{ "ticker": { "uuid": "862c3e2a-f621-4eec-9fa1-cddd2a3b1753", "symbol": "MERC", "name": "Mercer International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Paper & Paper Products", "page_url": "https://sharemaestro.com/factors/ticker/862c3e2a-f621-4eec-9fa1-cddd2a3b1753/", "api_url": "https://sharemaestro.com/factors/api/tickers/862c3e2a-f621-4eec-9fa1-cddd2a3b1753/" }, "ticker_metadata": { "id": 7107, "uuid": "862c3e2a-f621-4eec-9fa1-cddd2a3b1753", "symbol": "MERC", "name": "Mercer International Inc", "asset_type": "equity", "market_cap": 64390000, "stock_exchange_id": 2, "industry": "Paper & Paper Products", "sector": "Basic Materials", "description": "Mercer International Inc., manufactures and sells Northern Bleached Softwood Kraft Pulp (NBSK) in Europe, the United States, Asia and internationally. The company is headquartered in Vancouver, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "862c3e2a-f621-4eec-9fa1-cddd2a3b1753", "symbol": "MERC", "name": "Mercer International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Paper & Paper Products", "page_url": "https://sharemaestro.com/factors/ticker/862c3e2a-f621-4eec-9fa1-cddd2a3b1753/", "api_url": "https://sharemaestro.com/factors/api/tickers/862c3e2a-f621-4eec-9fa1-cddd2a3b1753/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.44, "value": 0.46, "quality": 0.45, "momentum": 0.46, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 0.84, "market_cap": 56248920, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.1785, "roe": 95.2593, "piotroski_f_score": 3, "momentum_12_1": -0.7257, "volatility_252d": 0.7797 }, "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": "2026-06-07T06:49:07.445247+00:00", "batch_id": "" }, "size": { "price_close": 0.84, "market_cap": 56248920, "market_cap_usd": 56248920, "enterprise_value": 1550072920, "shares_outstanding": 66963000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0304, "pcf_ratio": null, "pfcf_ratio": 7.4236, "ev_ebitda": null, "ev_ebit": -8.0432, "ev_sales": 0.8377, "ev_fcf": 204.5761, "earnings_yield": null, "fcf_yield": 0.0049, "price_to_sales": 0.0304, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.1938 }, "yield": { "dividend_yield": 0.1785, "buyback_yield": 0, "shareholder_yield": 0.1785, "debt_paydown_yield": null, "total_yield": 0.1785 }, "quality": { "gross_margin": -0.0373, "operating_margin": -0.1041, "net_margin": -0.2851, "ebitda_margin": -0.0174, "fcf_margin": 0.0041, "roe": 95.2593, "roa": -0.2686, "roic": -0.0971, "roc_greenblatt": null, "asset_turnover": 0.9422, "cash_conversion": -0.0144, "accruals_ratio": -0.2309, "sbc_to_revenue": 0.0011, "piotroski_f_score": 3, "altman_z_score": 0.6759, "earnings_stability_5y": 1.2919, "revenue_stability_5y": 0.1516, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0351, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -355.6111, "net_debt_to_ebitda": -46.2685, "debt_to_assets": 0.8037, "interest_coverage": -1.6645, "current_ratio": 2.1694, "quick_ratio": 1.2182, "net_debt": 1493824000, "local_beta": -0.0018, "volatility_252d": 0.7797, "volatility_60d": 1.774, "max_drawdown_12m": -0.7879, "risk_adjusted_momentum": -0.9307 }, "growth": { "revenue_growth_1y": -0.0734, "revenue_growth_3y_cagr": -0.0644, "revenue_growth_5y_cagr": 0.0559, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.9626, "book_value_growth_1y": -0.8419, "revenue_growth": -0.0734, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1429, "price_return_3m": -0.5, "price_return_6m": -0.5459, "price_return_9m": -0.7399, "price_return_12m": -0.7649, "price_return_12m_ex1m": -0.7257, "momentum_6m": -0.5459, "momentum_12m": -0.7649, "momentum_12_1": -0.7257, "distance_from_52w_high": -0.7879, "distance_from_52w_low": 0, "relative_strength": -0.9228 }, "raw_ttm": { "revenue_ttm": 1850400000, "gross_profit_ttm": -68972999, "ebit_ttm": -192719001, "ebitda_ttm": -32286001, "net_income_ttm": -527546000, "eps_diluted_ttm": -7.8782, "operating_cash_flow_ttm": -74090000, "capital_expenditure_ttm": 81667000, "fcf_ttm": 7577000, "dividends_paid_ttm": 10039000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115780000, "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_current_liabilities": 384776000, "net_ppe": null, "total_assets": 1963836000, "total_debt": 1578365000, "total_equity": -5538000, "net_working_capital": 473774000, "book_value_per_share": -0.0827, "retained_earnings": -329012000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -31785000, "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": 54, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.455, "os_score": 0.44, "value_percentile": 0.46, "quality_percentile": 0.45, "momentum_percentile": 0.46, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 94, "all_cap_buyback_rank": 73, "small_cap_core_rank": 56, "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": 1932, "ticker_id": 7107, "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": "2026-06-07T06:49:07.445247+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.84, "market_cap": 56248920, "market_cap_usd": 56248920, "enterprise_value": 1550072920, "shares_outstanding": 66963000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.03039825, "pcf_ratio": null, "pfcf_ratio": 7.42363996, "ev_ebitda": null, "ev_ebit": -8.0431764, "ev_sales": 0.83769613, "ev_fcf": 204.57607496, "earnings_yield": null, "fcf_yield": 0.00488816, "dividend_yield": 0.17847454, "buyback_yield": 0, "shareholder_yield": 0.17847454, "debt_paydown_yield": null, "total_yield": 0.17847454, "gross_margin": -0.03727464, "operating_margin": -0.10414991, "net_margin": -0.28509836, "ebitda_margin": -0.01744812, "fcf_margin": 0.00409479, "roe": 95.25929939, "roa": -0.26863037, "roic": -0.09711793, "roc_greenblatt": null, "asset_turnover": 0.94223754, "cash_conversion": -0.01436273, "accruals_ratio": -0.23090319, "sbc_to_revenue": 0.00111706, "debt_to_equity": -355.61105092, "net_debt_to_ebitda": -46.26847407, "debt_to_assets": 0.80371528, "interest_coverage": -1.66452756, "current_ratio": 2.16944924, "quick_ratio": 1.21818409, "net_debt": 1493824000, "revenue_growth_1y": -0.07336557, "revenue_growth_3y_cagr": -0.06439338, "revenue_growth_5y_cagr": 0.05591535, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.96255461, "book_value_growth_1y": -0.84188417, "piotroski_f_score": 3, "altman_z_score": 0.67594043, "earnings_stability_5y": 1.291942, "revenue_stability_5y": 0.151601, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14285714, "price_return_3m": -0.5, "price_return_6m": -0.54594595, "price_return_9m": -0.73993808, "price_return_12m": -0.76490344, "price_return_12m_ex1m": -0.72572068, "distance_from_52w_high": -0.78787879, "distance_from_52w_low": 0, "relative_strength": -0.92284449, "local_beta": -0.0018, "volatility_252d": 0.779728, "volatility_60d": 1.773957, "max_drawdown_12m": -0.78787879, "revenue_ttm": 1850400000, "gross_profit_ttm": -68972999, "ebit_ttm": -192719001, "ebitda_ttm": -32286001, "net_income_ttm": -527546000, "eps_diluted_ttm": -7.87817153, "operating_cash_flow_ttm": -74090000, "capital_expenditure_ttm": 81667000, "fcf_ttm": 7577000, "dividends_paid_ttm": 10039000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115780000, "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_current_liabilities": 384776000, "net_ppe": null, "total_assets": 1963836000, "total_debt": 1578365000, "total_equity": -5538000, "net_working_capital": 473774000, "book_value_per_share": -0.08270239, "retained_earnings": -329012000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -31785000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "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": 54, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 94, "all_cap_buyback_rank": 73, "small_cap_core_rank": 56, "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": 0.84, "os": 0.44, "value": 0.46, "quality": 0.45, "momentum": 0.46, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1785, "roe": 95.2593, "momentum_12_1": -0.7257, "complete_fields": { "id": 1932, "ticker_id": 7107, "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": "2026-06-07T06:49:07.445247+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.84, "market_cap": 56248920, "market_cap_usd": 56248920, "enterprise_value": 1550072920, "shares_outstanding": 66963000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.03039825, "pcf_ratio": null, "pfcf_ratio": 7.42363996, "ev_ebitda": null, "ev_ebit": -8.0431764, "ev_sales": 0.83769613, "ev_fcf": 204.57607496, "earnings_yield": null, "fcf_yield": 0.00488816, "dividend_yield": 0.17847454, "buyback_yield": 0, "shareholder_yield": 0.17847454, "debt_paydown_yield": null, "total_yield": 0.17847454, "gross_margin": -0.03727464, "operating_margin": -0.10414991, "net_margin": -0.28509836, "ebitda_margin": -0.01744812, "fcf_margin": 0.00409479, "roe": 95.25929939, "roa": -0.26863037, "roic": -0.09711793, "roc_greenblatt": null, "asset_turnover": 0.94223754, "cash_conversion": -0.01436273, "accruals_ratio": -0.23090319, "sbc_to_revenue": 0.00111706, "debt_to_equity": -355.61105092, "net_debt_to_ebitda": -46.26847407, "debt_to_assets": 0.80371528, "interest_coverage": -1.66452756, "current_ratio": 2.16944924, "quick_ratio": 1.21818409, "net_debt": 1493824000, "revenue_growth_1y": -0.07336557, "revenue_growth_3y_cagr": -0.06439338, "revenue_growth_5y_cagr": 0.05591535, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.96255461, "book_value_growth_1y": -0.84188417, "piotroski_f_score": 3, "altman_z_score": 0.67594043, "earnings_stability_5y": 1.291942, "revenue_stability_5y": 0.151601, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14285714, "price_return_3m": -0.5, "price_return_6m": -0.54594595, "price_return_9m": -0.73993808, "price_return_12m": -0.76490344, "price_return_12m_ex1m": -0.72572068, "distance_from_52w_high": -0.78787879, "distance_from_52w_low": 0, "relative_strength": -0.92284449, "local_beta": -0.0018, "volatility_252d": 0.779728, "volatility_60d": 1.773957, "max_drawdown_12m": -0.78787879, "revenue_ttm": 1850400000, "gross_profit_ttm": -68972999, "ebit_ttm": -192719001, "ebitda_ttm": -32286001, "net_income_ttm": -527546000, "eps_diluted_ttm": -7.87817153, "operating_cash_flow_ttm": -74090000, "capital_expenditure_ttm": 81667000, "fcf_ttm": 7577000, "dividends_paid_ttm": 10039000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115780000, "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_current_liabilities": 384776000, "net_ppe": null, "total_assets": 1963836000, "total_debt": 1578365000, "total_equity": -5538000, "net_working_capital": 473774000, "book_value_per_share": -0.08270239, "retained_earnings": -329012000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -31785000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "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": 54, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 94, "all_cap_buyback_rank": 73, "small_cap_core_rank": 56, "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 1868070000, "cost_of_revenue": 1935698000, "gross_profit": -67628000, "ebit": -182067000, "ebitda": -22019000, "pretax_income": -511211000, "tax_provision": -13322000, "net_income": -497889000, "net_income_to_common": -497889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": null, "long_term_debt": 1563935000, "total_debt": 1563935000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66921000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 8587000, "capital_expenditure": 88583000, "free_cash_flow": 97170000, "dividends_paid": 10039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119256, "ticker_id": 7107, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-182067000", "ebitda": "-22019000", "netIncome": "-497889000", "grossProfit": "-67628000", "depreciation": "None", "totalRevenue": "1868070000", "costOfRevenue": "1935698000", "interestIncome": "None", "incomeBeforeTax": "-511211000", "interestExpense": "114834000", "operatingIncome": "-182067000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13322000", "reportedCurrency": "USD", "netInterestIncome": "-114834000", "nonInterestIncome": "None", "operatingExpenses": "114439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1935698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160048000", "sellingGeneralAndAdministrative": "114439000", "netIncomeFromContinuingOperations": "-497889000" }, "balance": { "goodwill": "None", "inventory": "359401000", "commonStock": "66871000", "currentDebt": "None", "investments": "None", "totalAssets": "2041420000", "longTermDebt": "1563935000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "26110000", "reportedCurrency": "USD", "retainedEarnings": "-277016000", "totalLiabilities": "1973360000", "otherCurrentAssets": "20707000", "totalCurrentAssets": "865802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175618000", "currentAccountsPayable": "282881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1609002000", "totalShareholderEquity": "68060000", "capitalLeaseObligations": "61828000", "otherCurrentLiabilities": "745000", "totalCurrentLiabilities": "283626000", "otherNonCurrentLiabilities": "12042000", "totalNonCurrentLiabilities": "1689734000", "cashAndShortTermInvestments": "186805000", "commonStockSharesOutstanding": "66921000", "intangibleAssetsExcludingGoodwill": "26110000", "cashAndCashEquivalentsAtCarryingValue": "186805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308700000", "profitLoss": "None", "dividendPayout": "10039000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "526000", "operatingCashflow": "8587000", "capitalExpenditures": "88583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79806000", "cashflowFromInvestment": "-81326000", "stockBasedCompensation": "2285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1868070000, "cost_of_revenue": 1935698000, "gross_profit": -67628000, "research_and_development": null, "selling_general_admin": 114439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -182067000, "depreciation_amortisation": 160048000, "ebitda": -22019000, "interest_expense": 114834000, "interest_income": null, "other_non_operating": null, "pretax_income": -511211000, "tax_provision": -13322000, "effective_tax_rate": null, "net_income": -497889000, "net_income_continuing_ops": -497889000, "net_income_to_common": -497889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186805000, "short_term_investments": null, "net_receivables": 298889000, "inventory": 359401000, "other_current_assets": null, "total_current_assets": 865802000, "net_ppe": null, "goodwill": null, "intangible_assets": 26110000, "goodwill_and_intangibles": 26110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1175618000, "total_assets": 2041420000, "short_term_debt": null, "accounts_payable": 282881000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283626000, "long_term_debt": 1563935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1689734000, "total_liabilities": 1973360000, "total_debt": 1563935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277016000, "total_equity": 68060000, "shares_outstanding": 66921000, "operating_cash_flow": 8587000, "stock_based_compensation": 2285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81326000, "dividends_paid": 10039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79806000, "free_cash_flow": 