9640386, "operating_cash_flow_ttm": 206200000, "capital_expenditure_ttm": 30900000, "fcf_ttm": 237100000, "dividends_paid_ttm": 2300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93300000, "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_current_liabilities": 1019800000, "net_ppe": null, "total_assets": 936800000, "total_debt": 693500000, "total_equity": -246800000, "net_working_capital": -123800000, "book_value_per_share": -18.49385117, "retained_earnings": -599300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -537600000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 1246000000, "cost_of_revenue": 1063800000, "gross_profit": 182200000, "ebit": 34200000, "ebitda": 64600000, "pretax_income": -61500000, "tax_provision": 2500000, "net_income": -60600000, "net_income_to_common": -60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 674600000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13217593, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 146600000, "capital_expenditure": 26100000, "free_cash_flow": 172700000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349408, "ticker_id": 4198, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34200000", "ebitda": "64600000", "netIncome": "-60600000", "grossProfit": "182200000", "depreciation": "None", "totalRevenue": "1246000000", "costOfRevenue": "1063800000", "interestIncome": "700000", "incomeBeforeTax": "-61500000", "interestExpense": "89000000", "operatingIncome": "34200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2500000", "reportedCurrency": "USD", "netInterestIncome": "-88300000", "nonInterestIncome": "None", "operatingExpenses": "148000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30400000", "sellingGeneralAndAdministrative": "153100000", "netIncomeFromContinuingOperations": "-64000000" }, "balance": { "goodwill": "127000000", "inventory": "16000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "950100000", "longTermDebt": "80300000", "shortTermDebt": "594300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "165200000", "reportedCurrency": "USD", "retainedEarnings": "-582500000", "totalLiabilities": "1165400000", "otherCurrentAssets": "13800000", "totalCurrentAssets": "451500000", "currentLongTermDebt": "581400000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "309600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498600000", "currentAccountsPayable": "141400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "717500000", "totalShareholderEquity": "-230800000", "capitalLeaseObligations": "55800000", "otherCurrentLiabilities": "298399999", "totalCurrentLiabilities": "1034099999", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "131300000", "cashAndShortTermInvestments": "112100000", "commonStockSharesOutstanding": "13217593", "intangibleAssetsExcludingGoodwill": "165200000", "cashAndCashEquivalentsAtCarryingValue": "112100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64000000", "profitLoss": "None", "dividendPayout": "2200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4800000", "operatingCashflow": "146600000", "capitalExpenditures": "26100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61200000", "cashflowFromInvestment": "-22600000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1246000000, "cost_of_revenue": 1063800000, "gross_profit": 182200000, "research_and_development": null, "selling_general_admin": 153100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34200000, "depreciation_amortisation": 30400000, "ebitda": 64600000, "interest_expense": 89000000, "interest_income": null, "other_non_operating": null, "pretax_income": -61500000, "tax_provision": 2500000, "effective_tax_rate": null, "net_income": -60600000, "net_income_continuing_ops": -64000000, "net_income_to_common": -60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112100000, "short_term_investments": null, "net_receivables": 309600000, "inventory": 16000000, "other_current_assets": null, "total_current_assets": 451500000, "net_ppe": null, "goodwill": 127000000, "intangible_assets": 165200000, "goodwill_and_intangibles": 292200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 498600000, "total_assets": 950100000, "short_term_debt": 594300000, "accounts_payable": 141400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1034099999, "long_term_debt": 80300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131300000, "total_liabilities": 1165400000, "total_debt": 674600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -582500000, "total_equity": -230800000, "shares_outstanding": 13217593, "operating_cash_flow": 146600000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22600000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61200000, "free_cash_flow": 172700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34200000", "ebitda": "64600000", "netIncome": "-60600000", "grossProfit": "182200000", "depreciation": "None", "totalRevenue": "1246000000", "costOfRevenue": "1063800000", "interestIncome": "700000", "incomeBeforeTax": "-61500000", "interestExpense": "89000000", "operatingIncome": "34200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2500000", "reportedCurrency": "USD", "netInterestIncome": "-88300000", "nonInterestIncome": "None", "operatingExpenses": "148000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30400000", "sellingGeneralAndAdministrative": "153100000", "netIncomeFromContinuingOperations": "-64000000" }, "balance": { "goodwill": "127000000", "inventory": "16000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "950100000", "longTermDebt": "80300000", "shortTermDebt": "594300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "165200000", "reportedCurrency": "USD", "retainedEarnings": "-582500000", "totalLiabilities": "1165400000", "otherCurrentAssets": "13800000", "totalCurrentAssets": "451500000", "currentLongTermDebt": "581400000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "309600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498600000", "currentAccountsPayable": "141400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "717500000", "totalShareholderEquity": "-230800000", "capitalLeaseObligations": "55800000", "otherCurrentLiabilities": "298399999", "totalCurrentLiabilities": "1034099999", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "131300000", "cashAndShortTermInvestments": "112100000", "commonStockSharesOutstanding": "13217593", "intangibleAssetsExcludingGoodwill": "165200000", "cashAndCashEquivalentsAtCarryingValue": "112100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64000000", "profitLoss": "None", "dividendPayout": "2200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4800000", "operatingCashflow": "146600000", "capitalExpenditures": "26100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61200000", "cashflowFromInvestment": "-22600000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 1107100000, "cost_of_revenue": 898300000, "gross_profit": 208800000, "ebit": 40000000, "ebitda": 72900000, "pretax_income": -33400000, "tax_provision": 6300000, "net_income": -34600000, "net_income_to_common": -34600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48800000, "total_current_assets": 391400000, "total_assets": 891100000, "short_term_debt": 175100000, "long_term_debt": 500600000, "total_debt": 675700000, "total_liabilities": 1050900000, "total_equity": -180400000, "shares_outstanding": 13097683, "goodwill_and_intangibles": 299100000 }, "cash_flow": { "operating_cash_flow": 9100000, "capital_expenditure": 19000000, "free_cash_flow": 28100000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349413, "ticker_id": 4198, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40000000", "ebitda": "72900000", "netIncome": "-34600000", "grossProfit": "208800000", "depreciation": "None", "totalRevenue": "1107100000", "costOfRevenue": "898300000", "interestIncome": "2600000", "incomeBeforeTax": "-33400000", "interestExpense": "74500000", "operatingIncome": "40000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6300000", "reportedCurrency": "USD", "netInterestIncome": "-71900000", "nonInterestIncome": "None", "operatingExpenses": "168800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "898300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32900000", "sellingGeneralAndAdministrative": "160200000", "netIncomeFromContinuingOperations": "-39700000" }, "balance": { "goodwill": "126700000", "inventory": "20800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "891100000", "longTermDebt": "500600000", "shortTermDebt": "175100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "172400000", "reportedCurrency": "USD", "retainedEarnings": "-521900000", "totalLiabilities": "1050900000", "otherCurrentAssets": "20900000", "totalCurrentAssets": "391400000", "currentLongTermDebt": "162200000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "300900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "499700000", "currentAccountsPayable": "84800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719200000", "totalShareholderEquity": "-180400000", "capitalLeaseObligations": "56400000", "otherCurrentLiabilities": "113500000", "totalCurrentLiabilities": "483700000", "otherNonCurrentLiabilities": "2600000", "totalNonCurrentLiabilities": "567200000", "cashAndShortTermInvestments": "48800000", "commonStockSharesOutstanding": "13097683", "intangibleAssetsExcludingGoodwill": "172400000", "cashAndCashEquivalentsAtCarryingValue": "48800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39700000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "9100000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26500000", "cashflowFromInvestment": "-13900000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1107100000, "cost_of_revenue": 898300000, "gross_profit": 208800000, "research_and_development": null, "selling_general_admin": 160200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40000000, "depreciation_amortisation": 32900000, "ebitda": 72900000, "interest_expense": 74500000, "interest_income": null, "other_non_operating": null, "pretax_income": -33400000, "tax_provision": 6300000, "effective_tax_rate": null, "net_income": -34600000, "net_income_continuing_ops": -39700000, "net_income_to_common": -34600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48800000, "short_term_investments": null, "net_receivables": 300900000, "inventory": 20800000, "other_current_assets": null, "total_current_assets": 391400000, "net_ppe": null, "goodwill": 126700000, "intangible_assets": 172400000, "goodwill_and_intangibles": 299100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 499700000, "total_assets": 891100000, "short_term_debt": 175100000, "accounts_payable": 84800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483700000, "long_term_debt": 500600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 567200000, "total_liabilities": 1050900000, "total_debt": 675700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -521900000, "total_equity": -180400000, "shares_outstanding": 13097683, "operating_cash_flow": 9100000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13900000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26500000, "free_cash_flow": 28100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40000000", "ebitda": "72900000", "netIncome": "-34600000", "grossProfit": "208800000", "depreciation": "None", "totalRevenue": "1107100000", "costOfRevenue": "898300000", "interestIncome": "2600000", "incomeBeforeTax": "-33400000", "interestExpense": "74500000", "operatingIncome": "40000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6300000", "reportedCurrency": "USD", "netInterestIncome": "-71900000", "nonInterestIncome": "None", "operatingExpenses": "168800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "898300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32900000", "sellingGeneralAndAdministrative": "160200000", "netIncomeFromContinuingOperations": "-39700000" }, "balance": { "goodwill": "126700000", "inventory": "20800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "891100000", "longTermDebt": "500600000", "shortTermDebt": "175100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "172400000", "reportedCurrency": "USD", "retainedEarnings": "-521900000", "totalLiabilities": "1050900000", "otherCurrentAssets": "20900000", "totalCurrentAssets": "391400000", "currentLongTermDebt": "162200000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "300900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "499700000", "currentAccountsPayable": "84800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719200000", "totalShareholderEquity": "-180400000", "capitalLeaseObligations": "56400000", "otherCurrentLiabilities": "113500000", "totalCurrentLiabilities": "483700000", "otherNonCurrentLiabilities": "2600000", "totalNonCurrentLiabilities": "567200000", "cashAndShortTermInvestments": "48800000", "commonStockSharesOutstanding": "13097683", "intangibleAssetsExcludingGoodwill": "172400000", "cashAndCashEquivalentsAtCarryingValue": "48800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39700000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "9100000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26500000", "cashflowFromInvestment": "-13900000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 1423000000, "cost_of_revenue": 1207000000, "gross_profit": 216000000, "ebit": 27100000, "ebitda": 63100000, "pretax_income": -34400000, "tax_provision": 4500000, "net_income": -35200000, "net_income_to_common": -35200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80800000, "total_current_assets": 518500000, "total_assets": 1043600000, "short_term_debt": 44000000, "long_term_debt": 679300000, "total_debt": 723300000, "total_liabilities": 1196300000, "total_equity": -165500000, "shares_outstanding": 7866325, "goodwill_and_intangibles": 306000000 }, "cash_flow": { "operating_cash_flow": 26500000, "capital_expenditure": 18400000, "free_cash_flow": 44900000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349418, "ticker_id": 4198, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27100000", "ebitda": "63100000", "netIncome": "-35200000", "grossProfit": "216000000", "depreciation": "None", "totalRevenue": "1423000000", "costOfRevenue": "1207000000", "interestIncome": "1300000", "incomeBeforeTax": "-34400000", "interestExpense": "68200000", "operatingIncome": "26500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-68200000", "nonInterestIncome": "None", "operatingExpenses": "189500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1207000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "168000000", "netIncomeFromContinuingOperations": "-38900000" }, "balance": { "goodwill": "127100000", "inventory": "22400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1043600000", "longTermDebt": "679300000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "178900000", "reportedCurrency": "USD", "retainedEarnings": "-487300000", "totalLiabilities": "1196300000", "otherCurrentAssets": "16200000", "totalCurrentAssets": "518500000", "currentLongTermDebt": "30500000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "399100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525100000", "currentAccountsPayable": "142900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771900000", "totalShareholderEquity": "-165500000", "capitalLeaseObligations": "62100000", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "444600000", "otherNonCurrentLiabilities": "34100000", "totalNonCurrentLiabilities": "751700000", "cashAndShortTermInvestments": "80800000", "commonStockSharesOutstanding": "7866325", "intangibleAssetsExcludingGoodwill": "178900000", "cashAndCashEquivalentsAtCarryingValue": "80800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35200000", "profitLoss": "None", "dividendPayout": "2200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "26500000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49400000", "cashflowFromInvestment": "23200000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1423000000, "cost_of_revenue": 