97170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-182067000", "ebitda": "-22019000", "netIncome": "-497889000", "grossProfit": "-67628000", "depreciation": "None", "totalRevenue": "1868070000", "costOfRevenue": "1935698000", "interestIncome": "None", "incomeBeforeTax": "-511211000", "interestExpense": "114834000", "operatingIncome": "-182067000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13322000", "reportedCurrency": "USD", "netInterestIncome": "-114834000", "nonInterestIncome": "None", "operatingExpenses": "114439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1935698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160048000", "sellingGeneralAndAdministrative": "114439000", "netIncomeFromContinuingOperations": "-497889000" }, "balance": { "goodwill": "None", "inventory": "359401000", "commonStock": "66871000", "currentDebt": "None", "investments": "None", "totalAssets": "2041420000", "longTermDebt": "1563935000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "26110000", "reportedCurrency": "USD", "retainedEarnings": "-277016000", "totalLiabilities": "1973360000", "otherCurrentAssets": "20707000", "totalCurrentAssets": "865802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175618000", "currentAccountsPayable": "282881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1609002000", "totalShareholderEquity": "68060000", "capitalLeaseObligations": "61828000", "otherCurrentLiabilities": "745000", "totalCurrentLiabilities": "283626000", "otherNonCurrentLiabilities": "12042000", "totalNonCurrentLiabilities": "1689734000", "cashAndShortTermInvestments": "186805000", "commonStockSharesOutstanding": "66921000", "intangibleAssetsExcludingGoodwill": "26110000", "cashAndCashEquivalentsAtCarryingValue": "186805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308700000", "profitLoss": "None", "dividendPayout": "10039000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "526000", "operatingCashflow": "8587000", "capitalExpenditures": "88583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79806000", "cashflowFromInvestment": "-81326000", "stockBasedCompensation": "2285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160048000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 2043360000, "cost_of_revenue": 1853998000, "gross_profit": 189362000, "ebit": 22235000, "ebitda": 15007000, "pretax_income": -86915000, "tax_provision": -1774000, "net_income": -85141000, "net_income_to_common": -85141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184925000, "total_current_assets": 910004000, "total_assets": 2262932000, "short_term_debt": 12289000, "long_term_debt": 1435187000, "total_debt": 1447476000, "total_liabilities": 1833157000, "total_equity": 429775000, "shares_outstanding": 66817000, "goodwill_and_intangibles": 49829000 }, "cash_flow": { "operating_cash_flow": 90204000, "capital_expenditure": 84318000, "free_cash_flow": 174522000, "dividends_paid": 20060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119261, "ticker_id": 7107, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22235000", "ebitda": "15007000", "netIncome": "-85141000", "grossProfit": "189362000", "depreciation": "None", "totalRevenue": "2043360000", "costOfRevenue": "1853998000", "interestIncome": "11760000", "incomeBeforeTax": "-86915000", "interestExpense": "109150000", "operatingIncome": "15007000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1774000", "reportedCurrency": "USD", "netInterestIncome": "-97390000", "nonInterestIncome": "None", "operatingExpenses": "174355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1853998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7228000", "sellingGeneralAndAdministrative": "116433000", "netIncomeFromContinuingOperations": "-85141000" }, "balance": { "goodwill": "0", "inventory": "361682000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2262932000", "longTermDebt": "1435187000", "shortTermDebt": "12289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "49829000", "reportedCurrency": "USD", "retainedEarnings": "230912000", "totalLiabilities": "1833157000", "otherCurrentAssets": "36052000", "totalCurrentAssets": "910004000", "currentLongTermDebt": "None", "longTermInvestments": "3348000", "shortTermInvestments": "None", "currentNetReceivables": "327345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1352928000", "currentAccountsPayable": "53610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491068000", "totalShareholderEquity": "429775000", "capitalLeaseObligations": "55881000", "otherCurrentLiabilities": "155835000", "totalCurrentLiabilities": "256538000", "otherNonCurrentLiabilities": "11934000", "totalNonCurrentLiabilities": "1576619000", "cashAndShortTermInvestments": "184925000", "commonStockSharesOutstanding": "66817000", "intangibleAssetsExcludingGoodwill": "49829000", "cashAndCashEquivalentsAtCarryingValue": "184925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85141000", "profitLoss": "None", "dividendPayout": "20060000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "23907000", "operatingCashflow": "90204000", "capitalExpenditures": "84318000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152783000", "cashflowFromInvestment": "-66992000", "stockBasedCompensation": "3859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2043360000, "cost_of_revenue": 1853998000, "gross_profit": 189362000, "research_and_development": null, "selling_general_admin": 116433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22235000, "depreciation_amortisation": -7228000, "ebitda": 15007000, "interest_expense": 109150000, "interest_income": null, "other_non_operating": null, "pretax_income": -86915000, "tax_provision": -1774000, "effective_tax_rate": null, "net_income": -85141000, "net_income_continuing_ops": -85141000, "net_income_to_common": -85141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184925000, "short_term_investments": null, "net_receivables": 327345000, "inventory": 361682000, "other_current_assets": null, "total_current_assets": 910004000, "net_ppe": null, "goodwill": 0, "intangible_assets": 49829000, "goodwill_and_intangibles": 49829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1352928000, "total_assets": 2262932000, "short_term_debt": 12289000, "accounts_payable": 53610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256538000, "long_term_debt": 1435187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1576619000, "total_liabilities": 1833157000, "total_debt": 1447476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 230912000, "total_equity": 429775000, "shares_outstanding": 66817000, "operating_cash_flow": 90204000, "stock_based_compensation": 3859000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84318000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66992000, "dividends_paid": 20060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152783000, "free_cash_flow": 174522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22235000", "ebitda": "15007000", "netIncome": "-85141000", "grossProfit": "189362000", "depreciation": "None", "totalRevenue": "2043360000", "costOfRevenue": "1853998000", "interestIncome": "11760000", "incomeBeforeTax": "-86915000", "interestExpense": "109150000", "operatingIncome": "15007000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1774000", "reportedCurrency": "USD", "netInterestIncome": "-97390000", "nonInterestIncome": "None", "operatingExpenses": "174355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1853998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7228000", "sellingGeneralAndAdministrative": "116433000", "netIncomeFromContinuingOperations": "-85141000" }, "balance": { "goodwill": "0", "inventory": "361682000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2262932000", "longTermDebt": "1435187000", "shortTermDebt": "12289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "49829000", "reportedCurrency": "USD", "retainedEarnings": "230912000", "totalLiabilities": "1833157000", "otherCurrentAssets": "36052000", "totalCurrentAssets": "910004000", "currentLongTermDebt": "None", "longTermInvestments": "3348000", "shortTermInvestments": "None", "currentNetReceivables": "327345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1352928000", "currentAccountsPayable": "53610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491068000", "totalShareholderEquity": "429775000", "capitalLeaseObligations": "55881000", "otherCurrentLiabilities": "155835000", "totalCurrentLiabilities": "256538000", "otherNonCurrentLiabilities": "11934000", "totalNonCurrentLiabilities": "1576619000", "cashAndShortTermInvestments": "184925000", "commonStockSharesOutstanding": "66817000", "intangibleAssetsExcludingGoodwill": "49829000", "cashAndCashEquivalentsAtCarryingValue": "184925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85141000", "profitLoss": "None", "dividendPayout": "20060000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "23907000", "operatingCashflow": "90204000", "capitalExpenditures": "84318000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152783000", "cashflowFromInvestment": "-66992000", "stockBasedCompensation": "3859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170793000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 1993844000, "cost_of_revenue": 2025705000, "gross_profit": -31861000, "ebit": -181577000, "ebitda": -9075000, "pretax_income": -269823000, "tax_provision": -27767000, "net_income": -242056000, "net_income_to_common": -242056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313992000, "total_current_assets": 1092905000, "total_assets": 2662578000, "short_term_debt": 11707000, "long_term_debt": 1568740000, "total_debt": 1580447000, "total_liabilities": 2027168000, "total_equity": 635410000, "shares_outstanding": 66407247, "goodwill_and_intangibles": 88022000 }, "cash_flow": { "operating_cash_flow": -69005000, "capital_expenditure": 136324000, "free_cash_flow": 67319000, "dividends_paid": 19950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119266, "ticker_id": 7107, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-181577000", "ebitda": "-9075000", "netIncome": "-242056000", "grossProfit": "-31861000", "depreciation": "None", "totalRevenue": "1993844000", "costOfRevenue": "2025705000", "interestIncome": "9018000", "incomeBeforeTax": "-269823000", "interestExpense": "88246000", "operatingIncome": "-188774000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-27767000", "reportedCurrency": "USD", "netInterestIncome": "-79228000", "nonInterestIncome": "None", "operatingExpenses": "156913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2025705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172502000", "sellingGeneralAndAdministrative": "123179000", "netIncomeFromContinuingOperations": "-242056000" }, "balance": { "goodwill": "35381000", "inventory": "414161000", "commonStock": "66471000", "currentDebt": "None", "investments": "None", "totalAssets": "2662578000", "longTermDebt": "1568740000", "shortTermDebt": "11707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52641000", "reportedCurrency": "USD", "retainedEarnings": "336113000", "totalLiabilities": "2027168000", "otherCurrentAssets": "58586000", "totalCurrentAssets": "1092905000", "currentLongTermDebt": "None", "longTermInvestments": "41665000", "shortTermInvestments": "None", "currentNetReceivables": "306166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1569673000", "currentAccountsPayable": "61099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1628887000", "totalShareholderEquity": "635410000", "capitalLeaseObligations": "60147000", "otherCurrentLiabilities": "191824000", "totalCurrentLiabilities": "286437000", "otherNonCurrentLiabilities": "13744000", "totalNonCurrentLiabilities": "1740731000", "cashAndShortTermInvestments": "313992000", "commonStockSharesOutstanding": "66407247", "intangibleAssetsExcludingGoodwill": "52641000", "cashAndCashEquivalentsAtCarryingValue": "313992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-242056000", "profitLoss": "None", "dividendPayout": "19950000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-15836000", "operatingCashflow": "-69005000", "capitalExpenditures": "136324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228624000", "cashflowFromInvestment": "-199867000", "stockBasedCompensation": "5922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1993844000, "cost_of_revenue": 2025705000, "gross_profit": -31861000, "research_and_development": null, "selling_general_admin": 123179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -181577000, "depreciation_amortisation": 172502000, "ebitda": -9075000, "interest_expense": 88246000, "interest_income": null, "other_non_operating": null, "pretax_income": -269823000, "tax_provision": -27767000, "effective_tax_rate": null, "net_income": -242056000, "net_income_continuing_ops": -242056000, "net_income_to_common": -242056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313992000, "short_term_investments": null, "net_receivables": 306166000, "inventory": 414161000, "other_current_assets": null, "total_current_assets": 1092905000, "net_ppe": null, "goodwill": 35381000, "intangible_assets": 52641000, "goodwill_and_intangibles": 88022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1569673000, "total_assets": 2662578000, "short_term_debt": 11707000, "accounts_payable": 61099000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286437000, "long_term_debt": 1568740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1740731000, "total_liabilities": 2027168000, "total_debt": 1580447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 336113000, "total_equity": 635410000, "shares_outstanding": 66407247, "operating_cash_flow": -69005000, "stock_based_compensation": 5922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199867000, "dividends_paid": 19950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 228624000, "free_cash_flow": 67319000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-181577000", "ebitda": "-9075000", "netIncome": "-242056000", "grossProfit": "-31861000", "depreciation": "None", "totalRevenue": "1993844000", "costOfRevenue": "2025705000", "interestIncome": "9018000", "incomeBeforeTax": "-269823000", "interestExpense": "88246000", "operatingIncome": "-188774000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-27767000", "reportedCurrency": "USD", "netInterestIncome": "-79228000", "nonInterestIncome": "None", "operatingExpenses": "156913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2025705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172502000", "sellingGeneralAndAdministrative": "123179000", "netIncomeFromContinuingOperations": "-242056000" }, "balance": { "goodwill": "35381000", "inventory": "414161000", "commonStock": "66471000", "currentDebt": "None", "investments": "None", "totalAssets": "2662578000", "longTermDebt": "1568740000", "shortTermDebt": "11707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52641000", "reportedCurrency": "USD", "retainedEarnings": "336113000", "totalLiabilities": "2027168000", "otherCurrentAssets": "58586000", "totalCurrentAssets": "1092905000", "currentLongTermDebt": "None", "longTermInvestments": "41665000", "shortTermInvestments": "None", "currentNetReceivables": "306166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1569673000", "currentAccountsPayable": "61099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1628887000", "totalShareholderEquity": "635410000", "capitalLeaseObligations": "60147000", "otherCurrentLiabilities": "191824000", "totalCurrentLiabilities": "286437000", "otherNonCurrentLiabilities": "13744000", "totalNonCurrentLiabilities": "1740731000", "cashAndShortTermInvestments": "313992000", "commonStockSharesOutstanding": "66407247", "intangibleAssetsExcludingGoodwill": "52641000", "cashAndCashEquivalentsAtCarryingValue": "313992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-242056000", "profitLoss": "None", "dividendPayout": "19950000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-15836000", "operatingCashflow": "-69005000", "capitalExpenditures": "136324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228624000", "cashflowFromInvestment": "-199867000", "stockBasedCompensation": "5922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172502000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 2280937000, "cost_of_revenue": 1782736000, "gross_profit": 498201000, "ebit": 416802000, "ebitda": 560955000, "pretax_income": 345303000, "tax_provision": 98264000, "net_income": 247039000, "net_income_to_common": 247039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 354032000, "total_current_assets": 1178175000, "total_assets": 2725037000, "short_term_debt": 12623000, "long_term_debt": 1302747000, "total_debt": 1315370000, "total_liabilities": 1886253000, "total_equity": 838784000, "shares_outstanding": 66602385, "goodwill_and_intangibles": 103114000 }, "cash_flow": { "operating_cash_flow": 360660000, "capital_expenditure": 179237000, "free_cash_flow": 539897000, "dividends_paid": 19847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119271, "ticker_id": 7107, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "416802000", "ebitda": "560955000", "netIncome": "247039000", "grossProfit": "498201000", "depreciation": "None", "totalRevenue": "2280937000", "costOfRevenue": "1782736000", "interestIncome": "6459000", "incomeBeforeTax": "345303000", "interestExpense": "71499000", "operatingIncome": "392368000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "98264000", "reportedCurrency": "USD", "netInterestIncome": "-71499000", "nonInterestIncome": "None", "operatingExpenses": "105833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144153000", "sellingGeneralAndAdministrative": "105833000", "netIncomeFromContinuingOperations": "247039000" }, "balance": { "goodwill": "30937000", "inventory": "450470000", "commonStock": "66132000", "currentDebt": "None", "investments": "None", "totalAssets": "2725037000", "longTermDebt": "1302747000", "shortTermDebt": "12623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "72177000", "reportedCurrency": "USD", "retainedEarnings": "598119000", "totalLiabilities": "1886253000", "otherCurrentAssets": "21680000", "totalCurrentAssets": "1178175000", "currentLongTermDebt": "None", "longTermInvestments": "45635000", "shortTermInvestments": "None", "currentNetReceivables": "351993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1546862000", "currentAccountsPayable": "92848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1356371000", "shortLongTermDebtTotal": "1368606000", "totalShareholderEquity": "838784000", "capitalLeaseObligations": "65859000", "otherCurrentLiabilities": "172763000", "totalCurrentLiabilities": "378061000", "otherNonCurrentLiabilities": "14072000", "totalNonCurrentLiabilities": "1508192000", "cashAndShortTermInvestments": "354032000", "commonStockSharesOutstanding": "66602385", "intangibleAssetsExcludingGoodwill": "72177000", "cashAndCashEquivalentsAtCarryingValue": "354032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247039000", "profitLoss": "None", "dividendPayout": "19847000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-63184000", "operatingCashflow": "360660000", "capitalExpenditures": "179237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81965000", "cashflowFromInvestment": "-425677000", "stockBasedCompensation": "6737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2280937000, "cost_of_revenue": 1782736000, "gross_profit": 498201000, "research_and_development": null, "selling_general_admin": 105833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 416802000, "depreciation_amortisation": 144153000, "ebitda": 560955000, "interest_expense": 71499000, "interest_income": null, "other_non_operating": null, "pretax_income": 345303000, "tax_provision": 98264000, "effective_tax_rate": null, "net_income": 247039000, "net_income_continuing_ops": 247039000, "net_income_to_common": 247039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 354032000, "short_term_investments": null, "net_receivables": 351993000, "inventory": 450470000, "other_current_assets": null, "total_current_assets": 1178175000, "net_ppe": null, "goodwill": 30937000, "intangible_assets": 72177000, "goodwill_and_intangibles": 103114000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1546862000, "total_assets": 2725037000, "short_term_debt": 12623000, "accounts_payable": 92848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378061000, "long_term_debt": 1302747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1508192000, "total_liabilities": 1886253000, "total_debt": 1315370000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 598119000, "total_equity": 838784000, "shares_outstanding": 66602385, "operating_cash_flow": 360660000, "stock_based_compensation": 6737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -425677000, "dividends_paid": 19847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81965000, "free_cash_flow": 539897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "416802000", "ebitda": "560955000", "netIncome": "247039000", "grossProfit": "498201000", "depreciation": "None", "totalRevenue": "2280937000", "costOfRevenue": "1782736000", "interestIncome": "6459000", "incomeBeforeTax": "345303000", "interestExpense": "71499000", "operatingIncome": "392368000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "98264000", "reportedCurrency": "USD", "netInterestIncome": "-71499000", "nonInterestIncome": "None", "operatingExpenses": "105833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144153000", "sellingGeneralAndAdministrative": "105833000", "netIncomeFromContinuingOperations": "247039000" }, "balance": { "goodwill": "30937000", "inventory": "450470000", "commonStock": "66132000", "currentDebt": "None", "investments": "None", "totalAssets": "2725037000", "longTermDebt": "1302747000", "shortTermDebt": "12623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "72177000", "reportedCurrency": "USD", "retainedEarnings": "598119000", "totalLiabilities": "1886253000", "otherCurrentAssets": "21680000", "totalCurrentAssets": "1178175000", "currentLongTermDebt": "None", "longTermInvestments": "45635000", "shortTermInvestments": "None", "currentNetReceivables": "351993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1546862000", "currentAccountsPayable": "92848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1356371000", "shortLongTermDebtTotal": "1368606000", "totalShareholderEquity": "838784000", "capitalLeaseObligations": "65859000", "otherCurrentLiabilities": "172763000", "totalCurrentLiabilities": "378061000", "otherNonCurrentLiabilities": "14072000", "totalNonCurrentLiabilities": "1508192000", "cashAndShortTermInvestments": "354032000", "commonStockSharesOutstanding": "66602385", "intangibleAssetsExcludingGoodwill": "72177000", "cashAndCashEquivalentsAtCarryingValue": "354032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247039000", "profitLoss": "None", "dividendPayout": "19847000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-63184000", "operatingCashflow": "360660000", "capitalExpenditures": "179237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81965000", "cashflowFromInvestment": "-425677000", "stockBasedCompensation": "6737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144153000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 1803255000, "cost_of_revenue": 1377739000, "gross_profit": 425516000, "ebit": 346583000, "ebitda": 478782000, "pretax_income": 260567000, "tax_provision": 89579000, "net_income": 170988000, "net_income_to_common": 170988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345610000, "total_current_assets": 1064305000, "total_assets": 2351232000, "short_term_debt": 11659000, "long_term_debt": 1181971000, "total_debt": 1193630000, "total_liabilities": 1657208000, "total_equity": 694024000, "shares_outstanding": 66284003, "goodwill_and_intangibles": 53355000 }, "cash_flow": { "operating_cash_flow": 182214000, "capital_expenditure": 160825000, "free_cash_flow": 343039000, "dividends_paid": 17167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119276, "ticker_id": 7107, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346583000", "ebitda": "478782000", "netIncome": "170988000", "grossProfit": "425516000", "depreciation": "None", "totalRevenue": "1803255000", "costOfRevenue": "1377739000", "interestIncome": "1725000", "incomeBeforeTax": "260567000", "interestExpense": "70047000", "operatingIncome": "346583000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "89579000", "reportedCurrency": "USD", "netInterestIncome": "-70047000", "nonInterestIncome": "None", "operatingExpenses": "78933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1377739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132199000", "sellingGeneralAndAdministrative": "78933000", "netIncomeFromContinuingOperations": "170988000" }, "balance": { "goodwill": "0", "inventory": "356731000", "commonStock": "65988000", "currentDebt": "None", "investments": "None", "totalAssets": "2351232000", "longTermDebt": "1181971000", "shortTermDebt": "11659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "53355000", "reportedCurrency": "USD", "retainedEarnings": "370927000", "totalLiabilities": "1657208000", "otherCurrentAssets": "16619000", "totalCurrentAssets": "1064305000", "currentLongTermDebt": "None", "longTermInvestments": "49651000", "shortTermInvestments": "None", "currentNetReceivables": "345345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286927000", "currentAccountsPayable": "58451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1145343000", "shortLongTermDebtTotal": "1255778000", "totalShareholderEquity": "694024000", "capitalLeaseObligations": "73807000", "otherCurrentLiabilities": "149471000", "totalCurrentLiabilities": "283124000", "otherNonCurrentLiabilities": "13590000", "totalNonCurrentLiabilities": "1374084000", "cashAndShortTermInvestments": "345610000", "commonStockSharesOutstanding": "66284003", "intangibleAssetsExcludingGoodwill": "53355000", "cashAndCashEquivalentsAtCarryingValue": "345610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170988000", "profitLoss": "None", "dividendPayout": "17167000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-96442000", "operatingCashflow": "182214000", "capitalExpenditures": "160825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9504000", "cashflowFromInvestment": "-187127000", "stockBasedCompensation": "2394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1803255000, "cost_of_revenue": 1377739000, "gross_profit": 425516000, "research_and_development": null, "selling_general_admin": 78933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346583000, "depreciation_amortisation": 132199000, "ebitda": 478782000, "interest_expense": 70047000, "interest_income": null, "other_non_operating": null, "pretax_income": 260567000, "tax_provision": 89579000, "effective_tax_rate": null, "net_income": 170988000, "net_income_continuing_ops": 170988000, "net_income_to_common": 170988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345610000, "short_term_investments": null, "net_receivables": 345345000, "inventory": 356731000, "other_current_assets": null, "total_current_assets": 1064305000, "net_ppe": null, "goodwill": 0, "intangible_assets": 53355000, "goodwill_and_intangibles": 53355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1286927000, "total_assets": 2351232000, "short_term_debt": 11659000, "accounts_payable": 58451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283124000, "long_term_debt": 1181971000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1374084000, "total_liabilities": 1657208000, "total_debt": 1193630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 370927000, "total_equity": 694024000, "shares_outstanding": 66284003, "operating_cash_flow": 182214000, "stock_based_compensation": 2394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187127000, "dividends_paid": 17167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9504000, "free_cash_flow": 343039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "346583000", "ebitda": "478782000", "netIncome": "170988000", "grossProfit": "425516000", "depreciation": "None", "totalRevenue": "1803255000", "costOfRevenue": "1377739000", "interestIncome": "1725000", "incomeBeforeTax": "260567000", "interestExpense": "70047000", "operatingIncome": "346583000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "89579000", "reportedCurrency": "USD", "netInterestIncome": "-70047000", "nonInterestIncome": "None", "operatingExpenses": "78933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1377739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132199000", "sellingGeneralAndAdministrative": "78933000", "netIncomeFromContinuingOperations": "170988000" }, "balance": { "goodwill": "0", "inventory": "356731000", "commonStock": "65988000", "currentDebt": "None", "investments": "None", "totalAssets": "2351232000", "longTermDebt": "1181971000", "shortTermDebt": "11659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "53355000", "reportedCurrency": "USD", "retainedEarnings": "370927000", "totalLiabilities": "1657208000", "otherCurrentAssets": "16619000", "totalCurrentAssets": "1064305000", "currentLongTermDebt": "None", "longTermInvestments": "49651000", "shortTermInvestments": "None", "currentNetReceivables": "345345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286927000", "currentAccountsPayable": "58451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1145343000", "shortLongTermDebtTotal": "1255778000", "totalShareholderEquity": "694024000", "capitalLeaseObligations": "73807000", "otherCurrentLiabilities": "149471000", "totalCurrentLiabilities": "283124000", "otherNonCurrentLiabilities": "13590000", "totalNonCurrentLiabilities": "1374084000", "cashAndShortTermInvestments": "345610000", "commonStockSharesOutstanding": "66284003", "intangibleAssetsExcludingGoodwill": "53355000", "cashAndCashEquivalentsAtCarryingValue": "345610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170988000", "profitLoss": "None", "dividendPayout": "17167000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-96442000", "operatingCashflow": "182214000", "capitalExpenditures": "160825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9504000", "cashflowFromInvestment": "-187127000", "stockBasedCompensation": "2394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132199000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 1423140000, "cost_of_revenue": 1292544000, "gross_profit": 130596000, "ebit": 63729000, "ebitda": 192650000, "pretax_income": -11139000, "tax_provision": 6096000, "net_income": -17235000, "net_income_to_common": -17235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361098000, "total_current_assets": 874852000, "total_assets": 2129126000, "short_term_debt": 8682000, "long_term_debt": 1145294000, "total_debt": 1153976000, "total_liabilities": 1528099000, "total_equity": 601027000, "shares_outstanding": 65768485, "goodwill_and_intangibles": 51571000 }, "cash_flow": { "operating_cash_flow": 41565000, "capital_expenditure": 79165000, "free_cash_flow": 120730000, "dividends_paid": 