1207000000, "gross_profit": 216000000, "research_and_development": null, "selling_general_admin": 168000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27100000, "depreciation_amortisation": 36000000, "ebitda": 63100000, "interest_expense": 68200000, "interest_income": null, "other_non_operating": null, "pretax_income": -34400000, "tax_provision": 4500000, "effective_tax_rate": null, "net_income": -35200000, "net_income_continuing_ops": -38900000, "net_income_to_common": -35200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80800000, "short_term_investments": null, "net_receivables": 399100000, "inventory": 22400000, "other_current_assets": null, "total_current_assets": 518500000, "net_ppe": null, "goodwill": 127100000, "intangible_assets": 178900000, "goodwill_and_intangibles": 306000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 525100000, "total_assets": 1043600000, "short_term_debt": 44000000, "accounts_payable": 142900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444600000, "long_term_debt": 679300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 751700000, "total_liabilities": 1196300000, "total_debt": 723300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -487300000, "total_equity": -165500000, "shares_outstanding": 7866325, "operating_cash_flow": 26500000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23200000, "dividends_paid": 2200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49400000, "free_cash_flow": 44900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27100000", "ebitda": "63100000", "netIncome": "-35200000", "grossProfit": "216000000", "depreciation": "None", "totalRevenue": "1423000000", "costOfRevenue": "1207000000", "interestIncome": "1300000", "incomeBeforeTax": "-34400000", "interestExpense": "68200000", "operatingIncome": "26500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-68200000", "nonInterestIncome": "None", "operatingExpenses": "189500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1207000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "168000000", "netIncomeFromContinuingOperations": "-38900000" }, "balance": { "goodwill": "127100000", "inventory": "22400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1043600000", "longTermDebt": "679300000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "178900000", "reportedCurrency": "USD", "retainedEarnings": "-487300000", "totalLiabilities": "1196300000", "otherCurrentAssets": "16200000", "totalCurrentAssets": "518500000", "currentLongTermDebt": "30500000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "399100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525100000", "currentAccountsPayable": "142900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771900000", "totalShareholderEquity": "-165500000", "capitalLeaseObligations": "62100000", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "444600000", "otherNonCurrentLiabilities": "34100000", "totalNonCurrentLiabilities": "751700000", "cashAndShortTermInvestments": "80800000", "commonStockSharesOutstanding": "7866325", "intangibleAssetsExcludingGoodwill": "178900000", "cashAndCashEquivalentsAtCarryingValue": "80800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35200000", "profitLoss": "None", "dividendPayout": "2200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "26500000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49400000", "cashflowFromInvestment": "23200000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 1637300000, "cost_of_revenue": 1415900000, "gross_profit": 221400000, "ebit": 20600000, "ebitda": 62800000, "pretax_income": -41100000, "tax_provision": 900000, "net_income": -35900000, "net_income_to_common": -35900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80400000, "total_current_assets": 536400000, "total_assets": 1151700000, "short_term_debt": 47700000, "long_term_debt": 683800000, "total_debt": 731500000, "total_liabilities": 1181300000, "total_equity": -103700000, "shares_outstanding": 7750000, "goodwill_and_intangibles": 317200000 }, "cash_flow": { "operating_cash_flow": -9500000, "capital_expenditure": 20700000, "free_cash_flow": 11200000, "dividends_paid": 5200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349423, "ticker_id": 4198, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20600000", "ebitda": "62800000", "netIncome": "-35900000", "grossProfit": "221400000", "depreciation": "None", "totalRevenue": "1637300000", "costOfRevenue": "1415900000", "interestIncome": "None", "incomeBeforeTax": "-41100000", "interestExpense": "52000000", "operatingIncome": "13400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "208000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1415900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42200000", "sellingGeneralAndAdministrative": "180100000", "netIncomeFromContinuingOperations": "-42000000" }, "balance": { "goodwill": "127100000", "inventory": "18900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1151700000", "longTermDebt": "683800000", "shortTermDebt": "47700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "190100000", "reportedCurrency": "USD", "retainedEarnings": "-452100000", "totalLiabilities": "1181300000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "536400000", "currentLongTermDebt": "30600000", "longTermInvestments": "48200000", "shortTermInvestments": "None", "currentNetReceivables": "420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615300000", "currentAccountsPayable": "202500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "230800000", "shortLongTermDebtTotal": "785300000", "totalShareholderEquity": "-103700000", "capitalLeaseObligations": "53800000", "otherCurrentLiabilities": "68000000", "totalCurrentLiabilities": "417200000", "otherNonCurrentLiabilities": "17400000", "totalNonCurrentLiabilities": "764100000", "cashAndShortTermInvestments": "80400000", "commonStockSharesOutstanding": "7750000", "intangibleAssetsExcludingGoodwill": "190100000", "cashAndCashEquivalentsAtCarryingValue": "80400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42000000", "profitLoss": "None", "dividendPayout": "5200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1900000", "operatingCashflow": "-9500000", "capitalExpenditures": "20700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68100000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1637300000, "cost_of_revenue": 1415900000, "gross_profit": 221400000, "research_and_development": null, "selling_general_admin": 180100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20600000, "depreciation_amortisation": 42200000, "ebitda": 62800000, "interest_expense": 52000000, "interest_income": null, "other_non_operating": null, "pretax_income": -41100000, "tax_provision": 900000, "effective_tax_rate": null, "net_income": -35900000, "net_income_continuing_ops": -42000000, "net_income_to_common": -35900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80400000, "short_term_investments": null, "net_receivables": 420000000, "inventory": 18900000, "other_current_assets": null, "total_current_assets": 536400000, "net_ppe": null, "goodwill": 127100000, "intangible_assets": 190100000, "goodwill_and_intangibles": 317200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 615300000, "total_assets": 1151700000, "short_term_debt": 47700000, "accounts_payable": 202500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 417200000, "long_term_debt": 683800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 764100000, "total_liabilities": 1181300000, "total_debt": 731500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -452100000, "total_equity": -103700000, "shares_outstanding": 7750000, "operating_cash_flow": -9500000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22500000, "dividends_paid": 5200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68100000, "free_cash_flow": 11200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20600000", "ebitda": "62800000", "netIncome": "-35900000", "grossProfit": "221400000", "depreciation": "None", "totalRevenue": "1637300000", "costOfRevenue": "1415900000", "interestIncome": "None", "incomeBeforeTax": "-41100000", "interestExpense": "52000000", "operatingIncome": "13400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "208000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1415900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42200000", "sellingGeneralAndAdministrative": "180100000", "netIncomeFromContinuingOperations": "-42000000" }, "balance": { "goodwill": "127100000", "inventory": "18900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1151700000", "longTermDebt": "683800000", "shortTermDebt": "47700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "190100000", "reportedCurrency": "USD", "retainedEarnings": "-452100000", "totalLiabilities": "1181300000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "536400000", "currentLongTermDebt": "30600000", "longTermInvestments": "48200000", "shortTermInvestments": "None", "currentNetReceivables": "420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615300000", "currentAccountsPayable": "202500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "230800000", "shortLongTermDebtTotal": "785300000", "totalShareholderEquity": "-103700000", "capitalLeaseObligations": "53800000", "otherCurrentLiabilities": "68000000", "totalCurrentLiabilities": "417200000", "otherNonCurrentLiabilities": "17400000", "totalNonCurrentLiabilities": "764100000", "cashAndShortTermInvestments": "80400000", "commonStockSharesOutstanding": "7750000", "intangibleAssetsExcludingGoodwill": "190100000", "cashAndCashEquivalentsAtCarryingValue": "80400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42000000", "profitLoss": "None", "dividendPayout": "5200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1900000", "operatingCashflow": "-9500000", "capitalExpenditures": "20700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68100000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 1205200000, "cost_of_revenue": 1021500000, "gross_profit": 183700000, "ebit": -5800000, "ebitda": 31800000, "pretax_income": -80700000, "tax_provision": 5600000, "net_income": -227500000, "net_income_to_common": -227500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45500000, "total_current_assets": 442600000, "total_assets": 1080600000, "short_term_debt": 69500000, "long_term_debt": 556800000, "total_debt": 626300000, "total_liabilities": 1087500000, "total_equity": -84300000, "shares_outstanding": 7710000, "goodwill_and_intangibles": 335800000 }, "cash_flow": { "operating_cash_flow": 27000000, "capital_expenditure": 24100000, "free_cash_flow": 51100000, "dividends_paid": 62500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349428, "ticker_id": 4198, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5800000", "ebitda": "31800000", "netIncome": "-227500000", "grossProfit": "183700000", "depreciation": "None", "totalRevenue": "1205200000", "costOfRevenue": "1021500000", "interestIncome": "None", "incomeBeforeTax": "-80700000", "interestExpense": "59100000", "operatingIncome": "-10600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5600000", "reportedCurrency": "USD", "netInterestIncome": "-59100000", "nonInterestIncome": "None", "operatingExpenses": "194300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1021500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37600000", "sellingGeneralAndAdministrative": "168300000", "netIncomeFromContinuingOperations": "-86300000" }, "balance": { "goodwill": "127400000", "inventory": "17000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1080600000", "longTermDebt": "556800000", "shortTermDebt": "69500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "208400000", "reportedCurrency": "USD", "retainedEarnings": "-416200000", "totalLiabilities": "1087500000", "otherCurrentAssets": "14400000", "totalCurrentAssets": "442600000", "currentLongTermDebt": "69500000", "longTermInvestments": "56000000", "shortTermInvestments": "None", "currentNetReceivables": "365700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637500000", "currentAccountsPayable": "179200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "239500000", "shortLongTermDebtTotal": "684800000", "totalShareholderEquity": "-84300000", "capitalLeaseObligations": "58500000", "otherCurrentLiabilities": "72400000", "totalCurrentLiabilities": "439500000", "otherNonCurrentLiabilities": "4800000", "totalNonCurrentLiabilities": "648000000", "cashAndShortTermInvestments": "45500000", "commonStockSharesOutstanding": "7710000", "intangibleAssetsExcludingGoodwill": "208400000", "cashAndCashEquivalentsAtCarryingValue": "45500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86300000", "profitLoss": "None", "dividendPayout": "62500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13400000", "operatingCashflow": "27000000", "capitalExpenditures": "24100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4300000", "cashflowFromInvestment": "-223200000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1205200000, "cost_of_revenue": 1021500000, "gross_profit": 183700000, "research_and_development": null, "selling_general_admin": 168300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5800000, "depreciation_amortisation": 37600000, "ebitda": 31800000, "interest_expense": 59100000, "interest_income": null, "other_non_operating": null, "pretax_income": -80700000, "tax_provision": 5600000, "effective_tax_rate": null, "net_income": -227500000, "net_income_continuing_ops": -86300000, "net_income_to_common": -227500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45500000, "short_term_investments": null, "net_receivables": 365700000, "inventory": 17000000, "other_current_assets": null, "total_current_assets": 442600000, "net_ppe": null, "goodwill": 127400000, "intangible_assets": 208400000, "goodwill_and_intangibles": 335800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 637500000, "total_assets": 1080600000, "short_term_debt": 69500000, "accounts_payable": 179200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 439500000, "long_term_debt": 556800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 648000000, "total_liabilities": 1087500000, "total_debt": 626300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -416200000, "total_equity": -84300000, "shares_outstanding": 7710000, "operating_cash_flow": 27000000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223200000, "dividends_paid": 62500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4300000, "free_cash_flow": 51100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5800000", "ebitda": "31800000", "netIncome": "-227500000", "grossProfit": "183700000", "depreciation": "None", "totalRevenue": "1205200000", "costOfRevenue": "1021500000", "interestIncome": "None", "incomeBeforeTax": "-80700000", "interestExpense": "59100000", "operatingIncome": "-10600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5600000", "reportedCurrency": "USD", "netInterestIncome": "-59100000", "nonInterestIncome": "None", "operatingExpenses": "194300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1021500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37600000", "sellingGeneralAndAdministrative": "168300000", "netIncomeFromContinuingOperations": "-86300000" }, "balance": { "goodwill": "127400000", "inventory": "17000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1080600000", "longTermDebt": "556800000", "shortTermDebt": "69500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "208400000", "reportedCurrency": "USD", "retainedEarnings": "-416200000", "totalLiabilities": "1087500000", "otherCurrentAssets": "14400000", "totalCurrentAssets": "442600000", "currentLongTermDebt": "69500000", "longTermInvestments": "56000000", "shortTermInvestments": "None", "currentNetReceivables": "365700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637500000", "currentAccountsPayable": "179200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "239500000", "shortLongTermDebtTotal": "684800000", "totalShareholderEquity": "-84300000", "capitalLeaseObligations": "58500000", "otherCurrentLiabilities": "72400000", "totalCurrentLiabilities": "439500000", "otherNonCurrentLiabilities": "4800000", "totalNonCurrentLiabilities": "648000000", "cashAndShortTermInvestments": "45500000", "commonStockSharesOutstanding": "7710000", "intangibleAssetsExcludingGoodwill": "208400000", "cashAndCashEquivalentsAtCarryingValue": "45500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86300000", "profitLoss": "None", "dividendPayout": "62500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13400000", "operatingCashflow": "27000000", "capitalExpenditures": "24100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4300000", "cashflowFromInvestment": "-223200000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 