21892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119281, "ticker_id": 7107, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63729000", "ebitda": "192650000", "netIncome": "-17235000", "grossProfit": "130596000", "depreciation": "None", "totalRevenue": "1423140000", "costOfRevenue": "1292544000", "interestIncome": "None", "incomeBeforeTax": "-11139000", "interestExpense": "80746000", "operatingIncome": "63729000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6096000", "reportedCurrency": "USD", "netInterestIncome": "-80746000", "nonInterestIncome": "None", "operatingExpenses": "66867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1292544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128921000", "sellingGeneralAndAdministrative": "66867000", "netIncomeFromContinuingOperations": "-17235000" }, "balance": { "goodwill": "None", "inventory": "271696000", "commonStock": "65800000", "currentDebt": "None", "investments": "None", "totalAssets": "2129126000", "longTermDebt": "1145294000", "shortTermDebt": "8682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "51571000", "reportedCurrency": "USD", "retainedEarnings": "217106000", "totalLiabilities": "1528099000", "otherCurrentAssets": "15003000", "totalCurrentAssets": "874852000", "currentLongTermDebt": "None", "longTermInvestments": "46429000", "shortTermInvestments": "46429000", "currentNetReceivables": "227055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1254274000", "currentAccountsPayable": "42730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1122991000", "shortLongTermDebtTotal": "1205238000", "totalShareholderEquity": "601027000", "capitalLeaseObligations": "51262000", "otherCurrentLiabilities": "129967000", "totalCurrentLiabilities": "211796000", "otherNonCurrentLiabilities": "10909000", "totalNonCurrentLiabilities": "1316303000", "cashAndShortTermInvestments": "361098000", "commonStockSharesOutstanding": "65768485", "intangibleAssetsExcludingGoodwill": "51571000", "cashAndCashEquivalentsAtCarryingValue": "361098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17235000", "profitLoss": "None", "dividendPayout": "21892000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11430000", "operatingCashflow": "41565000", "capitalExpenditures": "79165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26317000", "cashflowFromInvestment": "-59827000", "stockBasedCompensation": "928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1423140000, "cost_of_revenue": 1292544000, "gross_profit": 130596000, "research_and_development": null, "selling_general_admin": 66867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63729000, "depreciation_amortisation": 128921000, "ebitda": 192650000, "interest_expense": 80746000, "interest_income": null, "other_non_operating": null, "pretax_income": -11139000, "tax_provision": 6096000, "effective_tax_rate": null, "net_income": -17235000, "net_income_continuing_ops": -17235000, "net_income_to_common": -17235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361098000, "short_term_investments": 46429000, "net_receivables": 227055000, "inventory": 271696000, "other_current_assets": null, "total_current_assets": 874852000, "net_ppe": null, "goodwill": null, "intangible_assets": 51571000, "goodwill_and_intangibles": 51571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1254274000, "total_assets": 2129126000, "short_term_debt": 8682000, "accounts_payable": 42730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211796000, "long_term_debt": 1145294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1316303000, "total_liabilities": 1528099000, "total_debt": 1153976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217106000, "total_equity": 601027000, "shares_outstanding": 65768485, "operating_cash_flow": 41565000, "stock_based_compensation": 928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59827000, "dividends_paid": 21892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26317000, "free_cash_flow": 120730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63729000", "ebitda": "192650000", "netIncome": "-17235000", "grossProfit": "130596000", "depreciation": "None", "totalRevenue": "1423140000", "costOfRevenue": "1292544000", "interestIncome": "None", "incomeBeforeTax": "-11139000", "interestExpense": "80746000", "operatingIncome": "63729000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6096000", "reportedCurrency": "USD", "netInterestIncome": "-80746000", "nonInterestIncome": "None", "operatingExpenses": "66867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1292544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128921000", "sellingGeneralAndAdministrative": "66867000", "netIncomeFromContinuingOperations": "-17235000" }, "balance": { "goodwill": "None", "inventory": "271696000", "commonStock": "65800000", "currentDebt": "None", "investments": "None", "totalAssets": "2129126000", "longTermDebt": "1145294000", "shortTermDebt": "8682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "51571000", "reportedCurrency": "USD", "retainedEarnings": "217106000", "totalLiabilities": "1528099000", "otherCurrentAssets": "15003000", "totalCurrentAssets": "874852000", "currentLongTermDebt": "None", "longTermInvestments": "46429000", "shortTermInvestments": "46429000", "currentNetReceivables": "227055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1254274000", "currentAccountsPayable": "42730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1122991000", "shortLongTermDebtTotal": "1205238000", "totalShareholderEquity": "601027000", "capitalLeaseObligations": "51262000", "otherCurrentLiabilities": "129967000", "totalCurrentLiabilities": "211796000", "otherNonCurrentLiabilities": "10909000", "totalNonCurrentLiabilities": "1316303000", "cashAndShortTermInvestments": "361098000", "commonStockSharesOutstanding": "65768485", "intangibleAssetsExcludingGoodwill": "51571000", "cashAndCashEquivalentsAtCarryingValue": "361098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17235000", "profitLoss": "None", "dividendPayout": "21892000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11430000", "operatingCashflow": "41565000", "capitalExpenditures": "79165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26317000", "cashflowFromInvestment": "-59827000", "stockBasedCompensation": "928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128921000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 1624411000, "cost_of_revenue": 1466181000, "gross_profit": 158230000, "ebit": 84003000, "ebitda": 210397000, "pretax_income": 9587000, "tax_provision": 19226000, "net_income": -9639000, "net_income_to_common": -9639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 351085000, "total_current_assets": 844697000, "total_assets": 2065720000, "short_term_debt": 5866000, "long_term_debt": 1087932000, "total_debt": 1093798000, "total_liabilities": 1515317000, "total_equity": 550403000, "shares_outstanding": 65553196, "goodwill_and_intangibles": 53371000 }, "cash_flow": { "operating_cash_flow": 244283000, "capital_expenditure": 132657000, "free_cash_flow": 376940000, "dividends_paid": 35279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119286, "ticker_id": 7107, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84003000", "ebitda": "210397000", "netIncome": "-9639000", "grossProfit": "158230000", "depreciation": "None", "totalRevenue": "1624411000", "costOfRevenue": "1466181000", "interestIncome": "75750000", "incomeBeforeTax": "9587000", "interestExpense": "75750000", "operatingIncome": "84003000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "19226000", "reportedCurrency": "USD", "netInterestIncome": "-75750000", "nonInterestIncome": "None", "operatingExpenses": "74227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1466181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126394000", "sellingGeneralAndAdministrative": "73962000", "netIncomeFromContinuingOperations": "-9639000" }, "balance": { "goodwill": "None", "inventory": "272599000", "commonStock": "65598000", "currentDebt": "None", "investments": "None", "totalAssets": "2065720000", "longTermDebt": "1087932000", "shortTermDebt": "5866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "53371000", "reportedCurrency": "USD", "retainedEarnings": "256371000", "totalLiabilities": "1515317000", "otherCurrentAssets": "12273000", "totalCurrentAssets": "844697000", "currentLongTermDebt": "None", "longTermInvestments": "53122000", "shortTermInvestments": "None", "currentNetReceivables": "208740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1221023000", "currentAccountsPayable": "73721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1087246000", "shortLongTermDebtTotal": "1129555000", "totalShareholderEquity": "550403000", "capitalLeaseObligations": "41623000", "otherCurrentLiabilities": "154511000", "totalCurrentLiabilities": "256312000", "otherNonCurrentLiabilities": "14114000", "totalNonCurrentLiabilities": "1259005000", "cashAndShortTermInvestments": "351085000", "commonStockSharesOutstanding": "65553196", "intangibleAssetsExcludingGoodwill": "53371000", "cashAndCashEquivalentsAtCarryingValue": "351085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9639000", "profitLoss": "None", "dividendPayout": "35279000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "24683000", "operatingCashflow": "244283000", "capitalExpenditures": "132657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6098000", "cashflowFromInvestment": "-139358000", "stockBasedCompensation": "3036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1624411000, "cost_of_revenue": 1466181000, "gross_profit": 158230000, "research_and_development": null, "selling_general_admin": 73962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84003000, "depreciation_amortisation": 126394000, "ebitda": 210397000, "interest_expense": 75750000, "interest_income": null, "other_non_operating": null, "pretax_income": 9587000, "tax_provision": 19226000, "effective_tax_rate": null, "net_income": -9639000, "net_income_continuing_ops": -9639000, "net_income_to_common": -9639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 351085000, "short_term_investments": null, "net_receivables": 208740000, "inventory": 272599000, "other_current_assets": null, "total_current_assets": 844697000, "net_ppe": null, "goodwill": null, "intangible_assets": 53371000, "goodwill_and_intangibles": 53371000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1221023000, "total_assets": 2065720000, "short_term_debt": 5866000, "accounts_payable": 73721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256312000, "long_term_debt": 1087932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1259005000, "total_liabilities": 1515317000, "total_debt": 1093798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 256371000, "total_equity": 550403000, "shares_outstanding": 65553196, "operating_cash_flow": 244283000, "stock_based_compensation": 3036000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132657000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139358000, "dividends_paid": 35279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6098000, "free_cash_flow": 376940000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84003000", "ebitda": "210397000", "netIncome": "-9639000", "grossProfit": "158230000", "depreciation": "None", "totalRevenue": "1624411000", "costOfRevenue": "1466181000", "interestIncome": "75750000", "incomeBeforeTax": "9587000", "interestExpense": "75750000", "operatingIncome": "84003000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "19226000", "reportedCurrency": "USD", "netInterestIncome": "-75750000", "nonInterestIncome": "None", "operatingExpenses": "74227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1466181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126394000", "sellingGeneralAndAdministrative": "73962000", "netIncomeFromContinuingOperations": "-9639000" }, "balance": { "goodwill": "None", "inventory": "272599000", "commonStock": "65598000", "currentDebt": "None", "investments": "None", "totalAssets": "2065720000", "longTermDebt": "1087932000", "shortTermDebt": "5866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "53371000", "reportedCurrency": "USD", "retainedEarnings": "256371000", "totalLiabilities": "1515317000", "otherCurrentAssets": "12273000", "totalCurrentAssets": "844697000", "currentLongTermDebt": "None", "longTermInvestments": "53122000", "shortTermInvestments": "None", "currentNetReceivables": "208740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1221023000", "currentAccountsPayable": "73721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1087246000", "shortLongTermDebtTotal": "1129555000", "totalShareholderEquity": "550403000", "capitalLeaseObligations": "41623000", "otherCurrentLiabilities": "154511000", "totalCurrentLiabilities": "256312000", "otherNonCurrentLiabilities": "14114000", "totalNonCurrentLiabilities": "1259005000", "cashAndShortTermInvestments": "351085000", "commonStockSharesOutstanding": "65553196", "intangibleAssetsExcludingGoodwill": "53371000", "cashAndCashEquivalentsAtCarryingValue": "351085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9639000", "profitLoss": "None", "dividendPayout": "35279000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "24683000", "operatingCashflow": "244283000", "capitalExpenditures": "132657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6098000", "cashflowFromInvestment": "-139358000", "stockBasedCompensation": "3036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126394000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 1457718000, "cost_of_revenue": 1128389000, "gross_profit": 329329000, "ebit": 270515000, "ebitda": 367244000, "pretax_income": 177270000, "tax_provision": 48681000, "net_income": 128589000, "net_income_to_common": 128589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240491000, "total_current_assets": 810699000, "total_assets": 1975735000, "short_term_debt": 4911000, "long_term_debt": 1041389000, "total_debt": 1046300000, "total_liabilities": 1394306000, "total_equity": 581429000, "shares_outstanding": 65770840, "goodwill_and_intangibles": 71831000 }, "cash_flow": { "operating_cash_flow": 236668000, "capital_expenditure": 87612000, "free_cash_flow": 324280000, "dividends_paid": 40724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119291, "ticker_id": 7107, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270515000", "ebitda": "367244000", "netIncome": "128589000", "grossProfit": "329329000", "depreciation": "None", "totalRevenue": "1457718000", "costOfRevenue": "1128389000", "interestIncome": "51464000", "incomeBeforeTax": "177270000", "interestExpense": "51464000", "operatingIncome": "267867000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "48681000", "reportedCurrency": "USD", "netInterestIncome": "-51464000", "nonInterestIncome": "None", "operatingExpenses": "61462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1128389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96729000", "sellingGeneralAndAdministrative": "59591000", "netIncomeFromContinuingOperations": "128589000" }, "balance": { "goodwill": "17904000", "inventory": "303813000", "commonStock": "65171000", "currentDebt": "None", "investments": "None", "totalAssets": "1975735000", "longTermDebt": "1041389000", "shortTermDebt": "4911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "53927000", "reportedCurrency": "USD", "retainedEarnings": "301990000", "totalLiabilities": "1394306000", "otherCurrentAssets": "13703000", "totalCurrentAssets": "810699000", "currentLongTermDebt": "None", "longTermInvestments": "62574000", "shortTermInvestments": "None", "currentNetReceivables": "252692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1165036000", "currentAccountsPayable": "36333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1029257000", "shortLongTermDebtTotal": "1079982000", "totalShareholderEquity": "581429000", "capitalLeaseObligations": "38593000", "otherCurrentLiabilities": "124326000", "totalCurrentLiabilities": "195388000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1198918000", "cashAndShortTermInvestments": "240491000", "commonStockSharesOutstanding": "65770840", "intangibleAssetsExcludingGoodwill": "53927000", "cashAndCashEquivalentsAtCarryingValue": "240491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128589000", "profitLoss": "None", "dividendPayout": "40724000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-58082000", "operatingCashflow": "236668000", "capitalExpenditures": "87612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14861000", "cashflowFromInvestment": "-467479000", "stockBasedCompensation": "3940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1457718000, "cost_of_revenue": 1128389000, "gross_profit": 329329000, "research_and_development": null, "selling_general_admin": 59591000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270515000, "depreciation_amortisation": 96729000, "ebitda": 367244000, "interest_expense": 51464000, "interest_income": null, "other_non_operating": null, "pretax_income": 177270000, "tax_provision": 48681000, "effective_tax_rate": null, "net_income": 128589000, "net_income_continuing_ops": 128589000, "net_income_to_common": 128589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240491000, "short_term_investments": null, "net_receivables": 252692000, "inventory": 303813000, "other_current_assets": null, "total_current_assets": 810699000, "net_ppe": null, "goodwill": 17904000, "intangible_assets": 53927000, "goodwill_and_intangibles": 71831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1165036000, "total_assets": 1975735000, "short_term_debt": 4911000, "accounts_payable": 36333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195388000, "long_term_debt": 1041389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1198918000, "total_liabilities": 1394306000, "total_debt": 1046300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 301990000, "total_equity": 581429000, "shares_outstanding": 65770840, "operating_cash_flow": 236668000, "stock_based_compensation": 3940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -467479000, "dividends_paid": 40724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14861000, "free_cash_flow": 324280000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270515000", "ebitda": "367244000", "netIncome": "128589000", "grossProfit": "329329000", "depreciation": "None", "totalRevenue": "1457718000", "costOfRevenue": "1128389000", "interestIncome": "51464000", "incomeBeforeTax": "177270000", "interestExpense": "51464000", "operatingIncome": "267867000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "48681000", "reportedCurrency": "USD", "netInterestIncome": "-51464000", "nonInterestIncome": "None", "operatingExpenses": "61462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1128389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96729000", "sellingGeneralAndAdministrative": "59591000", "netIncomeFromContinuingOperations": "128589000" }, "balance": { "goodwill": "17904000", "inventory": "303813000", "commonStock": "65171000", "currentDebt": "None", "investments": "None", "totalAssets": "1975735000", "longTermDebt": "1041389000", "shortTermDebt": "4911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "53927000", "reportedCurrency": "USD", "retainedEarnings": "301990000", "totalLiabilities": "1394306000", "otherCurrentAssets": "13703000", "totalCurrentAssets": "810699000", "currentLongTermDebt": "None", "longTermInvestments": "62574000", "shortTermInvestments": "None", "currentNetReceivables": "252692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1165036000", "currentAccountsPayable": "36333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1029257000", "shortLongTermDebtTotal": "1079982000", "totalShareholderEquity": "581429000", "capitalLeaseObligations": "38593000", "otherCurrentLiabilities": "124326000", "totalCurrentLiabilities": "195388000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1198918000", "cashAndShortTermInvestments": "240491000", "commonStockSharesOutstanding": "65770840", "intangibleAssetsExcludingGoodwill": "53927000", "cashAndCashEquivalentsAtCarryingValue": "240491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128589000", "profitLoss": "None", "dividendPayout": "40724000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-58082000", "operatingCashflow": "236668000", "capitalExpenditures": "87612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14861000", "cashflowFromInvestment": "-467479000", "stockBasedCompensation": "3940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96729000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 489304000, "cost_of_revenue": 493651000, "gross_profit": -4347000, "ebit": -32892000, "ebitda": 7848000, "pretax_income": -60173000, "tax_provision": -8177000, "net_income": -51996000, "net_income_to_common": -51996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_assets": 1963836000, "short_term_debt": 108339000, "long_term_debt": 1470026000, "total_debt": 1578365000, "total_liabilities": 1969374000, "total_equity": -5538000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26247000 }, "cash_flow": { "operating_cash_flow": -85666000, "capital_expenditure": 13166000, "free_cash_flow": -72500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119254, "ticker_id": 7107, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32892000", "ebitda": "7848000", "netIncome": "-51996000", "grossProfit": "-4347000", "depreciation": "None", "totalRevenue": "489304000", "costOfRevenue": "493651000", "interestIncome": "None", "incomeBeforeTax": "-60173000", "interestExpense": "29101000", "operatingIncome": "-32892000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8177000", "reportedCurrency": "USD", "netInterestIncome": "-29101000", "nonInterestIncome": "None", "operatingExpenses": "28545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40740000", "sellingGeneralAndAdministrative": "28545000", "netIncomeFromContinuingOperations": "-51996000" }, "balance": { "goodwill": "None", "inventory": "366024000", "commonStock": "66871000", "currentDebt": "None", "investments": "None", "totalAssets": "1963836000", "longTermDebt": "1470026000", "shortTermDebt": "108339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "26247000", "reportedCurrency": "USD", "retainedEarnings": "-329012000", "totalLiabilities": "1969374000", "otherCurrentAssets": "55117000", "totalCurrentAssets": "834752000", "currentLongTermDebt": "94338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1129084000", "currentAccountsPayable": "72829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1621390000", "totalShareholderEquity": "-5538000", "capitalLeaseObligations": "60002000", "otherCurrentLiabilities": "203608000", "totalCurrentLiabilities": "384776000", "otherNonCurrentLiabilities": "11856000", "totalNonCurrentLiabilities": "1584598000", "cashAndShortTermInvestments": "84541000", "commonStockSharesOutstanding": "66963000", "intangibleAssetsExcludingGoodwill": "26247000", "cashAndCashEquivalentsAtCarryingValue": "84541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51996000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-35130000", "operatingCashflow": "-85666000", "capitalExpenditures": "13166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1758000", "cashflowFromInvestment": "-12825000", "stockBasedCompensation": "788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489304000, "cost_of_revenue": 493651000, "gross_profit": -4347000, "research_and_development": null, "selling_general_admin": 28545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32892000, "depreciation_amortisation": 40740000, "ebitda": 7848000, "interest_expense": 29101000, "interest_income": null, "other_non_operating": null, "pretax_income": -60173000, "tax_provision": -8177000, "effective_tax_rate": null, "net_income": -51996000, "net_income_continuing_ops": -51996000, "net_income_to_common": -51996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84541000, "short_term_investments": null, "net_receivables": 329070000, "inventory": 366024000, "other_current_assets": null, "total_current_assets": 834752000, "net_ppe": null, "goodwill": null, "intangible_assets": 26247000, "goodwill_and_intangibles": 26247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1129084000, "total_assets": 1963836000, "short_term_debt": 108339000, "accounts_payable": 72829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384776000, "long_term_debt": 1470026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1584598000, "total_liabilities": 1969374000, "total_debt": 1578365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -329012000, "total_equity": -5538000, "shares_outstanding": 66963000, "operating_cash_flow": -85666000, "stock_based_compensation": 788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12825000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1758000, "free_cash_flow": -72500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32892000", "ebitda": "7848000", "netIncome": "-51996000", "grossProfit": "-4347000", "depreciation": "None", "totalRevenue": "489304000", "costOfRevenue": "493651000", "interestIncome": "None", "incomeBeforeTax": "-60173000", "interestExpense": "29101000", "operatingIncome": "-32892000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8177000", "reportedCurrency": "USD", "netInterestIncome": "-29101000", "nonInterestIncome": "None", "operatingExpenses": "28545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40740000", "sellingGeneralAndAdministrative": "28545000", "netIncomeFromContinuingOperations": "-51996000" }, "balance": { "goodwill": "None", "inventory": "366024000", "commonStock": "66871000", "currentDebt": "None", "investments": "None", "totalAssets": "1963836000", "longTermDebt": "1470026000", "shortTermDebt": "108339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "26247000", "reportedCurrency": "USD", "retainedEarnings": "-329012000", "totalLiabilities": "1969374000", "otherCurrentAssets": "55117000", "totalCurrentAssets": "834752000", "currentLongTermDebt": "94338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1129084000", "currentAccountsPayable": "72829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1621390000", "totalShareholderEquity": "-5538000", "capitalLeaseObligations": "60002000", "otherCurrentLiabilities": "203608000", "totalCurrentLiabilities": "384776000", "otherNonCurrentLiabilities": "11856000", "totalNonCurrentLiabilities": "1584598000", "cashAndShortTermInvestments": "84541000", "commonStockSharesOutstanding": "66963000", "intangibleAssetsExcludingGoodwill": "26247000", "cashAndCashEquivalentsAtCarryingValue": "84541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51996000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-35130000", "operatingCashflow": "-85666000", "capitalExpenditures": "13166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1758000", "cashflowFromInvestment": "-12825000", "stockBasedCompensation": "788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40740000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 449504000, "cost_of_revenue": 486827000, "gross_profit": -37322999, "ebit": -62807000, "ebitda": -20149000, "pretax_income": -306113000, "tax_provision": 2587000, "net_income": -308700000, "net_income_to_common": -308700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": null, "long_term_debt": 1563935000, "total_debt": 1563935000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 46156000, "capital_expenditure": 14153000, "free_cash_flow": 60309000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119255, "ticker_id": 7107, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62807000", "ebitda": "-20149000", "netIncome": "-308700000", "grossProfit": "-37322999", "depreciation": "None", "totalRevenue": "449504000", "costOfRevenue": "486827000", "interestIncome": "None", "incomeBeforeTax": "-306113000", "interestExpense": "29762000", "operatingIncome": "-62807000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2587000", "reportedCurrency": "USD", "netInterestIncome": "-29762000", "nonInterestIncome": "None", "operatingExpenses": "25484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42658000", "sellingGeneralAndAdministrative": "25484000", "netIncomeFromContinuingOperations": "-308700000" }, "balance": { "goodwill": "None", "inventory": "359401000", "commonStock": "66871000", "currentDebt": "None", "investments": "None", "totalAssets": "2041420000", "longTermDebt": "1563935000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "26110000", "reportedCurrency": "USD", "retainedEarnings": "-277016000", "totalLiabilities": "1973360000", "otherCurrentAssets": "20707000", "totalCurrentAssets": "865802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175618000", "currentAccountsPayable": "282881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1609002000", "totalShareholderEquity": "68060000", "capitalLeaseObligations": "61828000", "otherCurrentLiabilities": "745000", "totalCurrentLiabilities": "283626000", "otherNonCurrentLiabilities": "12042000", "totalNonCurrentLiabilities": "1689734000", "cashAndShortTermInvestments": "186805000", "commonStockSharesOutstanding": "66963000", "intangibleAssetsExcludingGoodwill": "26110000", "cashAndCashEquivalentsAtCarryingValue": "186805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4567000", "operatingCashflow": "46156000", "capitalExpenditures": "14153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52874000", "cashflowFromInvestment": "-11080000", "stockBasedCompensation": "-1067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 449504000, "cost_of_revenue": 486827000, "gross_profit": -37322999, "research_and_development": null, "selling_general_admin": 25484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62807000, "depreciation_amortisation": 42658000, "ebitda": -20149000, "interest_expense": 29762000, "interest_income": null, "other_non_operating": null, "pretax_income": -306113000, "tax_provision": 2587000, "effective_tax_rate": null, "net_income": -308700000, "net_income_continuing_ops": -308700000, "net_income_to_common": -308700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186805000, "short_term_investments": null, "net_receivables": 298889000, "inventory": 359401000, "other_current_assets": null, "total_current_assets": 865802000, "net_ppe": null, "goodwill": null, "intangible_assets": 26110000, "goodwill_and_intangibles": 26110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1175618000, "total_assets": 2041420000, "short_term_debt": null, "accounts_payable": 282881000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283626000, "long_term_debt": 1563935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1689734000, "total_liabilities": 1973360000, "total_debt": 1563935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277016000, "total_equity": 68060000, "shares_outstanding": 66963000, "operating_cash_flow": 