716900000, "cost_of_revenue": 588500000, "gross_profit": 128400000, "ebit": 28100000, "ebitda": 54900000, "pretax_income": -46700000, "tax_provision": 7000000, "net_income": -92000000, "net_income_to_common": -92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45300000, "total_current_assets": 6227300000, "total_assets": 6723800000, "short_term_debt": 444800000, "long_term_debt": 507000000, "total_debt": 951800000, "total_liabilities": 6107900000, "total_equity": 570200000, "shares_outstanding": 5030000, "goodwill_and_intangibles": 283100000 }, "cash_flow": { "operating_cash_flow": 41100000, "capital_expenditure": 17800000, "free_cash_flow": 58900000, "dividends_paid": 2900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349433, "ticker_id": 4198, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28100000", "ebitda": "54900000", "netIncome": "-92000000", "grossProfit": "128400000", "depreciation": "None", "totalRevenue": "716900000", "costOfRevenue": "588500000", "interestIncome": "None", "incomeBeforeTax": "-46700000", "interestExpense": "74800000", "operatingIncome": "-28300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-79400000", "nonInterestIncome": "None", "operatingExpenses": "156700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "588500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "181100000", "netIncomeFromContinuingOperations": "-38300000" }, "balance": { "goodwill": "111000000", "inventory": "9900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6723800000", "longTermDebt": "507000000", "shortTermDebt": "444800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "172100000", "reportedCurrency": "USD", "retainedEarnings": "-188700000", "totalLiabilities": "6107900000", "otherCurrentAssets": "5950800000", "totalCurrentAssets": "6227300000", "currentLongTermDebt": "53700000", "longTermInvestments": "134500000", "shortTermInvestments": "4456100000", "currentNetReceivables": "221300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496500000", "currentAccountsPayable": "69700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158200000", "shortLongTermDebtTotal": "604300000", "totalShareholderEquity": "570200000", "capitalLeaseObligations": "800000", "otherCurrentLiabilities": "5384900000", "totalCurrentLiabilities": "5933200000", "otherNonCurrentLiabilities": "315800000", "totalNonCurrentLiabilities": "174699999", "cashAndShortTermInvestments": "45300000", "commonStockSharesOutstanding": "5030000", "intangibleAssetsExcludingGoodwill": "172100000", "cashAndCashEquivalentsAtCarryingValue": "45300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43600000", "profitLoss": "None", "dividendPayout": "2900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18800000", "operatingCashflow": "41100000", "capitalExpenditures": "17800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141600000", "cashflowFromInvestment": "99200000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 716900000, "cost_of_revenue": 588500000, "gross_profit": 128400000, "research_and_development": null, "selling_general_admin": 181100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28100000, "depreciation_amortisation": 26800000, "ebitda": 54900000, "interest_expense": 74800000, "interest_income": null, "other_non_operating": null, "pretax_income": -46700000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": -92000000, "net_income_continuing_ops": -38300000, "net_income_to_common": -92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45300000, "short_term_investments": 4456100000, "net_receivables": 221300000, "inventory": 9900000, "other_current_assets": null, "total_current_assets": 6227300000, "net_ppe": null, "goodwill": 111000000, "intangible_assets": 172100000, "goodwill_and_intangibles": 283100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 496500000, "total_assets": 6723800000, "short_term_debt": 444800000, "accounts_payable": 69700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5933200000, "long_term_debt": 507000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174699999, "total_liabilities": 6107900000, "total_debt": 951800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -188700000, "total_equity": 570200000, "shares_outstanding": 5030000, "operating_cash_flow": 41100000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 99200000, "dividends_paid": 2900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141600000, "free_cash_flow": 58900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28100000", "ebitda": "54900000", "netIncome": "-92000000", "grossProfit": "128400000", "depreciation": "None", "totalRevenue": "716900000", "costOfRevenue": "588500000", "interestIncome": "None", "incomeBeforeTax": "-46700000", "interestExpense": "74800000", "operatingIncome": "-28300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-79400000", "nonInterestIncome": "None", "operatingExpenses": "156700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "588500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "181100000", "netIncomeFromContinuingOperations": "-38300000" }, "balance": { "goodwill": "111000000", "inventory": "9900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6723800000", "longTermDebt": "507000000", "shortTermDebt": "444800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "172100000", "reportedCurrency": "USD", "retainedEarnings": "-188700000", "totalLiabilities": "6107900000", "otherCurrentAssets": "5950800000", "totalCurrentAssets": "6227300000", "currentLongTermDebt": "53700000", "longTermInvestments": "134500000", "shortTermInvestments": "4456100000", "currentNetReceivables": "221300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496500000", "currentAccountsPayable": "69700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158200000", "shortLongTermDebtTotal": "604300000", "totalShareholderEquity": "570200000", "capitalLeaseObligations": "800000", "otherCurrentLiabilities": "5384900000", "totalCurrentLiabilities": "5933200000", "otherNonCurrentLiabilities": "315800000", "totalNonCurrentLiabilities": "174699999", "cashAndShortTermInvestments": "45300000", "commonStockSharesOutstanding": "5030000", "intangibleAssetsExcludingGoodwill": "172100000", "cashAndCashEquivalentsAtCarryingValue": "45300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43600000", "profitLoss": "None", "dividendPayout": "2900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18800000", "operatingCashflow": "41100000", "capitalExpenditures": "17800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141600000", "cashflowFromInvestment": "99200000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 1077000000, "cost_of_revenue": 830500000, "gross_profit": 246500000, "ebit": 34300000, "ebitda": 42500000, "pretax_income": -41800000, "tax_provision": -19600000, "net_income": -31500000, "net_income_to_common": -31500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193700000, "total_current_assets": 1387000000, "total_assets": 6958300000, "short_term_debt": 63900000, "long_term_debt": 740800000, "total_debt": 804700000, "total_liabilities": 6493100000, "total_equity": 360100000, "shares_outstanding": 4480000, "goodwill_and_intangibles": 321000000 }, "cash_flow": { "operating_cash_flow": 110700000, "capital_expenditure": 24700000, "free_cash_flow": 135400000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349438, "ticker_id": 4198, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34300000", "ebitda": "42500000", "netIncome": "-31500000", "grossProfit": "246500000", "depreciation": "None", "totalRevenue": "1077000000", "costOfRevenue": "830500000", "interestIncome": "None", "incomeBeforeTax": "-41800000", "interestExpense": "76100000", "operatingIncome": "25300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-19600000", "reportedCurrency": "USD", "netInterestIncome": "-95100000", "nonInterestIncome": "None", "operatingExpenses": "221200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "830500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8200000", "sellingGeneralAndAdministrative": "190100000", "netIncomeFromContinuingOperations": "-36100000" }, "balance": { "goodwill": "110400000", "inventory": "10700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6958300000", "longTermDebt": "740800000", "shortTermDebt": "63900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "210600000", "reportedCurrency": "USD", "retainedEarnings": "-96700000", "totalLiabilities": "6493100000", "otherCurrentAssets": "633200000", "totalCurrentAssets": "1387000000", "currentLongTermDebt": "63900000", "longTermInvestments": "177500000", "shortTermInvestments": "4028900000", "currentNetReceivables": "1182600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5571300000", "currentAccountsPayable": "4872100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176900000", "shortLongTermDebtTotal": "774900000", "totalShareholderEquity": "360100000", "capitalLeaseObligations": "34600000", "otherCurrentLiabilities": "341200000", "totalCurrentLiabilities": "5215200000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "1277900000", "cashAndShortTermInvestments": "193700000", "commonStockSharesOutstanding": "4480000", "intangibleAssetsExcludingGoodwill": "210600000", "cashAndCashEquivalentsAtCarryingValue": "193700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17800000", "profitLoss": "None", "dividendPayout": "8900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3400000", "operatingCashflow": "110700000", "capitalExpenditures": "24700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68100000", "cashflowFromInvestment": "-269300000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1077000000, "cost_of_revenue": 830500000, "gross_profit": 246500000, "research_and_development": null, "selling_general_admin": 190100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34300000, "depreciation_amortisation": 8200000, "ebitda": 42500000, "interest_expense": 76100000, "interest_income": null, "other_non_operating": null, "pretax_income": -41800000, "tax_provision": -19600000, "effective_tax_rate": null, "net_income": -31500000, "net_income_continuing_ops": -36100000, "net_income_to_common": -31500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193700000, "short_term_investments": 4028900000, "net_receivables": 1182600000, "inventory": 10700000, "other_current_assets": null, "total_current_assets": 1387000000, "net_ppe": null, "goodwill": 110400000, "intangible_assets": 210600000, "goodwill_and_intangibles": 321000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5571300000, "total_assets": 6958300000, "short_term_debt": 63900000, "accounts_payable": 4872100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5215200000, "long_term_debt": 740800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1277900000, "total_liabilities": 6493100000, "total_debt": 804700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96700000, "total_equity": 360100000, "shares_outstanding": 4480000, "operating_cash_flow": 110700000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -269300000, "dividends_paid": 8900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68100000, "free_cash_flow": 135400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34300000", "ebitda": "42500000", "netIncome": "-31500000", "grossProfit": "246500000", "depreciation": "None", "totalRevenue": "1077000000", "costOfRevenue": "830500000", "interestIncome": "None", "incomeBeforeTax": "-41800000", "interestExpense": "76100000", "operatingIncome": "25300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-19600000", "reportedCurrency": "USD", "netInterestIncome": "-95100000", "nonInterestIncome": "None", "operatingExpenses": "221200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "830500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8200000", "sellingGeneralAndAdministrative": "190100000", "netIncomeFromContinuingOperations": "-36100000" }, "balance": { "goodwill": "110400000", "inventory": "10700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6958300000", "longTermDebt": "740800000", "shortTermDebt": "63900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "210600000", "reportedCurrency": "USD", "retainedEarnings": "-96700000", "totalLiabilities": "6493100000", "otherCurrentAssets": "633200000", "totalCurrentAssets": "1387000000", "currentLongTermDebt": "63900000", "longTermInvestments": "177500000", "shortTermInvestments": "4028900000", "currentNetReceivables": "1182600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5571300000", "currentAccountsPayable": "4872100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176900000", "shortLongTermDebtTotal": "774900000", "totalShareholderEquity": "360100000", "capitalLeaseObligations": "34600000", "otherCurrentLiabilities": "341200000", "totalCurrentLiabilities": "5215200000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "1277900000", "cashAndShortTermInvestments": "193700000", "commonStockSharesOutstanding": "4480000", "intangibleAssetsExcludingGoodwill": "210600000", "cashAndCashEquivalentsAtCarryingValue": "193700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17800000", "profitLoss": "None", "dividendPayout": "8900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3400000", "operatingCashflow": "110700000", "capitalExpenditures": "24700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68100000", "cashflowFromInvestment": "-269300000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 1976700000, "cost_of_revenue": 1782500000, "gross_profit": 194200000, "ebit": 258000000, "ebitda": 309500000, "pretax_income": 182300000, "tax_provision": 2400000, "net_income": 139000000, "net_income_to_common": 139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325000000, "total_current_assets": 5253400000, "total_assets": 6503800000, "short_term_debt": 34000000, "long_term_debt": 703500000, "total_debt": 737500000, "total_liabilities": 6302100000, "total_equity": 88100000, "shares_outstanding": 4680000, "goodwill_and_intangibles": 390900000 }, "cash_flow": { "operating_cash_flow": 341400000, "capital_expenditure": 39700000, "free_cash_flow": 381100000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349443, "ticker_id": 4198, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258000000", "ebitda": "309500000", "netIncome": "139000000", "grossProfit": "194200000", "depreciation": "None", "totalRevenue": "1976700000", "costOfRevenue": "1782500000", "interestIncome": "None", "incomeBeforeTax": "182300000", "interestExpense": "75700000", "operatingIncome": "-55800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-75700000", "nonInterestIncome": "None", "operatingExpenses": "250000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "218400000", "netIncomeFromContinuingOperations": "179900000" }, "balance": { "goodwill": "171700000", "inventory": "-1300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6503800000", "longTermDebt": "703500000", "shortTermDebt": "34000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "219200000", "reportedCurrency": "USD", "retainedEarnings": "-57200000", "totalLiabilities": "6302100000", "otherCurrentAssets": "1300000", "totalCurrentAssets": "5253400000", "currentLongTermDebt": "None", "longTermInvestments": "273000000", "shortTermInvestments": "3391600000", "currentNetReceivables": "1536800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1250400000", "currentAccountsPayable": "104700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "376300000", "shortLongTermDebtTotal": "743900000", "totalShareholderEquity": "88100000", "capitalLeaseObligations": "40400000", "otherCurrentLiabilities": "239400000", "totalCurrentLiabilities": "344900000", "otherNonCurrentLiabilities": "355400000", "totalNonCurrentLiabilities": "5957200000", "cashAndShortTermInvestments": "325000000", "commonStockSharesOutstanding": "4680000", "intangibleAssetsExcludingGoodwill": "219200000", "cashAndCashEquivalentsAtCarryingValue": "325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179900000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "226900000", "operatingCashflow": "341400000", "capitalExpenditures": "39700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115200000", "cashflowFromInvestment": "-224600000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1976700000, "cost_of_revenue": 1782500000, "gross_profit": 194200000, "research_and_development": null, "selling_general_admin": 218400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258000000, "depreciation_amortisation": 51500000, "ebitda": 309500000, "interest_expense": 75700000, "interest_income": null, "other_non_operating": null, "pretax_income": 182300000, "tax_provision": 2400000, "effective_tax_rate": null, "net_income": 139000000, "net_income_continuing_ops": 179900000, "net_income_to_common": 139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325000000, "short_term_investments": 3391600000, "net_receivables": 1536800000, "inventory": -1300000, "other_current_assets": null, "total_current_assets": 5253400000, "net_ppe": null, "goodwill": 171700000, "intangible_assets": 219200000, "goodwill_and_intangibles": 390900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1250400000, "total_assets": 6503800000, "short_term_debt": 34000000, "accounts_payable": 104700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344900000, "long_term_debt": 703500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5957200000, "total_liabilities": 6302100000, "total_debt": 737500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57200000, "total_equity": 88100000, "shares_outstanding": 4680000, "operating_cash_flow": 341400000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224600000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115200000, "free_cash_flow": 381100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258000000", "ebitda": "309500000", "netIncome": "139000000", "grossProfit": "194200000", "depreciation": "None", "totalRevenue": "1976700000", "costOfRevenue": "1782500000", "interestIncome": "None", "incomeBeforeTax": "182300000", "interestExpense": "75700000", "operatingIncome": "-55800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-75700000", "nonInterestIncome": "None", "operatingExpenses": "250000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "218400000", "netIncomeFromContinuingOperations": "179900000" }, "balance": { "goodwill": "171700000", "inventory": "-1300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6503800000", "longTermDebt": "703500000", "shortTermDebt": "34000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "219200000", "reportedCurrency": "USD", "retainedEarnings": "-57200000", "totalLiabilities": "6302100000", "otherCurrentAssets": "1300000", "totalCurrentAssets": "5253400000", "currentLongTermDebt": "None", "longTermInvestments": "273000000", "shortTermInvestments": "3391600000", "currentNetReceivables": "1536800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1250400000", "currentAccountsPayable": "104700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "376300000", "shortLongTermDebtTotal": "743900000", "totalShareholderEquity": "88100000", "capitalLeaseObligations": "40400000", "otherCurrentLiabilities": "239400000", "totalCurrentLiabilities": "344900000", "otherNonCurrentLiabilities": "355400000", "totalNonCurrentLiabilities": "5957200000", "cashAndShortTermInvestments": "325000000", "commonStockSharesOutstanding": "4680000", "intangibleAssetsExcludingGoodwill": "219200000", "cashAndCashEquivalentsAtCarryingValue": "325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179900000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "226900000", "operatingCashflow": "341400000", "capitalExpenditures": "39700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115200000", "cashflowFromInvestment": "-224600000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 364800000, "cost_of_revenue": 315500000, "gross_profit": 49300000, "ebit": 11100000, "ebitda": 18500000, "pretax_income": -14200000, "tax_provision": 2900000, "net_income": -16800000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134600000, "total_current_assets": 405900000, "total_assets": 936800000, "short_term_debt": 624700000, "long_term_debt": 68800000, "total_debt": 693500000, "total_liabilities": 1169000000, "total_equity": -246800000, "shares_outstanding": 13344976, "goodwill_and_intangibles": 290800000 }, "cash_flow": { "operating_cash_flow": 45500000, "capital_expenditure": 9500000, "free_cash_flow": 55000000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349406, "ticker_id": 4198, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11100000", "ebitda": "18500000", "netIncome": "-16800000", "grossProfit": "49300000", "depreciation": "None", "totalRevenue": "364800000", "costOfRevenue": "315500000", "interestIncome": "None", "incomeBeforeTax": "-14200000", "interestExpense": "24500000", "operatingIncome": "11100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2900000", "reportedCurrency": "USD", "netInterestIncome": "-24500000", "nonInterestIncome": "None", "operatingExpenses": "38200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7400000", "sellingGeneralAndAdministrative": "39400000", "netIncomeFromContinuingOperations": "-17100000" }, "balance": { "goodwill": "127100000", "inventory": "15400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "936800000", "longTermDebt": "68800000", "shortTermDebt": "624700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "163700000", "reportedCurrency": "USD", "retainedEarnings": "-599300000", "totalLiabilities": "1169000000", "otherCurrentAssets": "14100000", "totalCurrentAssets": "405900000", "currentLongTermDebt": "610800000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "241800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530900000", "currentAccountsPayable": "130199999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "765500000", "totalShareholderEquity": "-246800000", "capitalLeaseObligations": "85900000", "otherCurrentLiabilities": "107600000", "totalCurrentLiabilities": "1019800000", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "149200000", "cashAndShortTermInvestments": "134600000", "commonStockSharesOutstanding": "13344976", "intangibleAssetsExcludingGoodwill": "163700000", "cashAndCashEquivalentsAtCarryingValue": "134600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17100000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "45500000", "capitalExpenditures": "9500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13500000", "cashflowFromInvestment": "-9600000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364800000, "cost_of_revenue": 315500000, "gross_profit": 49300000, "research_and_development": null, "selling_general_admin": 39400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11100000, "depreciation_amortisation": 7400000, "ebitda": 18500000, "interest_expense": 24500000, "interest_income": null, "other_non_operating": null, "pretax_income": -14200000, "tax_provision": 2900000, "effective_tax_rate": null, "net_income": -16800000, "net_income_continuing_ops": -17100000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134600000, "short_term_investments": null, "net_receivables": 241800000, "inventory": 15400000, "other_current_assets": null, "total_current_assets": 405900000, "net_ppe": null, "goodwill": 127100000, "intangible_assets": 163700000, "goodwill_and_intangibles": 290800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 530900000, "total_assets": 936800000, "short_term_debt": 624700000, "accounts_payable": 130199999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1019800000, "long_term_debt": 68800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 149200000, "total_liabilities": 1169000000, "total_debt": 693500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -599300000, "total_equity": -246800000, "shares_outstanding": 13344976, "operating_cash_flow": 45500000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9600000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13500000, "free_cash_flow": 55000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11100000", "ebitda": "18500000", "netIncome": "-16800000", "grossProfit": "49300000", "depreciation": "None", "totalRevenue": "364800000", "costOfRevenue": "315500000", "interestIncome": "None", "incomeBeforeTax": "-14200000", "interestExpense": "24500000", "operatingIncome": "11100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2900000", "reportedCurrency": "USD", "netInterestIncome": "-24500000", "nonInterestIncome": "None", "operatingExpenses": "38200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7400000", "sellingGeneralAndAdministrative": "39400000", "netIncomeFromContinuingOperations": "-17100000" }, "balance": { "goodwill": "127100000", "inventory": "15400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "936800000", "longTermDebt": "68800000", "shortTermDebt": "624700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "163700000", "reportedCurrency": "USD", "retainedEarnings": "-599300000", "totalLiabilities": "1169000000", "otherCurrentAssets": "14100000", "totalCurrentAssets": "405900000", "currentLongTermDebt": "610800000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "241800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530900000", "currentAccountsPayable": "130199999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "765500000", "totalShareholderEquity": "-246800000", "capitalLeaseObligations": "85900000", "otherCurrentLiabilities": "107600000", "totalCurrentLiabilities": "1019800000", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "149200000", "cashAndShortTermInvestments": "134600000", "commonStockSharesOutstanding": "13344976", "intangibleAssetsExcludingGoodwill": "163700000", "cashAndCashEquivalentsAtCarryingValue": "134600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17100000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "45500000", "capitalExpenditures": "9500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13500000", "cashflowFromInvestment": "-9600000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 382700000, "cost_of_revenue": 328200000, "gross_profit": 54500000, "ebit": 15200000, "ebitda": 22800000, "pretax_income": -9300000, "tax_provision": -1700000, "net_income": -7400000, "net_income_to_common": -7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112100000, "total_current_assets": 451500000, "total_assets": 950100000, "short_term_debt": 594300000, "long_term_debt": 80300000, "total_debt": 674600000, "total_liabilities": 1165400000, "total_equity": -230800000, "shares_outstanding": 13340586, "goodwill_and_intangibles": 292200000 }, "cash_flow": { "operating_cash_flow": 101100000, "capital_expenditure": 7500000, "free_cash_flow": 108600000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349407, "ticker_id": 4198, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15200000", "ebitda": "22800000", "netIncome": "-7400000", "grossProfit": "54500000", "depreciation": "None", "totalRevenue": "382700000", "costOfRevenue": "328200000", "interestIncome": "None", "incomeBeforeTax": "-9300000", "interestExpense": "24000000", "operatingIncome": "15200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1700000", "reportedCurrency": "USD", "netInterestIncome": "-23300000", "nonInterestIncome": "None", "operatingExpenses": "39300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "328200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7600000", "sellingGeneralAndAdministrative": "40600000", "netIncomeFromContinuingOperations": "-7600000" }, "balance": { "goodwill": "127000000", "inventory": "16000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "950100000", "longTermDebt": "80300000", "shortTermDebt": "594300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "165200000", "reportedCurrency": "USD", "retainedEarnings": "-582500000", "totalLiabilities": "1165400000", "otherCurrentAssets": "13800000", "totalCurrentAssets": "451500000", "currentLongTermDebt": "581400000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "309600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498600000", "currentAccountsPayable": "141400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "717500000", "totalShareholderEquity": "-230800000", "capitalLeaseObligations": "55800000", "otherCurrentLiabilities": "298399999", "totalCurrentLiabilities": "1034099999", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "131300000", "cashAndShortTermInvestments": "112100000", "commonStockSharesOutstanding": "13340586", "intangibleAssetsExcludingGoodwill": "165200000", "cashAndCashEquivalentsAtCarryingValue": "112100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7400000", "profitLoss": "None", "dividendPayout": "700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2100000", "operatingCashflow": "101100000", "capitalExpenditures": "7500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17100000", "cashflowFromInvestment": "-7500000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382700000, "cost_of_revenue": 328200000, "gross_profit": 54500000, "research_and_development": null, "selling_general_admin": 40600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15200000, "depreciation_amortisation": 7600000, "ebitda": 22800000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": -9300000, "tax_provision": -1700000, "effective_tax_rate": null, "net_income": -7400000, "net_income_continuing_ops": -7600000, "net_income_to_common": -7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112100000, "short_term_investments": null, "net_receivables": 309600000, "inventory": 16000000, "other_current_assets": null, "total_current_assets": 451500000, "net_ppe": null, "goodwill": 127000000, "intangible_assets": 165200000, "goodwill_and_intangibles": 292200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 498600000, "total_assets": 950100000, "short_term_debt": 594300000, "accounts_payable": 141400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1034099999, "long_term_debt": 80300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131300000, "total_liabilities": 1165400000, "total_debt": 674600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -582500000, "total_equity": -230800000, "shares_outstanding": 13340586, "operating_cash_flow": 101100000, "stock_based_compensation": 500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7500000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17100000, "free_cash_flow": 