46156000, "stock_based_compensation": -1067000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11080000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52874000, "free_cash_flow": 60309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62807000", "ebitda": "-20149000", "netIncome": "-308700000", "grossProfit": "-37322999", "depreciation": "None", "totalRevenue": "449504000", "costOfRevenue": "486827000", "interestIncome": "None", "incomeBeforeTax": "-306113000", "interestExpense": "29762000", "operatingIncome": "-62807000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2587000", "reportedCurrency": "USD", "netInterestIncome": "-29762000", "nonInterestIncome": "None", "operatingExpenses": "25484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42658000", "sellingGeneralAndAdministrative": "25484000", "netIncomeFromContinuingOperations": "-308700000" }, "balance": { "goodwill": "None", "inventory": "359401000", "commonStock": "66871000", "currentDebt": "None", "investments": "None", "totalAssets": "2041420000", "longTermDebt": "1563935000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "26110000", "reportedCurrency": "USD", "retainedEarnings": "-277016000", "totalLiabilities": "1973360000", "otherCurrentAssets": "20707000", "totalCurrentAssets": "865802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175618000", "currentAccountsPayable": "282881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1609002000", "totalShareholderEquity": "68060000", "capitalLeaseObligations": "61828000", "otherCurrentLiabilities": "745000", "totalCurrentLiabilities": "283626000", "otherNonCurrentLiabilities": "12042000", "totalNonCurrentLiabilities": "1689734000", "cashAndShortTermInvestments": "186805000", "commonStockSharesOutstanding": "66963000", "intangibleAssetsExcludingGoodwill": "26110000", "cashAndCashEquivalentsAtCarryingValue": "186805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4567000", "operatingCashflow": "46156000", "capitalExpenditures": "14153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52874000", "cashflowFromInvestment": "-11080000", "stockBasedCompensation": "-1067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42658000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 458068000, "cost_of_revenue": 457397000, "gross_profit": 671000, "ebit": -37496001, "ebitda": 2015999, "pretax_income": -66002000, "tax_provision": 14776999, "net_income": -80779000, "net_income_to_common": -80779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98102000, "total_current_assets": 867819000, "total_assets": 2290563000, "short_term_debt": 16254999, "long_term_debt": 1505975000, "total_debt": 1522229999, "total_liabilities": 1931031000, "total_equity": 359532000, "shares_outstanding": 66914282, "goodwill_and_intangibles": 53407000 }, "cash_flow": { "operating_cash_flow": -30054000, "capital_expenditure": 30017000, "free_cash_flow": -37000, "dividends_paid": 5024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119257, "ticker_id": 7107, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37496001", "ebitda": "2015999", "netIncome": "-80779000", "grossProfit": "671000", "depreciation": "None", "totalRevenue": "458068000", "costOfRevenue": "457397000", "interestIncome": "None", "incomeBeforeTax": "-66002000", "interestExpense": "28506000", "operatingIncome": "-67589000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "14776999", "reportedCurrency": "USD", "netInterestIncome": "-28506000", "nonInterestIncome": "None", "operatingExpenses": "68260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39512000", "sellingGeneralAndAdministrative": "28821000", "netIncomeFromContinuingOperations": "-80779000" }, "balance": { "goodwill": "None", "inventory": "384657000", "commonStock": "66870999", "currentDebt": "None", "investments": "None", "totalAssets": "2290563000", "longTermDebt": "1505975000", "shortTermDebt": "16254999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "53407000", "reportedCurrency": "USD", "retainedEarnings": "31684000", "totalLiabilities": "1931031000", "otherCurrentAssets": "56628000", "totalCurrentAssets": "867819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1422744000", "currentAccountsPayable": "62809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1570088999", "totalShareholderEquity": "359532000", "capitalLeaseObligations": "64114000", "otherCurrentLiabilities": "209087001", "totalCurrentLiabilities": "288151000", "otherNonCurrentLiabilities": "13051000", "totalNonCurrentLiabilities": "1642880000", "cashAndShortTermInvestments": "98102000", "commonStockSharesOutstanding": "66914282", "intangibleAssetsExcludingGoodwill": "53407000", "cashAndCashEquivalentsAtCarryingValue": "98102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80779000", "profitLoss": "None", "dividendPayout": "5024000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "20025000", "operatingCashflow": "-30054000", "capitalExpenditures": "30017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10954000", "cashflowFromInvestment": "-27613000", "stockBasedCompensation": "1310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 458068000, "cost_of_revenue": 457397000, "gross_profit": 671000, "research_and_development": null, "selling_general_admin": 28821000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37496001, "depreciation_amortisation": 39512000, "ebitda": 2015999, "interest_expense": 28506000, "interest_income": null, "other_non_operating": null, "pretax_income": -66002000, "tax_provision": 14776999, "effective_tax_rate": null, "net_income": -80779000, "net_income_continuing_ops": -80779000, "net_income_to_common": -80779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98102000, "short_term_investments": null, "net_receivables": 328432000, "inventory": 384657000, "other_current_assets": null, "total_current_assets": 867819000, "net_ppe": null, "goodwill": null, "intangible_assets": 53407000, "goodwill_and_intangibles": 53407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1422744000, "total_assets": 2290563000, "short_term_debt": 16254999, "accounts_payable": 62809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288151000, "long_term_debt": 1505975000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1642880000, "total_liabilities": 1931031000, "total_debt": 1522229999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31684000, "total_equity": 359532000, "shares_outstanding": 66914282, "operating_cash_flow": -30054000, "stock_based_compensation": 1310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27613000, "dividends_paid": 5024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10954000, "free_cash_flow": -37000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37496001", "ebitda": "2015999", "netIncome": "-80779000", "grossProfit": "671000", "depreciation": "None", "totalRevenue": "458068000", "costOfRevenue": "457397000", "interestIncome": "None", "incomeBeforeTax": "-66002000", "interestExpense": "28506000", "operatingIncome": "-67589000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "14776999", "reportedCurrency": "USD", "netInterestIncome": "-28506000", "nonInterestIncome": "None", "operatingExpenses": "68260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39512000", "sellingGeneralAndAdministrative": "28821000", "netIncomeFromContinuingOperations": "-80779000" }, "balance": { "goodwill": "None", "inventory": "384657000", "commonStock": "66870999", "currentDebt": "None", "investments": "None", "totalAssets": "2290563000", "longTermDebt": "1505975000", "shortTermDebt": "16254999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "53407000", "reportedCurrency": "USD", "retainedEarnings": "31684000", "totalLiabilities": "1931031000", "otherCurrentAssets": "56628000", "totalCurrentAssets": "867819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1422744000", "currentAccountsPayable": "62809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1570088999", "totalShareholderEquity": "359532000", "capitalLeaseObligations": "64114000", "otherCurrentLiabilities": "209087001", "totalCurrentLiabilities": "288151000", "otherNonCurrentLiabilities": "13051000", "totalNonCurrentLiabilities": "1642880000", "cashAndShortTermInvestments": "98102000", "commonStockSharesOutstanding": "66914282", "intangibleAssetsExcludingGoodwill": "53407000", "cashAndCashEquivalentsAtCarryingValue": "98102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80779000", "profitLoss": "None", "dividendPayout": "5024000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "20025000", "operatingCashflow": "-30054000", "capitalExpenditures": "30017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10954000", "cashflowFromInvestment": "-27613000", "stockBasedCompensation": "1310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39512000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 453524000, "cost_of_revenue": 481498000, "gross_profit": -27974000, "ebit": -59524000, "ebitda": -22001000, "pretax_income": -87935000, "tax_provision": -1864000, "net_income": -86071000, "net_income_to_common": -86071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146499000, "total_current_assets": 937603000, "total_assets": 2378376000, "short_term_debt": 14657000, "long_term_debt": 1484336000, "total_debt": 1498993000, "total_liabilities": 1931885000, "total_equity": 446491000, "shares_outstanding": 66914282, "goodwill_and_intangibles": 104554000 }, "cash_flow": { "operating_cash_flow": -4526000, "capital_expenditure": 24331000, "free_cash_flow": 19805000, "dividends_paid": 5015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119258, "ticker_id": 7107, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59524000", "ebitda": "-22001000", "netIncome": "-86071000", "grossProfit": "-27974000", "depreciation": "None", "totalRevenue": "453524000", "costOfRevenue": "481498000", "interestIncome": "None", "incomeBeforeTax": "-87935000", "interestExpense": "28411000", "operatingIncome": "-58404000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1864000", "reportedCurrency": "USD", "netInterestIncome": "-28411000", "nonInterestIncome": "None", "operatingExpenses": "30430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37523000", "sellingGeneralAndAdministrative": "30430000", "netIncomeFromContinuingOperations": "-86071000" }, "balance": { "goodwill": "52277000", "inventory": "415444000", "commonStock": "66871000", "currentDebt": "None", "investments": "None", "totalAssets": "2378376000", "longTermDebt": "1484336000", "shortTermDebt": "14657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "52277000", "reportedCurrency": "USD", "retainedEarnings": "112463000", "totalLiabilities": "1931885000", "otherCurrentAssets": "40266000", "totalCurrentAssets": "937603000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1440773000", "currentAccountsPayable": "78742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1545302000", "totalShareholderEquity": "446491000", "capitalLeaseObligations": "60966000", "otherCurrentLiabilities": "194103000", "totalCurrentLiabilities": "302118000", "otherNonCurrentLiabilities": "12450000", "totalNonCurrentLiabilities": "1629767000", "cashAndShortTermInvestments": "146499000", "commonStockSharesOutstanding": "66914282", "intangibleAssetsExcludingGoodwill": "52277000", "cashAndCashEquivalentsAtCarryingValue": "146499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86071000", "profitLoss": "None", "dividendPayout": "5015000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-17175000", "operatingCashflow": "-4526000", "capitalExpenditures": "24331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3268000", "cashflowFromInvestment": "-22773000", "stockBasedCompensation": "1036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453524000, "cost_of_revenue": 481498000, "gross_profit": -27974000, "research_and_development": null, "selling_general_admin": 30430000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59524000, "depreciation_amortisation": 37523000, "ebitda": -22001000, "interest_expense": 28411000, "interest_income": null, "other_non_operating": null, "pretax_income": -87935000, "tax_provision": -1864000, "effective_tax_rate": null, "net_income": -86071000, "net_income_continuing_ops": -86071000, "net_income_to_common": -86071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146499000, "short_term_investments": null, "net_receivables": 335394000, "inventory": 415444000, "other_current_assets": null, "total_current_assets": 937603000, "net_ppe": null, "goodwill": 52277000, "intangible_assets": 52277000, "goodwill_and_intangibles": 104554000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1440773000, "total_assets": 2378376000, "short_term_debt": 14657000, "accounts_payable": 78742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302118000, "long_term_debt": 1484336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1629767000, "total_liabilities": 1931885000, "total_debt": 1498993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 112463000, "total_equity": 446491000, "shares_outstanding": 66914282, "operating_cash_flow": -4526000, "stock_based_compensation": 1036000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22773000, "dividends_paid": 5015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3268000, "free_cash_flow": 19805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59524000", "ebitda": "-22001000", "netIncome": "-86071000", "grossProfit": "-27974000", "depreciation": "None", "totalRevenue": "453524000", "costOfRevenue": "481498000", "interestIncome": "None", "incomeBeforeTax": "-87935000", "interestExpense": "28411000", "operatingIncome": "-58404000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1864000", "reportedCurrency": "USD", "netInterestIncome": "-28411000", "nonInterestIncome": "None", "operatingExpenses": "30430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37523000", "sellingGeneralAndAdministrative": "30430000", "netIncomeFromContinuingOperations": "-86071000" }, "balance": { "goodwill": "52277000", "inventory": "415444000", "commonStock": "66871000", "currentDebt": "None", "investments": "None", "totalAssets": "2378376000", "longTermDebt": "1484336000", "shortTermDebt": "14657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "52277000", "reportedCurrency": "USD", "retainedEarnings": "112463000", "totalLiabilities": "1931885000", "otherCurrentAssets": "40266000", "totalCurrentAssets": "937603000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1440773000", "currentAccountsPayable": "78742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1545302000", "totalShareholderEquity": "446491000", "capitalLeaseObligations": "60966000", "otherCurrentLiabilities": "194103000", "totalCurrentLiabilities": "302118000", "otherNonCurrentLiabilities": "12450000", "totalNonCurrentLiabilities": "1629767000", "cashAndShortTermInvestments": "146499000", "commonStockSharesOutstanding": "66914282", "intangibleAssetsExcludingGoodwill": "52277000", "cashAndCashEquivalentsAtCarryingValue": "146499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86071000", "profitLoss": "None", "dividendPayout": "5015000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-17175000", "operatingCashflow": "-4526000", "capitalExpenditures": "24331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3268000", "cashflowFromInvestment": "-22773000", "stockBasedCompensation": "1036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37523000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 506974000, "cost_of_revenue": 470537000, "gross_profit": 36437000, "ebit": 6548000, "ebitda": 