108600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15200000", "ebitda": "22800000", "netIncome": "-7400000", "grossProfit": "54500000", "depreciation": "None", "totalRevenue": "382700000", "costOfRevenue": "328200000", "interestIncome": "None", "incomeBeforeTax": "-9300000", "interestExpense": "24000000", "operatingIncome": "15200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1700000", "reportedCurrency": "USD", "netInterestIncome": "-23300000", "nonInterestIncome": "None", "operatingExpenses": "39300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "328200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7600000", "sellingGeneralAndAdministrative": "40600000", "netIncomeFromContinuingOperations": "-7600000" }, "balance": { "goodwill": "127000000", "inventory": "16000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "950100000", "longTermDebt": "80300000", "shortTermDebt": "594300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "165200000", "reportedCurrency": "USD", "retainedEarnings": "-582500000", "totalLiabilities": "1165400000", "otherCurrentAssets": "13800000", "totalCurrentAssets": "451500000", "currentLongTermDebt": "581400000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "309600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498600000", "currentAccountsPayable": "141400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "717500000", "totalShareholderEquity": "-230800000", "capitalLeaseObligations": "55800000", "otherCurrentLiabilities": "298399999", "totalCurrentLiabilities": "1034099999", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "131300000", "cashAndShortTermInvestments": "112100000", "commonStockSharesOutstanding": "13340586", "intangibleAssetsExcludingGoodwill": "165200000", "cashAndCashEquivalentsAtCarryingValue": "112100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7400000", "profitLoss": "None", "dividendPayout": "700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2100000", "operatingCashflow": "101100000", "capitalExpenditures": "7500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17100000", "cashflowFromInvestment": "-7500000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 347100000, "cost_of_revenue": 301700000, "gross_profit": 45400000, "ebit": 7100000, "ebitda": 14600000, "pretax_income": -16700000, "tax_provision": -7100000, "net_income": -8900000, "net_income_to_common": -8900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35500000, "total_current_assets": 420600000, "total_assets": 913200000, "short_term_debt": 584500000, "long_term_debt": 97300000, "total_debt": 681800000, "total_liabilities": 1120900000, "total_equity": -224200000, "shares_outstanding": 13264799, "goodwill_and_intangibles": 293900000 }, "cash_flow": { "operating_cash_flow": 19200000, "capital_expenditure": 7800000, "free_cash_flow": 27000000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349409, "ticker_id": 4198, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7100000", "ebitda": "14600000", "netIncome": "-8900000", "grossProfit": "45400000", "depreciation": "None", "totalRevenue": "347100000", "costOfRevenue": "301700000", "interestIncome": "None", "incomeBeforeTax": "-16700000", "interestExpense": "23400000", "operatingIncome": "7100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-7100000", "reportedCurrency": "USD", "netInterestIncome": "-23400000", "nonInterestIncome": "None", "operatingExpenses": "38300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7500000", "sellingGeneralAndAdministrative": "39600000", "netIncomeFromContinuingOperations": "-9600000" }, "balance": { "goodwill": "126900000", "inventory": "18100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "913200000", "longTermDebt": "97300000", "shortTermDebt": "584500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "167000000", "reportedCurrency": "USD", "retainedEarnings": "-575100000", "totalLiabilities": "1120900000", "otherCurrentAssets": "18000000", "totalCurrentAssets": "420600000", "currentLongTermDebt": "571800000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "349000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492600000", "currentAccountsPayable": "99900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "723700000", "totalShareholderEquity": "-224200000", "capitalLeaseObligations": "54600000", "otherCurrentLiabilities": "114400000", "totalCurrentLiabilities": "974300000", "otherNonCurrentLiabilities": "3100000", "totalNonCurrentLiabilities": "146600000", "cashAndShortTermInvestments": "35500000", "commonStockSharesOutstanding": "13264799", "intangibleAssetsExcludingGoodwill": "167000000", "cashAndCashEquivalentsAtCarryingValue": "35500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9600000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2600000", "operatingCashflow": "19200000", "capitalExpenditures": "7800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11900000", "cashflowFromInvestment": "-4900000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347100000, "cost_of_revenue": 301700000, "gross_profit": 45400000, "research_and_development": null, "selling_general_admin": 39600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7100000, "depreciation_amortisation": 7500000, "ebitda": 14600000, "interest_expense": 23400000, "interest_income": null, "other_non_operating": null, "pretax_income": -16700000, "tax_provision": -7100000, "effective_tax_rate": null, "net_income": -8900000, "net_income_continuing_ops": -9600000, "net_income_to_common": -8900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35500000, "short_term_investments": null, "net_receivables": 349000000, "inventory": 18100000, "other_current_assets": null, "total_current_assets": 420600000, "net_ppe": null, "goodwill": 126900000, "intangible_assets": 167000000, "goodwill_and_intangibles": 293900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 492600000, "total_assets": 913200000, "short_term_debt": 584500000, "accounts_payable": 99900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 974300000, "long_term_debt": 97300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 146600000, "total_liabilities": 1120900000, "total_debt": 681800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -575100000, "total_equity": -224200000, "shares_outstanding": 13264799, "operating_cash_flow": 19200000, "stock_based_compensation": 700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4900000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11900000, "free_cash_flow": 27000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7100000", "ebitda": "14600000", "netIncome": "-8900000", "grossProfit": "45400000", "depreciation": "None", "totalRevenue": "347100000", "costOfRevenue": "301700000", "interestIncome": "None", "incomeBeforeTax": "-16700000", "interestExpense": "23400000", "operatingIncome": "7100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-7100000", "reportedCurrency": "USD", "netInterestIncome": "-23400000", "nonInterestIncome": "None", "operatingExpenses": "38300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7500000", "sellingGeneralAndAdministrative": "39600000", "netIncomeFromContinuingOperations": "-9600000" }, "balance": { "goodwill": "126900000", "inventory": "18100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "913200000", "longTermDebt": "97300000", "shortTermDebt": "584500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "167000000", "reportedCurrency": "USD", "retainedEarnings": "-575100000", "totalLiabilities": "1120900000", "otherCurrentAssets": "18000000", "totalCurrentAssets": "420600000", "currentLongTermDebt": "571800000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "349000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492600000", "currentAccountsPayable": "99900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "723700000", "totalShareholderEquity": "-224200000", "capitalLeaseObligations": "54600000", "otherCurrentLiabilities": "114400000", "totalCurrentLiabilities": "974300000", "otherNonCurrentLiabilities": "3100000", "totalNonCurrentLiabilities": "146600000", "cashAndShortTermInvestments": "35500000", "commonStockSharesOutstanding": "13264799", "intangibleAssetsExcludingGoodwill": "167000000", "cashAndCashEquivalentsAtCarryingValue": "35500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9600000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2600000", "operatingCashflow": "19200000", "capitalExpenditures": "7800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11900000", "cashflowFromInvestment": "-4900000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 242000000, "cost_of_revenue": 196400000, "gross_profit": 45600000, "ebit": 4600000, "ebitda": 12000000, "pretax_income": -16800000, "tax_provision": 4200000, "net_income": -19800000, "net_income_to_common": -19800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33400000, "total_current_assets": 399000000, "total_assets": 890900000, "short_term_debt": 490300000, "long_term_debt": 160100000, "total_debt": 650400000, "total_liabilities": 1098100000, "total_equity": -224800000, "shares_outstanding": 13146750, "goodwill_and_intangibles": 295500000 }, "cash_flow": { "operating_cash_flow": 40400000, "capital_expenditure": 6100000, "free_cash_flow": 46500000, "dividends_paid": 800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349410, "ticker_id": 4198, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4600000", "ebitda": "12000000", "netIncome": "-19800000", "grossProfit": "45600000", "depreciation": "None", "totalRevenue": "242000000", "costOfRevenue": "196400000", "interestIncome": "None", "incomeBeforeTax": "-16800000", "interestExpense": "21400000", "operatingIncome": "4900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-21400000", "nonInterestIncome": "None", "operatingExpenses": "40700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7400000", "sellingGeneralAndAdministrative": "35100000", "netIncomeFromContinuingOperations": "-21000000" }, "balance": { "goodwill": "126900000", "inventory": "20700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "890900000", "longTermDebt": "160100000", "shortTermDebt": "490300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "168600000", "reportedCurrency": "USD", "retainedEarnings": "-566200000", "totalLiabilities": "1098100000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "399000000", "currentLongTermDebt": "477500000", "longTermInvestments": "4400000", "shortTermInvestments": "None", "currentNetReceivables": "327800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491900000", "currentAccountsPayable": "80200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689900000", "totalShareholderEquity": "-224800000", "capitalLeaseObligations": "52300000", "otherCurrentLiabilities": "119600000", "totalCurrentLiabilities": "873100000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "225000000", "cashAndShortTermInvestments": "33400000", "commonStockSharesOutstanding": "13146750", "intangibleAssetsExcludingGoodwill": "168600000", "cashAndCashEquivalentsAtCarryingValue": "33400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21000000", "profitLoss": "None", "dividendPayout": "800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "40400000", "capitalExpenditures": "6100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34600000", "cashflowFromInvestment": "-6300000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242000000, "cost_of_revenue": 196400000, "gross_profit": 45600000, "research_and_development": null, "selling_general_admin": 35100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4600000, "depreciation_amortisation": 7400000, "ebitda": 12000000, "interest_expense": 21400000, "interest_income": null, "other_non_operating": null, "pretax_income": -16800000, "tax_provision": 4200000, "effective_tax_rate": null, "net_income": -19800000, "net_income_continuing_ops": -21000000, "net_income_to_common": -19800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33400000, "short_term_investments": null, "net_receivables": 327800000, "inventory": 20700000, "other_current_assets": null, "total_current_assets": 399000000, "net_ppe": null, "goodwill": 126900000, "intangible_assets": 168600000, "goodwill_and_intangibles": 295500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 491900000, "total_assets": 890900000, "short_term_debt": 490300000, "accounts_payable": 80200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 873100000, "long_term_debt": 160100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 225000000, "total_liabilities": 1098100000, "total_debt": 650400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -566200000, "total_equity": -224800000, "shares_outstanding": 13146750, "operating_cash_flow": 40400000, "stock_based_compensation": 700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6300000, "dividends_paid": 800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34600000, "free_cash_flow": 46500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4600000", "ebitda": "12000000", "netIncome": "-19800000", "grossProfit": "45600000", "depreciation": "None", "totalRevenue": "242000000", "costOfRevenue": "196400000", "interestIncome": "None", "incomeBeforeTax": "-16800000", "interestExpense": "21400000", "operatingIncome": "4900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-21400000", "nonInterestIncome": "None", "operatingExpenses": "40700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7400000", "sellingGeneralAndAdministrative": "35100000", "netIncomeFromContinuingOperations": "-21000000" }, "balance": { "goodwill": "126900000", "inventory": "20700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "890900000", "longTermDebt": "160100000", "shortTermDebt": "490300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "168600000", "reportedCurrency": "USD", "retainedEarnings": "-566200000", "totalLiabilities": "1098100000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "399000000", "currentLongTermDebt": "477500000", "longTermInvestments": "4400000", "shortTermInvestments": "None", "currentNetReceivables": "327800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491900000", "currentAccountsPayable": "80200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689900000", "totalShareholderEquity": "-224800000", "capitalLeaseObligations": "52300000", "otherCurrentLiabilities": "119600000", "totalCurrentLiabilities": "873100000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "225000000", "cashAndShortTermInvestments": "33400000", "commonStockSharesOutstanding": "13146750", "intangibleAssetsExcludingGoodwill": "168600000", "cashAndCashEquivalentsAtCarryingValue": "33400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21000000", "profitLoss": "None", "dividendPayout": "800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "40400000", "capitalExpenditures": "6100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34600000", "cashflowFromInvestment": "-6300000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 274200000, "cost_of_revenue": 233100000, "gross_profit": 41100000, "ebit": 4400000, "ebitda": 12300000, "pretax_income": -18700000, "tax_provision": 7100000, "net_income": -24500000, "net_income_to_common": -24500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33300000, "total_current_assets": 372100000, "total_assets": 868000000, "short_term_debt": 536400000, "long_term_debt": 139900000, "total_debt": 676300000, "total_liabilities": 1053000000, "total_equity": -204200000, "shares_outstanding": 13114804, "goodwill_and_intangibles": 297100000 }, "cash_flow": { "operating_cash_flow": -14100000, "capital_expenditure": 4700000, "free_cash_flow": -9400000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349411, "ticker_id": 4198, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4400000", "ebitda": "12300000", "netIncome": "-24500000", "grossProfit": "41100000", "depreciation": "None", "totalRevenue": "274200000", "costOfRevenue": "233100000", "interestIncome": "None", "incomeBeforeTax": "-18700000", "interestExpense": "20200000", "operatingIncome": "4400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-20200000", "nonInterestIncome": "None", "operatingExpenses": "36700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7900000", "sellingGeneralAndAdministrative": "37800000", "netIncomeFromContinuingOperations": "-25800000" }, "balance": { "goodwill": "126700000", "inventory": "19700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "868000000", "longTermDebt": "139900000", "shortTermDebt": "536400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "170400000", "reportedCurrency": "USD", "retainedEarnings": "-546400000", "totalLiabilities": "1053000000", "otherCurrentAssets": "18800000", "totalCurrentAssets": "372100000", "currentLongTermDebt": "523500000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "300300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "495400000", "currentAccountsPayable": "104700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "718200000", "totalShareholderEquity": "-204200000", "capitalLeaseObligations": "54800000", "otherCurrentLiabilities": "103900000", "totalCurrentLiabilities": "847600000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "205400000", "cashAndShortTermInvestments": "33300000", "commonStockSharesOutstanding": "13114804", "intangibleAssetsExcludingGoodwill": "170400000", "cashAndCashEquivalentsAtCarryingValue": "33300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25800000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "-14100000", "capitalExpenditures": "4700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2400000", "cashflowFromInvestment": "-3900000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274200000, "cost_of_revenue": 233100000, "gross_profit": 41100000, "research_and_development": null, "selling_general_admin": 37800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4400000, "depreciation_amortisation": 7900000, "ebitda": 12300000, "interest_expense": 20200000, "interest_income": null, "other_non_operating": null, "pretax_income": -18700000, "tax_provision": 7100000, "effective_tax_rate": null, "net_income": -24500000, "net_income_continuing_ops": -25800000, "net_income_to_common": -24500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33300000, "short_term_investments": null, "net_receivables": 300300000, "inventory": 19700000, "other_current_assets": null, "total_current_assets": 372100000, "net_ppe": null, "goodwill": 126700000, "intangible_assets": 170400000, "goodwill_and_intangibles": 297100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 495400000, "total_assets": 868000000, "short_term_debt": 536400000, "accounts_payable": 104700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 847600000, "long_term_debt": 139900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 205400000, "total_liabilities": 1053000000, "total_debt": 676300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -546400000, "total_equity": -204200000, "shares_outstanding": 13114804, "operating_cash_flow": -14100000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3900000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2400000, "free_cash_flow": -9400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4400000", "ebitda": "12300000", "netIncome": "-24500000", "grossProfit": "41100000", "depreciation": "None", "totalRevenue": "274200000", "costOfRevenue": "233100000", "interestIncome": "None", "incomeBeforeTax": "-18700000", "interestExpense": "20200000", "operatingIncome": "4400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-20200000", "nonInterestIncome": "None", "operatingExpenses": "36700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7900000", "sellingGeneralAndAdministrative": "37800000", "netIncomeFromContinuingOperations": "-25800000" }, "balance": { "goodwill": "126700000", "inventory": "19700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "868000000", "longTermDebt": "139900000", "shortTermDebt": "536400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "170400000", "reportedCurrency": "USD", "retainedEarnings": "-546400000", "totalLiabilities": "1053000000", "otherCurrentAssets": "18800000", "totalCurrentAssets": "372100000", "currentLongTermDebt": "523500000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "300300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "495400000", "currentAccountsPayable": "104700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "718200000", "totalShareholderEquity": "-204200000", "capitalLeaseObligations": "54800000", "otherCurrentLiabilities": "103900000", "totalCurrentLiabilities": "847600000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "205400000", "cashAndShortTermInvestments": "33300000", "commonStockSharesOutstanding": "13114804", "intangibleAssetsExcludingGoodwill": "170400000", "cashAndCashEquivalentsAtCarryingValue": "33300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25800000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "-14100000", "capitalExpenditures": "4700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2400000", "cashflowFromInvestment": "-3900000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 236600000, "cost_of_revenue": 190200000, "gross_profit": 46400000, "ebit": 4700000, "ebitda": 12800000, "pretax_income": -14900000, "tax_provision": 2400000, "net_income": -16600000, "net_income_to_common": -16600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48800000, "total_current_assets": 391400000, "total_assets": 891100000, "short_term_debt": 175100000, "long_term_debt": 500600000, "total_debt": 675700000, "total_liabilities": 1050900000, "total_equity": -180400000, "shares_outstanding": 13080562, "goodwill_and_intangibles": 299100000 }, "cash_flow": { "operating_cash_flow": 41400000, "capital_expenditure": 7200000, "free_cash_flow": 48600000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349412, "ticker_id": 4198, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4700000", "ebitda": "12800000", "netIncome": "-16600000", "grossProfit": "46400000", "depreciation": "None", "totalRevenue": "236600000", "costOfRevenue": "190200000", "interestIncome": "None", "incomeBeforeTax": "-14900000", "interestExpense": "19600000", "operatingIncome": "2500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "43900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8100000", "sellingGeneralAndAdministrative": "40400000", "netIncomeFromContinuingOperations": "-17300000" }, "balance": { "goodwill": "126700000", "inventory": "20800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "891100000", "longTermDebt": "500600000", "shortTermDebt": "175100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "172400000", "reportedCurrency": "USD", "retainedEarnings": "-521900000", "totalLiabilities": "1050900000", "otherCurrentAssets": "20900000", "totalCurrentAssets": "391400000", "currentLongTermDebt": "162200000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "300900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "499700000", "currentAccountsPayable": "84800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719200000", "totalShareholderEquity": "-180400000", "capitalLeaseObligations": "56400000", "otherCurrentLiabilities": "113500000", "totalCurrentLiabilities": "483700000", "otherNonCurrentLiabilities": "2600000", "totalNonCurrentLiabilities": "567200000", "cashAndShortTermInvestments": "48800000", "commonStockSharesOutstanding": "13080562", "intangibleAssetsExcludingGoodwill": "172400000", "cashAndCashEquivalentsAtCarryingValue": "48800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17300000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "41400000", "capitalExpenditures": "7200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32900000", "cashflowFromInvestment": "-9900000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236600000, "cost_of_revenue": 190200000, "gross_profit": 46400000, "research_and_development": null, "selling_general_admin": 40400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4700000, "depreciation_amortisation": 8100000, "ebitda": 12800000, "interest_expense": 19600000, "interest_income": null, "other_non_operating": null, "pretax_income": -14900000, "tax_provision": 2400000, "effective_tax_rate": null, "net_income": -16600000, "net_income_continuing_ops": -17300000, "net_income_to_common": -16600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48800000, "short_term_investments": null, "net_receivables": 300900000, "inventory": 20800000, "other_current_assets": null, "total_current_assets": 391400000, "net_ppe": null, "goodwill": 126700000, "intangible_assets": 172400000, "goodwill_and_intangibles": 299100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 499700000, "total_assets": 891100000, "short_term_debt": 175100000, "accounts_payable": 84800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483700000, "long_term_debt": 500600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 567200000, "total_liabilities": 1050900000, "total_debt": 675700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -521900000, "total_equity": -180400000, "shares_outstanding": 13080562, "operating_cash_flow": 41400000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9900000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32900000, "free_cash_flow": 48600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4700000", "ebitda": "12800000", "netIncome": "-16600000", "grossProfit": "46400000", "depreciation": "None", "totalRevenue": "236600000", "costOfRevenue": "190200000", "interestIncome": "None", "incomeBeforeTax": "-14900000", "interestExpense": "19600000", "operatingIncome": "2500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2400000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "43900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8100000", "sellingGeneralAndAdministrative": "40400000", "netIncomeFromContinuingOperations": "-17300000" }, "balance": { "goodwill": "126700000", "inventory": "20800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "891100000", "longTermDebt": "500600000", "shortTermDebt": "175100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "172400000", "reportedCurrency": "USD", "retainedEarnings": "-521900000", "totalLiabilities": "1050900000", "otherCurrentAssets": "20900000", "totalCurrentAssets": "391400000", "currentLongTermDebt": "162200000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "300900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "499700000", "currentAccountsPayable": "84800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719200000", "totalShareholderEquity": "-180400000", "capitalLeaseObligations": "56400000", "otherCurrentLiabilities": "113500000", "totalCurrentLiabilities": "483700000", "otherNonCurrentLiabilities": "2600000", "totalNonCurrentLiabilities": "567200000", "cashAndShortTermInvestments": "48800000", "commonStockSharesOutstanding": "13080562", "intangibleAssetsExcludingGoodwill": "172400000", "cashAndCashEquivalentsAtCarryingValue": "48800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17300000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "41400000", "capitalExpenditures": "7200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32900000", "cashflowFromInvestment": "-9900000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 242200000, "cost_of_revenue": 194000000, "gross_profit": 48200000, "ebit": 5900000, "ebitda": 14000000, "pretax_income": -13100000, "tax_provision": 3100000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51000000, "total_current_assets": 400500000, "total_assets": 897200000, "short_term_debt": 202200000, "long_term_debt": 502400000, "total_debt": 704600000, "total_liabilities": 1038600000, "total_equity": -163100000, "shares_outstanding": 12966322, "goodwill_and_intangibles": 300500000 }, "cash_flow": { "operating_cash_flow": -28400000, "capital_expenditure": 3100000, "free_cash_flow": -25300000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349414, "ticker_id": 4198, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5900000", "ebitda": "14000000", "netIncome": "-15000000", "grossProfit": "48200000", "depreciation": "None", "totalRevenue": "242200000", "costOfRevenue": "194000000", "interestIncome": "None", "incomeBeforeTax": "-13100000", "interestExpense": "21200000", "operatingIncome": "5900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-21200000", "nonInterestIncome": "None", "operatingExpenses": "42300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8100000", "sellingGeneralAndAdministrative": "37400000", "netIncomeFromContinuingOperations": "-16200000" }, "balance": { "goodwill": "127100000", "inventory": "21000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "897200000", "longTermDebt": "502400000", "shortTermDebt": "202200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "173400000", "reportedCurrency": "USD", "retainedEarnings": "-505300000", "totalLiabilities": "1038600000", "otherCurrentAssets": "22500000", "totalCurrentAssets": "400500000", "currentLongTermDebt": "189200000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "306000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496700000", "currentAccountsPayable": "83700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "747700000", "totalShareholderEquity": "-163100000", "capitalLeaseObligations": "56100000", "otherCurrentLiabilities": "97700000", "totalCurrentLiabilities": "469800000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "568800000", "cashAndShortTermInvestments": "51000000", "commonStockSharesOutstanding": "12966322", "intangibleAssetsExcludingGoodwill": "173400000", "cashAndCashEquivalentsAtCarryingValue": "51000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16200000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "-28400000", "capitalExpenditures": "3100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1800000", "cashflowFromInvestment": "-3300000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242200000, "cost_of_revenue": 194000000, "gross_profit": 48200000, "research_and_development": null, "selling_general_admin": 37400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5900000, "depreciation_amortisation": 8100000, "ebitda": 14000000, "interest_expense": 21200000, "interest_income": null, "other_non_operating": null, "pretax_income": -13100000, "tax_provision": 3100000, "effective_tax_rate": null, "net_income": -15000000, "net_income_continuing_ops": -16200000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51000000, "short_term_investments": null, "net_receivables": 306000000, "inventory": 21000000, "other_current_assets": null, "total_current_assets": 400500000, "net_ppe": null, "goodwill": 127100000, "intangible_assets": 173400000, "goodwill_and_intangibles": 300500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 496700000, "total_assets": 897200000, "short_term_debt": 202200000, "accounts_payable": 83700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 469800000, "long_term_debt": 502400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 568800000, "total_liabilities": 1038600000, "total_debt": 704600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -505300000, "total_equity": -163100000, "shares_outstanding": 12966322, "operating_cash_flow": -28400000, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3300000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1800000, "free_cash_flow": -25300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5900000", "ebitda": "14000000", "netIncome": "-15000000", "grossProfit": "48200000", "depreciation": "None", "totalRevenue": "242200000", "costOfRevenue": "194000000", "interestIncome": "None", "incomeBeforeTax": "-13100000", "interestExpense": "21200000", "operatingIncome": "5900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-21200000", "nonInterestIncome": "None", "operatingExpenses": "42300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8100000", "sellingGeneralAndAdministrative": "37400000", "netIncomeFromContinuingOperations": "-16200000" }, "balance": { "goodwill": "127100000", "inventory": "21000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "897200000", "longTermDebt": "502400000", "shortTermDebt": "202200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "173400000", "reportedCurrency": "USD", "retainedEarnings": "-505300000", "totalLiabilities": "1038600000", "otherCurrentAssets": "22500000", "totalCurrentAssets": "400500000", "currentLongTermDebt": "189200000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "306000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496700000", "currentAccountsPayable": "83700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "747700000", "totalShareholderEquity": "-163100000", "capitalLeaseObligations": "56100000", "otherCurrentLiabilities": "97700000", "totalCurrentLiabilities": "469800000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "568800000", "cashAndShortTermInvestments": "51000000", "commonStockSharesOutstanding": "12966322", "intangibleAssetsExcludingGoodwill": "173400000", "cashAndCashEquivalentsAtCarryingValue": "51000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16200000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "-28400000", "capitalExpenditures": "3100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1800000", "cashflowFromInvestment": "-3300000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 