46903000, "pretax_income": -21607000, "tax_provision": 732000, "net_income": -22339000, "net_income_to_common": -22339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181473000, "total_current_assets": 969787000, "total_assets": 2336167000, "short_term_debt": 12685000, "long_term_debt": 1464613000, "total_debt": 1477298000, "total_liabilities": 1898816000, "total_equity": 437351000, "shares_outstanding": 66817000, "goodwill_and_intangibles": 49868000 }, "cash_flow": { "operating_cash_flow": -2989000, "capital_expenditure": 20082000, "free_cash_flow": 17093000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119259, "ticker_id": 7107, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6548000", "ebitda": "46903000", "netIncome": "-22339000", "grossProfit": "36437000", "depreciation": "None", "totalRevenue": "506974000", "costOfRevenue": "470537000", "interestIncome": "None", "incomeBeforeTax": "-21607000", "interestExpense": "28155000", "operatingIncome": "6733000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "732000", "reportedCurrency": "USD", "netInterestIncome": "-28155000", "nonInterestIncome": "None", "operatingExpenses": "29704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40355000", "sellingGeneralAndAdministrative": "29704000", "netIncomeFromContinuingOperations": "-22339000" }, "balance": { "goodwill": "None", "inventory": "379633000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2336167000", "longTermDebt": "1464613000", "shortTermDebt": "12685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "49868000", "reportedCurrency": "USD", "retainedEarnings": "203558000", "totalLiabilities": "1898816000", "otherCurrentAssets": "62842000", "totalCurrentAssets": "969787000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "345839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1366380000", "currentAccountsPayable": "70527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1520042000", "totalShareholderEquity": "437351000", "capitalLeaseObligations": "55429000", "otherCurrentLiabilities": "190649000", "totalCurrentLiabilities": "298382000", "otherNonCurrentLiabilities": "12028000", "totalNonCurrentLiabilities": "1600434000", "cashAndShortTermInvestments": "181473000", "commonStockSharesOutstanding": "66817000", "intangibleAssetsExcludingGoodwill": "49868000", "cashAndCashEquivalentsAtCarryingValue": "181473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6891000", "operatingCashflow": "-2989000", "capitalExpenditures": "20082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19246000", "cashflowFromInvestment": "-19860000", "stockBasedCompensation": "1006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 506974000, "cost_of_revenue": 470537000, "gross_profit": 36437000, "research_and_development": null, "selling_general_admin": 29704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6548000, "depreciation_amortisation": 40355000, "ebitda": 46903000, "interest_expense": 28155000, "interest_income": null, "other_non_operating": null, "pretax_income": -21607000, "tax_provision": 732000, "effective_tax_rate": null, "net_income": -22339000, "net_income_continuing_ops": -22339000, "net_income_to_common": -22339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181473000, "short_term_investments": null, "net_receivables": 345839000, "inventory": 379633000, "other_current_assets": null, "total_current_assets": 969787000, "net_ppe": null, "goodwill": null, "intangible_assets": 49868000, "goodwill_and_intangibles": 49868000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1366380000, "total_assets": 2336167000, "short_term_debt": 12685000, "accounts_payable": 70527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 298382000, "long_term_debt": 1464613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1600434000, "total_liabilities": 1898816000, "total_debt": 1477298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 203558000, "total_equity": 437351000, "shares_outstanding": 66817000, "operating_cash_flow": -2989000, "stock_based_compensation": 1006000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19246000, "free_cash_flow": 17093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6548000", "ebitda": "46903000", "netIncome": "-22339000", "grossProfit": "36437000", "depreciation": "None", "totalRevenue": "506974000", "costOfRevenue": "470537000", "interestIncome": "None", "incomeBeforeTax": "-21607000", "interestExpense": "28155000", "operatingIncome": "6733000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "732000", "reportedCurrency": "USD", "netInterestIncome": "-28155000", "nonInterestIncome": "None", "operatingExpenses": "29704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40355000", "sellingGeneralAndAdministrative": "29704000", "netIncomeFromContinuingOperations": "-22339000" }, "balance": { "goodwill": "None", "inventory": "379633000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2336167000", "longTermDebt": "1464613000", "shortTermDebt": "12685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "49868000", "reportedCurrency": "USD", "retainedEarnings": "203558000", "totalLiabilities": "1898816000", "otherCurrentAssets": "62842000", "totalCurrentAssets": "969787000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "345839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1366380000", "currentAccountsPayable": "70527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1520042000", "totalShareholderEquity": "437351000", "capitalLeaseObligations": "55429000", "otherCurrentLiabilities": "190649000", "totalCurrentLiabilities": "298382000", "otherNonCurrentLiabilities": "12028000", "totalNonCurrentLiabilities": "1600434000", "cashAndShortTermInvestments": "181473000", "commonStockSharesOutstanding": "66817000", "intangibleAssetsExcludingGoodwill": "49868000", "cashAndCashEquivalentsAtCarryingValue": "181473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6891000", "operatingCashflow": "-2989000", "capitalExpenditures": "20082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19246000", "cashflowFromInvestment": "-19860000", "stockBasedCompensation": "1006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40355000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 488405000, "cost_of_revenue": 412225000, "gross_profit": 76180000, "ebit": 48474000, "ebitda": 97308000, "pretax_income": 20155000, "tax_provision": 3448000, "net_income": 16707000, "net_income_to_common": 16707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184925000, "total_current_assets": 910004000, "total_assets": 2262932000, "short_term_debt": 12289000, "long_term_debt": 1435187000, "total_debt": 1447476000, "total_liabilities": 1833157000, "total_equity": 429775000, "shares_outstanding": 66871000, "goodwill_and_intangibles": 49829000 }, "cash_flow": { "operating_cash_flow": 71158000, "capital_expenditure": 20710000, "free_cash_flow": 91868000, "dividends_paid": 10031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119260, "ticker_id": 7107, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48474000", "ebitda": "97308000", "netIncome": "16707000", "grossProfit": "76180000", "depreciation": "None", "totalRevenue": "488405000", "costOfRevenue": "412225000", "interestIncome": "None", "incomeBeforeTax": "20155000", "interestExpense": "28319000", "operatingIncome": "50393000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3448000", "reportedCurrency": "USD", "netInterestIncome": "-16559000", "nonInterestIncome": "None", "operatingExpenses": "25787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48834000", "sellingGeneralAndAdministrative": "25787000", "netIncomeFromContinuingOperations": "16707000" }, "balance": { "goodwill": "0", "inventory": "361682000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2262932000", "longTermDebt": "1435187000", "shortTermDebt": "12289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "49829000", "reportedCurrency": "USD", "retainedEarnings": "230912000", "totalLiabilities": "1833157000", "otherCurrentAssets": "36052000", "totalCurrentAssets": "910004000", "currentLongTermDebt": "None", "longTermInvestments": "3348000", "shortTermInvestments": "None", "currentNetReceivables": "327345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1352928000", "currentAccountsPayable": "53610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491068000", "totalShareholderEquity": "429775000", "capitalLeaseObligations": "55881000", "otherCurrentLiabilities": "155835000", "totalCurrentLiabilities": "256538000", "otherNonCurrentLiabilities": "11934000", "totalNonCurrentLiabilities": "1576619000", "cashAndShortTermInvestments": "184925000", "commonStockSharesOutstanding": "66871000", "intangibleAssetsExcludingGoodwill": "49829000", "cashAndCashEquivalentsAtCarryingValue": "184925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16707000", "profitLoss": "None", "dividendPayout": "10031000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1327000", "operatingCashflow": "71158000", "capitalExpenditures": "20710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119052000", "cashflowFromInvestment": "-6451000", "stockBasedCompensation": "-993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488405000, "cost_of_revenue": 412225000, "gross_profit": 76180000, "research_and_development": null, "selling_general_admin": 25787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48474000, "depreciation_amortisation": 48834000, "ebitda": 97308000, "interest_expense": 28319000, "interest_income": null, "other_non_operating": null, "pretax_income": 20155000, "tax_provision": 3448000, "effective_tax_rate": null, "net_income": 16707000, "net_income_continuing_ops": 16707000, "net_income_to_common": 16707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184925000, "short_term_investments": null, "net_receivables": 327345000, "inventory": 361682000, "other_current_assets": null, "total_current_assets": 910004000, "net_ppe": null, "goodwill": 0, "intangible_assets": 49829000, "goodwill_and_intangibles": 49829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1352928000, "total_assets": 2262932000, "short_term_debt": 12289000, "accounts_payable": 53610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256538000, "long_term_debt": 1435187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1576619000, "total_liabilities": 1833157000, "total_debt": 1447476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 230912000, "total_equity": 429775000, "shares_outstanding": 66871000, "operating_cash_flow": 71158000, "stock_based_compensation": -993000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6451000, "dividends_paid": 10031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119052000, "free_cash_flow": 91868000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48474000", "ebitda": "97308000", "netIncome": "16707000", "grossProfit": "76180000", "depreciation": "None", "totalRevenue": "488405000", "costOfRevenue": "412225000", "interestIncome": "None", "incomeBeforeTax": "20155000", "interestExpense": "28319000", "operatingIncome": "50393000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3448000", "reportedCurrency": "USD", "netInterestIncome": "-16559000", "nonInterestIncome": "None", "operatingExpenses": "25787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48834000", "sellingGeneralAndAdministrative": "25787000", "netIncomeFromContinuingOperations": "16707000" }, "balance": { "goodwill": "0", "inventory": "361682000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2262932000", "longTermDebt": "1435187000", "shortTermDebt": "12289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "49829000", "reportedCurrency": "USD", "retainedEarnings": "230912000", "totalLiabilities": "1833157000", "otherCurrentAssets": "36052000", "totalCurrentAssets": "910004000", "currentLongTermDebt": "None", "longTermInvestments": "3348000", "shortTermInvestments": "None", "currentNetReceivables": "327345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1352928000", "currentAccountsPayable": "53610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491068000", "totalShareholderEquity": "429775000", "capitalLeaseObligations": "55881000", "otherCurrentLiabilities": "155835000", "totalCurrentLiabilities": "256538000", "otherNonCurrentLiabilities": "11934000", "totalNonCurrentLiabilities": "1576619000", "cashAndShortTermInvestments": "184925000", "commonStockSharesOutstanding": "66871000", "intangibleAssetsExcludingGoodwill": "49829000", "cashAndCashEquivalentsAtCarryingValue": "184925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16707000", "profitLoss": "None", "dividendPayout": "10031000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1327000", "operatingCashflow": "71158000", "capitalExpenditures": "20710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119052000", "cashflowFromInvestment": "-6451000", "stockBasedCompensation": "-993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48834000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 502141000, "cost_of_revenue": 464144000, "gross_profit": 37997000, "ebit": 8750000, "ebitda": 50364000, "pretax_income": -17679000, "tax_provision": -120000, "net_income": -17559000, "net_income_to_common": -17559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238995000, "total_current_assets": 1059270000, "total_assets": 2502599000, "short_term_debt": 13080000, "long_term_debt": 1555608000, "total_debt": 1568688000, "total_liabilities": 1985831000, "total_equity": 516768000, "shares_outstanding": 66816843, "goodwill_and_intangibles": 54713000 }, "cash_flow": { "operating_cash_flow": -13945000, "capital_expenditure": 27264000, "free_cash_flow": 13319000, "dividends_paid": 5015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119262, "ticker_id": 7107, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8750000", "ebitda": "50364000", "netIncome": "-17559000", "grossProfit": "37997000", "depreciation": "None", "totalRevenue": "502141000", "costOfRevenue": "464144000", "interestIncome": "None", "incomeBeforeTax": "-17679000", "interestExpense": "26429000", "operatingIncome": "8841000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-120000", "reportedCurrency": "USD", "netInterestIncome": "-26429000", "nonInterestIncome": "None", "operatingExpenses": "29156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41614000", "sellingGeneralAndAdministrative": "29156000", "netIncomeFromContinuingOperations": "-17559000" }, "balance": { "goodwill": "0", "inventory": "392144000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2502599000", "longTermDebt": "1555608000", "shortTermDebt": "13080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "54713000", "reportedCurrency": "USD", "retainedEarnings": "219221000", "totalLiabilities": "1985831000", "otherCurrentAssets": "75583000", "totalCurrentAssets": "1059270000", "currentLongTermDebt": "None", "longTermInvestments": "3598000", "shortTermInvestments": "None", "currentNetReceivables": "352548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1443329000", "currentAccountsPayable": "57234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1616352000", "totalShareholderEquity": "516768000", "capitalLeaseObligations": "60744000", "otherCurrentLiabilities": "186375000", "totalCurrentLiabilities": "279435000", "otherNonCurrentLiabilities": "13648000", "totalNonCurrentLiabilities": "1706396000", "cashAndShortTermInvestments": "238995000", "commonStockSharesOutstanding": "66816843", "intangibleAssetsExcludingGoodwill": "54713000", "cashAndCashEquivalentsAtCarryingValue": "238995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17559000", "profitLoss": "None", "dividendPayout": "5015000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "20639000", "operatingCashflow": "-13945000", "capitalExpenditures": "27264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12728000", "cashflowFromInvestment": "-22903000", "stockBasedCompensation": "1420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 502141000, "cost_of_revenue": 464144000, "gross_profit": 37997000, "research_and_development": null, "selling_general_admin": 29156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8750000, "depreciation_amortisation": 41614000, "ebitda": 50364000, "interest_expense": 26429000, "interest_income": null, "other_non_operating": null, "pretax_income": -17679000, "tax_provision": -120000, "effective_tax_rate": null, "net_income": -17559000, "net_income_continuing_ops": -17559000, "net_income_to_common": -17559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238995000, "short_term_investments": null, "net_receivables": 352548000, "inventory": 392144000, "other_current_assets": null, "total_current_assets": 1059270000, "net_ppe": null, "goodwill": 0, "intangible_assets": 54713000, "goodwill_and_intangibles": 54713000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1443329000, "total_assets": 2502599000, "short_term_debt": 13080000, "accounts_payable": 57234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279435000, "long_term_debt": 1555608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1706396000, "total_liabilities": 1985831000, "total_debt": 1568688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 219221000, "total_equity": 516768000, "shares_outstanding": 66816843, "operating_cash_flow": -13945000, "stock_based_compensation": 1420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22903000, "dividends_paid": 5015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12728000, "free_cash_flow": 13319000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8750000", "ebitda": "50364000", "netIncome": "-17559000", "grossProfit": "37997000", "depreciation": "None", "totalRevenue": "502141000", "costOfRevenue": "464144000", "interestIncome": "None", "incomeBeforeTax": "-17679000", "interestExpense": "26429000", "operatingIncome": "8841000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-120000", "reportedCurrency": "USD", "netInterestIncome": "-26429000", "nonInterestIncome": "None", "operatingExpenses": "29156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41614000", "sellingGeneralAndAdministrative": "29156000", "netIncomeFromContinuingOperations": "-17559000" }, "balance": { "goodwill": "0", "inventory": "392144000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2502599000", "longTermDebt": "1555608000", "shortTermDebt": "13080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "54713000", "reportedCurrency": "USD", "retainedEarnings": "219221000", "totalLiabilities": "1985831000", "otherCurrentAssets": "75583000", "totalCurrentAssets": "1059270000", "currentLongTermDebt": "None", "longTermInvestments": "3598000", "shortTermInvestments": "None", "currentNetReceivables": "352548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1443329000", "currentAccountsPayable": "57234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1616352000", "totalShareholderEquity": "516768000", "capitalLeaseObligations": "60744000", "otherCurrentLiabilities": "186375000", "totalCurrentLiabilities": "279435000", "otherNonCurrentLiabilities": "13648000", "totalNonCurrentLiabilities": "1706396000", "cashAndShortTermInvestments": "238995000", "commonStockSharesOutstanding": "66816843", "intangibleAssetsExcludingGoodwill": "54713000", "cashAndCashEquivalentsAtCarryingValue": "238995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17559000", "profitLoss": "None", "dividendPayout": "5015000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "20639000", "operatingCashflow": "-13945000", "capitalExpenditures": "27264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12728000", "cashflowFromInvestment": "-22903000", "stockBasedCompensation": "1420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41614000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 499384000, "cost_of_revenue": 479097000, "gross_profit": 20287000, "ebit": -39480000, "ebitda": 461000, "pretax_income": -66323000, "tax_provision": 1263000, "net_income": -67586000, "net_income_to_common": -67586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263173000, "total_current_assets": 1068736000, "total_assets": 2484462000, "short_term_debt": 12675000, "long_term_debt": 1527653000, "total_debt": 1540328000, "total_liabilities": 1996793000, "total_equity": 487669000, "shares_outstanding": 66816843, "goodwill_and_intangibles": 54548000 }, "cash_flow": { "operating_cash_flow": 62185000, "capital_expenditure": 17883000, "free_cash_flow": 80068000, "dividends_paid": 5014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119263, "ticker_id": 7107, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39480000", "ebitda": "461000", "netIncome": "-67586000", "grossProfit": "20287000", "depreciation": "None", "totalRevenue": "499384000", "costOfRevenue": "479097000", "interestIncome": "None", "incomeBeforeTax": "-66323000", "interestExpense": "26843000", "operatingIncome": "-43779000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1263000", "reportedCurrency": "USD", "netInterestIncome": "-26843000", "nonInterestIncome": "None", "operatingExpenses": "64066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39941000", "sellingGeneralAndAdministrative": "29789000", "netIncomeFromContinuingOperations": "-67586000" }, "balance": { "goodwill": "0", "inventory": "399515000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2484462000", "longTermDebt": "1527653000", "shortTermDebt": "12675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54548000", "reportedCurrency": "USD", "retainedEarnings": "241795000", "totalLiabilities": "1996793000", "otherCurrentAssets": "61229000", "totalCurrentAssets": "1068736000", "currentLongTermDebt": "None", "longTermInvestments": "3984000", "shortTermInvestments": "None", "currentNetReceivables": "344819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1415726000", "currentAccountsPayable": "72100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1587716000", "totalShareholderEquity": "487669000", "capitalLeaseObligations": "60063000", "otherCurrentLiabilities": "195925000", "totalCurrentLiabilities": "308610000", "otherNonCurrentLiabilities": "13343000", "totalNonCurrentLiabilities": "1688183000", "cashAndShortTermInvestments": "263173000", "commonStockSharesOutstanding": "66816843", "intangibleAssetsExcludingGoodwill": "54548000", "cashAndCashEquivalentsAtCarryingValue": "263173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67586000", "profitLoss": "None", "dividendPayout": "5014000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4506000", "operatingCashflow": "62185000", "capitalExpenditures": "17883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53280000", "cashflowFromInvestment": "-20154000", "stockBasedCompensation": "1403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5014000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 499384000, "cost_of_revenue": 479097000, "gross_profit": 20287000, "research_and_development": null, "selling_general_admin": 29789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39480000, "depreciation_amortisation": 39941000, "ebitda": 461000, "interest_expense": 26843000, "interest_income": null, "other_non_operating": null, "pretax_income": -66323000, "tax_provision": 1263000, "effective_tax_rate": null, "net_income": -67586000, "net_income_continuing_ops": -67586000, "net_income_to_common": -67586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263173000, "short_term_investments": null, "net_receivables": 344819000, "inventory": 399515000, "other_current_assets": null, "total_current_assets": 1068736000, "net_ppe": null, "goodwill": 0, "intangible_assets": 54548000, "goodwill_and_intangibles": 54548000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1415726000, "total_assets": 2484462000, "short_term_debt": 12675000, "accounts_payable": 72100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308610000, "long_term_debt": 1527653000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1688183000, "total_liabilities": 1996793000, "total_debt": 1540328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 241795000, "total_equity": 487669000, "shares_outstanding": 66816843, "operating_cash_flow": 62185000, "stock_based_compensation": 1403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20154000, "dividends_paid": 5014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53280000, "free_cash_flow": 80068000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39480000", "ebitda": "461000", "netIncome": "-67586000", "grossProfit": "20287000", "depreciation": "None", "totalRevenue": "499384000", "costOfRevenue": "479097000", "interestIncome": "None", "incomeBeforeTax": "-66323000", "interestExpense": "26843000", "operatingIncome": "-43779000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1263000", "reportedCurrency": "USD", "netInterestIncome": "-26843000", "nonInterestIncome": "None", "operatingExpenses": "64066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39941000", "sellingGeneralAndAdministrative": "29789000", "netIncomeFromContinuingOperations": "-67586000" }, "balance": { "goodwill": "0", "inventory": "399515000", "commonStock": "66850000", "currentDebt": "None", "investments": "None", "totalAssets": "2484462000", "longTermDebt": "1527653000", "shortTermDebt": "12675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54548000", "reportedCurrency": "USD", "retainedEarnings": "241795000", "totalLiabilities": "1996793000", "otherCurrentAssets": "61229000", "totalCurrentAssets": "1068736000", "currentLongTermDebt": "None", "longTermInvestments": "3984000", "shortTermInvestments": "None", "currentNetReceivables": "344819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1415726000", "currentAccountsPayable": "72100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1587716000", "totalShareholderEquity": "487669000", "capitalLeaseObligations": "60063000", "otherCurrentLiabilities": "195925000", "totalCurrentLiabilities": "308610000", "otherNonCurrentLiabilities": "13343000", "totalNonCurrentLiabilities": "1688183000", "cashAndShortTermInvestments": "263173000", "commonStockSharesOutstanding": "66816843", "intangibleAssetsExcludingGoodwill": "54548000", "cashAndCashEquivalentsAtCarryingValue": "263173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67586000", "profitLoss": "None", "dividendPayout": "5014000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4506000", "operatingCashflow": "62185000", "capitalExpenditures": "17883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53280000", "cashflowFromInvestment": "-20154000", "stockBasedCompensation": "1403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5014000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39941000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 553430000, "cost_of_revenue": 498532000, "gross_profit": 54898000, "ebit": 4491000, "ebitda": 44895000, "pretax_income": -23068000, "tax_provision": -6365000, "net_income": -16703000, "net_income_to_common": -16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274272000, "total_current_assets": 1126902000, "total_assets": 2605355000, "short_term_debt": 12560000, "long_term_debt": 1574230000, "total_debt": 1586790000, "total_liabilities": 2031716000, "total_equity": 573639000, "shares_outstanding": 66641990, "goodwill_and_intangibles": 85729000 }, "cash_flow": { "operating_cash_flow": -29194000, "capital_expenditure": 18461000, "free_cash_flow": -10733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119264, "ticker_id": 7107, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4491000", "ebitda": "44895000", "netIncome": "-16703000", "grossProfit": "54898000", "depreciation": "None", "totalRevenue": "553430000", "costOfRevenue": "498532000", "interestIncome": "None", "incomeBeforeTax": "-23068000", "interestExpense": "27559000", "operatingIncome": "-448000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6365000", "reportedCurrency": "USD", "netInterestIncome": "-27559000", "nonInterestIncome": "None", "operatingExpenses": "55346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40404000", "sellingGeneralAndAdministrative": "31701000", "netIncomeFromContinuingOperations": "-16703000" }, "balance": { "goodwill": "34616000", "inventory": "408326000", "commonStock": "66796000", "currentDebt": "None", "investments": "None", "totalAssets": "2605355000", "longTermDebt": "1574230000", "shortTermDebt": "12560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "51113000", "reportedCurrency": "USD", "retainedEarnings": "314396000", "totalLiabilities": "2031716000", "otherCurrentAssets": "75838000", "totalCurrentAssets": "1126902000", "currentLongTermDebt": "None", "longTermInvestments": "4455000", "shortTermInvestments": "None", "currentNetReceivables": "368466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1478453000", "currentAccountsPayable": "63471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1634530000", "totalShareholderEquity": "573639000", "capitalLeaseObligations": "60300000", "otherCurrentLiabilities": "182021000", "totalCurrentLiabilities": "301538000", "otherNonCurrentLiabilities": "13448000", "totalNonCurrentLiabilities": "1730178000", "cashAndShortTermInvestments": "274272000", "commonStockSharesOutstanding": "66641990", "intangibleAssetsExcludingGoodwill": "51113000", "cashAndCashEquivalentsAtCarryingValue": "274272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16703000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "89000", "operatingCashflow": "-29194000", "capitalExpenditures": "18461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6821000", "cashflowFromInvestment": "-17484000", "stockBasedCompensation": "2029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 553430000, "cost_of_revenue": 498532000, "gross_profit": 54898000, "research_and_development": null, "selling_general_admin": 31701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4491000, "depreciation_amortisation": 40404000, "ebitda": 44895000, "interest_expense": 27559000, "interest_income": null, "other_non_operating": null, "pretax_income": -23068000, "tax_provision": -6365000, "effective_tax_rate": null, "net_income": -16703000, "net_income_continuing_ops": -16703000, "net_income_to_common": -16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274272000, "short_term_investments": null, "net_receivables": 368466000, "inventory": 408326000, "other_current_assets": null, "total_current_assets": 1126902000, "net_ppe": null, "goodwill": 34616000, "intangible_assets": 51113000, "goodwill_and_intangibles": 85729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1478453000, "total_assets": 2605355000, "short_term_debt": 12560000, "accounts_payable": 63471000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301538000, "long_term_debt": 1574230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1730178000, "total_liabilities": 2031716000, "total_debt": 1586790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 314396000, "total_equity": 573639000, "shares_outstanding": 66641990, "operating_cash_flow": -29194000, "