313100000, "cost_of_revenue": 247500000, "gross_profit": 65600000, "ebit": 27900000, "ebitda": 36200000, "pretax_income": 11400000, "tax_provision": -2500000, "net_income": 14400000, "net_income_to_common": 14400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80200000, "total_current_assets": 395500000, "total_assets": 898900000, "short_term_debt": 62500000, "long_term_debt": 638300000, "total_debt": 700800000, "total_liabilities": 1025200000, "total_equity": -149000000, "shares_outstanding": 14425755, "goodwill_and_intangibles": 302100000 }, "cash_flow": { "operating_cash_flow": 21500000, "capital_expenditure": 3100000, "free_cash_flow": 24600000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349415, "ticker_id": 4198, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27900000", "ebitda": "36200000", "netIncome": "14400000", "grossProfit": "65600000", "depreciation": "None", "totalRevenue": "313100000", "costOfRevenue": "247500000", "interestIncome": "None", "incomeBeforeTax": "11400000", "interestExpense": "16500000", "operatingIncome": "28800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-16500000", "nonInterestIncome": "None", "operatingExpenses": "36800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8300000", "sellingGeneralAndAdministrative": "42900000", "netIncomeFromContinuingOperations": "13900000" }, "balance": { "goodwill": "127000000", "inventory": "20900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "898900000", "longTermDebt": "638300000", "shortTermDebt": "62500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "175100000", "reportedCurrency": "USD", "retainedEarnings": "-490300000", "totalLiabilities": "1025200000", "otherCurrentAssets": "12100000", "totalCurrentAssets": "395500000", "currentLongTermDebt": "50200000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "282300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "503400000", "currentAccountsPayable": "90400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "739800000", "totalShareholderEquity": "-149000000", "capitalLeaseObligations": "51300000", "otherCurrentLiabilities": "62500000", "totalCurrentLiabilities": "289300000", "otherNonCurrentLiabilities": "38200000", "totalNonCurrentLiabilities": "735900000", "cashAndShortTermInvestments": "80200000", "commonStockSharesOutstanding": "14425755", "intangibleAssetsExcludingGoodwill": "175100000", "cashAndCashEquivalentsAtCarryingValue": "80200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14400000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "900000", "operatingCashflow": "21500000", "capitalExpenditures": "3100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17500000", "cashflowFromInvestment": "2600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 313100000, "cost_of_revenue": 247500000, "gross_profit": 65600000, "research_and_development": null, "selling_general_admin": 42900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27900000, "depreciation_amortisation": 8300000, "ebitda": 36200000, "interest_expense": 16500000, "interest_income": null, "other_non_operating": null, "pretax_income": 11400000, "tax_provision": -2500000, "effective_tax_rate": null, "net_income": 14400000, "net_income_continuing_ops": 13900000, "net_income_to_common": 14400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80200000, "short_term_investments": null, "net_receivables": 282300000, "inventory": 20900000, "other_current_assets": null, "total_current_assets": 395500000, "net_ppe": null, "goodwill": 127000000, "intangible_assets": 175100000, "goodwill_and_intangibles": 302100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 503400000, "total_assets": 898900000, "short_term_debt": 62500000, "accounts_payable": 90400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289300000, "long_term_debt": 638300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 735900000, "total_liabilities": 1025200000, "total_debt": 700800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490300000, "total_equity": -149000000, "shares_outstanding": 14425755, "operating_cash_flow": 21500000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2600000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17500000, "free_cash_flow": 24600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27900000", "ebitda": "36200000", "netIncome": "14400000", "grossProfit": "65600000", "depreciation": "None", "totalRevenue": "313100000", "costOfRevenue": "247500000", "interestIncome": "None", "incomeBeforeTax": "11400000", "interestExpense": "16500000", "operatingIncome": "28800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-16500000", "nonInterestIncome": "None", "operatingExpenses": "36800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8300000", "sellingGeneralAndAdministrative": "42900000", "netIncomeFromContinuingOperations": "13900000" }, "balance": { "goodwill": "127000000", "inventory": "20900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "898900000", "longTermDebt": "638300000", "shortTermDebt": "62500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "175100000", "reportedCurrency": "USD", "retainedEarnings": "-490300000", "totalLiabilities": "1025200000", "otherCurrentAssets": "12100000", "totalCurrentAssets": "395500000", "currentLongTermDebt": "50200000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "282300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "503400000", "currentAccountsPayable": "90400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "739800000", "totalShareholderEquity": "-149000000", "capitalLeaseObligations": "51300000", "otherCurrentLiabilities": "62500000", "totalCurrentLiabilities": "289300000", "otherNonCurrentLiabilities": "38200000", "totalNonCurrentLiabilities": "735900000", "cashAndShortTermInvestments": "80200000", "commonStockSharesOutstanding": "14425755", "intangibleAssetsExcludingGoodwill": "175100000", "cashAndCashEquivalentsAtCarryingValue": "80200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14400000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "900000", "operatingCashflow": "21500000", "capitalExpenditures": "3100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17500000", "cashflowFromInvestment": "2600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 315200000, "cost_of_revenue": 266600000, "gross_profit": 48600000, "ebit": 2800000, "ebitda": 11200000, "pretax_income": -16800000, "tax_provision": 3300000, "net_income": -17400000, "net_income_to_common": -17400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38400000, "total_current_assets": 429200000, "total_assets": 943500000, "short_term_debt": 47700000, "long_term_debt": 641500000, "total_debt": 689200000, "total_liabilities": 1117900000, "total_equity": -184400000, "shares_outstanding": 7870000, "goodwill_and_intangibles": 304000000 }, "cash_flow": { "operating_cash_flow": -25400000, "capital_expenditure": 5600000, "free_cash_flow": -19800000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349416, "ticker_id": 4198, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2800000", "ebitda": "11200000", "netIncome": "-17400000", "grossProfit": "48600000", "depreciation": "None", "totalRevenue": "315200000", "costOfRevenue": "266600000", "interestIncome": "None", "incomeBeforeTax": "-16800000", "interestExpense": "17200000", "operatingIncome": "2800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3300000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "45800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8400000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "-20100000" }, "balance": { "goodwill": "126900000", "inventory": "21800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "943500000", "longTermDebt": "641500000", "shortTermDebt": "47700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "177100000", "reportedCurrency": "USD", "retainedEarnings": "-504700000", "totalLiabilities": "1117900000", "otherCurrentAssets": "16100000", "totalCurrentAssets": "429200000", "currentLongTermDebt": "34200000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "352900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "514300000", "currentAccountsPayable": "122900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "736000000", "totalShareholderEquity": "-184400000", "capitalLeaseObligations": "60300000", "otherCurrentLiabilities": "49100000", "totalCurrentLiabilities": "349000000", "otherNonCurrentLiabilities": "36600000", "totalNonCurrentLiabilities": "768900000", "cashAndShortTermInvestments": "38400000", "commonStockSharesOutstanding": "7870000", "intangibleAssetsExcludingGoodwill": "177100000", "cashAndCashEquivalentsAtCarryingValue": "38400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20100000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "-25400000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12900000", "cashflowFromInvestment": "-3300000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315200000, "cost_of_revenue": 266600000, "gross_profit": 48600000, "research_and_development": null, "selling_general_admin": 39500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2800000, "depreciation_amortisation": 8400000, "ebitda": 11200000, "interest_expense": 17200000, "interest_income": null, "other_non_operating": null, "pretax_income": -16800000, "tax_provision": 3300000, "effective_tax_rate": null, "net_income": -17400000, "net_income_continuing_ops": -20100000, "net_income_to_common": -17400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38400000, "short_term_investments": null, "net_receivables": 352900000, "inventory": 21800000, "other_current_assets": null, "total_current_assets": 429200000, "net_ppe": null, "goodwill": 126900000, "intangible_assets": 177100000, "goodwill_and_intangibles": 304000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 514300000, "total_assets": 943500000, "short_term_debt": 47700000, "accounts_payable": 122900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349000000, "long_term_debt": 641500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 768900000, "total_liabilities": 1117900000, "total_debt": 689200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -504700000, "total_equity": -184400000, "shares_outstanding": 7870000, "operating_cash_flow": -25400000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3300000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12900000, "free_cash_flow": -19800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2800000", "ebitda": "11200000", "netIncome": "-17400000", "grossProfit": "48600000", "depreciation": "None", "totalRevenue": "315200000", "costOfRevenue": "266600000", "interestIncome": "None", "incomeBeforeTax": "-16800000", "interestExpense": "17200000", "operatingIncome": "2800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3300000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "45800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8400000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "-20100000" }, "balance": { "goodwill": "126900000", "inventory": "21800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "943500000", "longTermDebt": "641500000", "shortTermDebt": "47700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "177100000", "reportedCurrency": "USD", "retainedEarnings": "-504700000", "totalLiabilities": "1117900000", "otherCurrentAssets": "16100000", "totalCurrentAssets": "429200000", "currentLongTermDebt": "34200000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "352900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "514300000", "currentAccountsPayable": "122900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "736000000", "totalShareholderEquity": "-184400000", "capitalLeaseObligations": "60300000", "otherCurrentLiabilities": "49100000", "totalCurrentLiabilities": "349000000", "otherNonCurrentLiabilities": "36600000", "totalNonCurrentLiabilities": "768900000", "cashAndShortTermInvestments": "38400000", "commonStockSharesOutstanding": "7870000", "intangibleAssetsExcludingGoodwill": "177100000", "cashAndCashEquivalentsAtCarryingValue": "38400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20100000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "-25400000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12900000", "cashflowFromInvestment": "-3300000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 361000000, "cost_of_revenue": 299900000, "gross_profit": 61100000, "ebit": 14600000, "ebitda": 22900000, "pretax_income": -9300000, "tax_provision": 1300000, "net_income": -9300000, "net_income_to_common": -9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80800000, "total_current_assets": 518500000, "total_assets": 1043600000, "short_term_debt": 44000000, "long_term_debt": 679300000, "total_debt": 723300000, "total_liabilities": 1196300000, "total_equity": -165500000, "shares_outstanding": 7850000, "goodwill_and_intangibles": 306000000 }, "cash_flow": { "operating_cash_flow": 61200000, "capital_expenditure": 4500000, "free_cash_flow": 65700000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349417, "ticker_id": 4198, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14600000", "ebitda": "22900000", "netIncome": "-9300000", "grossProfit": "61100000", "depreciation": "None", "totalRevenue": "361000000", "costOfRevenue": "299900000", "interestIncome": "None", "incomeBeforeTax": "-9300000", "interestExpense": "19200000", "operatingIncome": "14000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-19200000", "nonInterestIncome": "None", "operatingExpenses": "47100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8300000", "sellingGeneralAndAdministrative": "41400000", "netIncomeFromContinuingOperations": "-10600000" }, "balance": { "goodwill": "127100000", "inventory": "22400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1043600000", "longTermDebt": "679300000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "178900000", "reportedCurrency": "USD", "retainedEarnings": "-487300000", "totalLiabilities": "1196300000", "otherCurrentAssets": "16200000", "totalCurrentAssets": "518500000", "currentLongTermDebt": "30500000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "399100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525100000", "currentAccountsPayable": "142900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771900000", "totalShareholderEquity": "-165500000", "capitalLeaseObligations": "62100000", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "444600000", "otherNonCurrentLiabilities": "34100000", "totalNonCurrentLiabilities": "751700000", "cashAndShortTermInvestments": "80800000", "commonStockSharesOutstanding": "7850000", "intangibleAssetsExcludingGoodwill": "178900000", "cashAndCashEquivalentsAtCarryingValue": "80800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10600000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "61200000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34700000", "cashflowFromInvestment": "-2100000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361000000, "cost_of_revenue": 299900000, "gross_profit": 61100000, "research_and_development": null, "selling_general_admin": 41400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14600000, "depreciation_amortisation": 8300000, "ebitda": 22900000, "interest_expense": 19200000, "interest_income": null, "other_non_operating": null, "pretax_income": -9300000, "tax_provision": 1300000, "effective_tax_rate": null, "net_income": -9300000, "net_income_continuing_ops": -10600000, "net_income_to_common": -9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80800000, "short_term_investments": null, "net_receivables": 399100000, "inventory": 22400000, "other_current_assets": null, "total_current_assets": 518500000, "net_ppe": null, "goodwill": 127100000, "intangible_assets": 178900000, "goodwill_and_intangibles": 306000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 525100000, "total_assets": 1043600000, "short_term_debt": 44000000, "accounts_payable": 142900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444600000, "long_term_debt": 679300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 751700000, "total_liabilities": 1196300000, "total_debt": 723300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -487300000, "total_equity": -165500000, "shares_outstanding": 7850000, "operating_cash_flow": 61200000, "stock_based_compensation": 200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2100000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34700000, "free_cash_flow": 65700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14600000", "ebitda": "22900000", "netIncome": "-9300000", "grossProfit": "61100000", "depreciation": "None", "totalRevenue": "361000000", "costOfRevenue": "299900000", "interestIncome": "None", "incomeBeforeTax": "-9300000", "interestExpense": "19200000", "operatingIncome": "14000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-19200000", "nonInterestIncome": "None", "operatingExpenses": "47100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8300000", "sellingGeneralAndAdministrative": "41400000", "netIncomeFromContinuingOperations": "-10600000" }, "balance": { "goodwill": "127100000", "inventory": "22400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1043600000", "longTermDebt": "679300000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "178900000", "reportedCurrency": "USD", "retainedEarnings": "-487300000", "totalLiabilities": "1196300000", "otherCurrentAssets": "16200000", "totalCurrentAssets": "518500000", "currentLongTermDebt": "30500000", "longTermInvestments": "1800000", "shortTermInvestments": "None", "currentNetReceivables": "399100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525100000", "currentAccountsPayable": "142900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771900000", "totalShareholderEquity": "-165500000", "capitalLeaseObligations": "62100000", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "444600000", "otherNonCurrentLiabilities": "34100000", "totalNonCurrentLiabilities": "751700000", "cashAndShortTermInvestments": "80800000", "commonStockSharesOutstanding": "7850000", "intangibleAssetsExcludingGoodwill": "178900000", "cashAndCashEquivalentsAtCarryingValue": "80800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10600000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "61200000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34700000", "cashflowFromInvestment": "-2100000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 375300000, "cost_of_revenue": 316600000, "gross_profit": 58700000, "ebit": 10700000, "ebitda": 18500000, "pretax_income": -7500000, "tax_provision": 1100000, "net_income": -7000000, "net_income_to_common": -7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55700000, "total_current_assets": 553900000, "total_assets": 1096100000, "short_term_debt": 176700000, "long_term_debt": 586800000, "total_debt": 763500000, "total_liabilities": 1231300000, "total_equity": -157900000, "shares_outstanding": 7840000, "goodwill_and_intangibles": 307600000 }, "cash_flow": { "operating_cash_flow": 26100000, "capital_expenditure": 5700000, "free_cash_flow": 31800000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349419, "ticker_id": 4198, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10700000", "ebitda": "18500000", "netIncome": "-7000000", "grossProfit": "58700000", "depreciation": "None", "totalRevenue": "375300000", "costOfRevenue": "316600000", "interestIncome": "None", "incomeBeforeTax": "-7500000", "interestExpense": "17100000", "operatingIncome": "10700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-17100000", "nonInterestIncome": "None", "operatingExpenses": "48000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7800000", "sellingGeneralAndAdministrative": "43800000", "netIncomeFromContinuingOperations": "-8600000" }, "balance": { "goodwill": "126800000", "inventory": "18600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1096100000", "longTermDebt": "586800000", "shortTermDebt": "176700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "180800000", "reportedCurrency": "USD", "retainedEarnings": "-478000000", "totalLiabilities": "1231300000", "otherCurrentAssets": "17800000", "totalCurrentAssets": "553900000", "currentLongTermDebt": "162800000", "longTermInvestments": "7000000", "shortTermInvestments": "None", "currentNetReceivables": "461800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542200000", "currentAccountsPayable": "149200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220700000", "shortLongTermDebtTotal": "814700000", "totalShareholderEquity": "-157900000", "capitalLeaseObligations": "65100000", "otherCurrentLiabilities": "36000000", "totalCurrentLiabilities": "557700000", "otherNonCurrentLiabilities": "23600000", "totalNonCurrentLiabilities": "673600000", "cashAndShortTermInvestments": "55700000", "commonStockSharesOutstanding": "7840000", "intangibleAssetsExcludingGoodwill": "180800000", "cashAndCashEquivalentsAtCarryingValue": "55700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8600000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2100000", "operatingCashflow": "26100000", "capitalExpenditures": "5700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6700000", "cashflowFromInvestment": "-5500000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375300000, "cost_of_revenue": 316600000, "gross_profit": 58700000, "research_and_development": null, "selling_general_admin": 43800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10700000, "depreciation_amortisation": 7800000, "ebitda": 18500000, "interest_expense": 17100000, "interest_income": null, "other_non_operating": null, "pretax_income": -7500000, "tax_provision": 1100000, "effective_tax_rate": null, "net_income": -7000000, "net_income_continuing_ops": -8600000, "net_income_to_common": -7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55700000, "short_term_investments": null, "net_receivables": 461800000, "inventory": 18600000, "other_current_assets": null, "total_current_assets": 553900000, "net_ppe": null, "goodwill": 126800000, "intangible_assets": 180800000, "goodwill_and_intangibles": 307600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542200000, "total_assets": 1096100000, "short_term_debt": 176700000, "accounts_payable": 149200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 557700000, "long_term_debt": 586800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 673600000, "total_liabilities": 1231300000, "total_debt": 763500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -478000000, "total_equity": -157900000, "shares_outstanding": 7840000, "operating_cash_flow": 26100000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5500000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6700000, "free_cash_flow": 31800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10700000", "ebitda": "18500000", "netIncome": "-7000000", "grossProfit": "58700000", "depreciation": "None", "totalRevenue": "375300000", "costOfRevenue": "316600000", "interestIncome": "None", "incomeBeforeTax": "-7500000", "interestExpense": "17100000", "operatingIncome": "10700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-17100000", "nonInterestIncome": "None", "operatingExpenses": "48000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7800000", "sellingGeneralAndAdministrative": "43800000", "netIncomeFromContinuingOperations": "-8600000" }, "balance": { "goodwill": "126800000", "inventory": "18600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1096100000", "longTermDebt": "586800000", "shortTermDebt": "176700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "180800000", "reportedCurrency": "USD", "retainedEarnings": "-478000000", "totalLiabilities": "1231300000", "otherCurrentAssets": "17800000", "totalCurrentAssets": "553900000", "currentLongTermDebt": "162800000", "longTermInvestments": "7000000", "shortTermInvestments": "None", "currentNetReceivables": "461800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542200000", "currentAccountsPayable": "149200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220700000", "shortLongTermDebtTotal": "814700000", "totalShareholderEquity": "-157900000", "capitalLeaseObligations": "65100000", "otherCurrentLiabilities": "36000000", "totalCurrentLiabilities": "557700000", "otherNonCurrentLiabilities": "23600000", "totalNonCurrentLiabilities": "673600000", "cashAndShortTermInvestments": "55700000", "commonStockSharesOutstanding": "7840000", "intangibleAssetsExcludingGoodwill": "180800000", "cashAndCashEquivalentsAtCarryingValue": "55700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8600000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2100000", "operatingCashflow": "26100000", "capitalExpenditures": "5700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6700000", "cashflowFromInvestment": "-5500000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "income_statement": { "revenue": 368800000, "cost_of_revenue": 316200000, "gross_profit": 52600000, "ebit": 5800000, "ebitda": 15500000, "pretax_income": -10500000, "tax_provision": 1200000, "net_income": -9900000, "net_income_to_common": -9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28800000, "total_current_assets": 532600000, "total_assets": 1079500000, "short_term_debt": 236800000, "long_term_debt": 519600000, "total_debt": 756400000, "total_liabilities": 1207600000, "total_equity": -150900000, "shares_outstanding": 7790000, "goodwill_and_intangibles": 309600000 }, "cash_flow": { "operating_cash_flow": 16200000, "capital_expenditure": 4500000, "free_cash_flow": 20700000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349420, "ticker_id": 4198, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:07.893068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5800000", "ebitda": "15500000", "netIncome": "-9900000", "grossProfit": "52600000", "depreciation": "None", "totalRevenue": "368800000", "costOfRevenue": "316200000", "interestIncome": "None", "incomeBeforeTax": "-10500000", "interestExpense": "16300000", "operatingIncome": "5800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-16300000", "nonInterestIncome": "None", "operatingExpenses": "46800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9700000", "sellingGeneralAndAdministrative": "41100000", "netIncomeFromContinuingOperations": "-11700000" }, "balance": { "goodwill": "127000000", "inventory": "19900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1079500000", "longTermDebt": "519600000", "shortTermDebt": "236800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "182600000", "reportedCurrency": "USD", "retainedEarnings": "-471000000", "totalLiabilities": "1207600000", "otherCurrentAssets": "15000000", "totalCurrentAssets": "532600000", "currentLongTermDebt": "222400000", "longTermInvestments": "7400000", "shortTermInvestments": "None", "currentNetReceivables": "468900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "546900000", "currentAccountsPayable": "188700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "222300000", "shortLongTermDebtTotal": "807400000", "totalShareholderEquity": "-150900000", "capitalLeaseObligations": "65400000", "otherCurrentLiabilities": "47000000", "totalCurrentLiabilities": "618900000", "otherNonCurrentLiabilities": "4200000", "totalNonCurrentLiabilities": "588700000", "cashAndShortTermInvestments": "28800000", "commonStockSharesOutstanding": "7790000", "intangibleAssetsExcludingGoodwill": "182600000", "cashAndCashEquivalentsAtCarryingValue": "28800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11700000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "16200000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700000", "cashflowFromInvestment": "-4500000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368800000, "cost_of_revenue": 316200000, "gross_profit": 52600000, "research_and_development": null, "selling_general_admin": 41100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5800000, "depreciation_amortisation": 9700000, "ebitda": 15500000, "interest_expense": 16300000, "interest_income": null, "other_non_operating": null, "pretax_income": -10500000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": -9900000, "net_income_continuing_ops": -11700000, "net_income_to_common": -9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28800000, "short_term_investments": null, "net_receivables": 468900000, "inventory": 19900000, "other_current_assets": null, "total_current_assets": 532600000, "net_ppe": null, "goodwill": 127000000, "intangible_assets": 182600000, "goodwill_and_intangibles": 309600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 546900000, "total_assets": 1079500000, "short_term_debt": 236800000, "accounts_payable": 188700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 618900000, "long_term_debt": 519600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 588700000, "total_liabilities": 1207600000, "total_debt": 756400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -471000000, "total_equity": -150900000, "shares_outstanding": 7790000, "operating_cash_flow": 16200000, "stock_based_compensation": 700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4500000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 700000, "free_cash_flow": 20700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5800000", "ebitda": "15500000", "netIncome": "-9900000", "grossProfit": "52600000", "depreciation": "None", "totalRevenue": "368800000", "costOfRevenue": "316200000", "interestIncome": "None", "incomeBeforeTax": "-10500000", "interestExpense": "16300000", "operatingIncome": "5800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-16300000", "nonInterestIncome": "None", "operatingExpenses": "46800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9700000", "sellingGeneralAndAdministrative": "41100000", "netIncomeFromContinuingOperations": "-11700000" }, "balance": { "goodwill": "127000000", "inventory": "19900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1079500000", "longTermDebt": "519600000", "shortTermDebt": "236800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "182600000", "reportedCurrency": "USD", "retainedEarnings": "-471000000", "totalLiabilities": "1207600000", "otherCurrentAssets": "15000000", "totalCurrentAssets": "532600000", "currentLongTermDebt": "222400000", "longTermInvestments": "7400000", "shortTermInvestments": "None", "currentNetReceivables": "468900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "546900000", "currentAccountsPayable": "188700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "222300000", "shortLongTermDebtTotal": "807400000", "totalShareholderEquity": "-150900000", "capitalLeaseObligations": "65400000", "otherCurrentLiabilities": "47000000", "totalCurrentLiabilities": "618900000", "otherNonCurrentLiabilities": "4200000", "totalNonCurrentLiabilities": "588700000", "cashAndShortTermInvestments": "28800000", "commonStockSharesOutstanding": "7790000", "intangibleAssetsExcludingGoodwill": "182600000", "cashAndCashEquivalentsAtCarryingValue": "28800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11700000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "16200000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700000", "cashflowFromInvestment": "-4500000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9700000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }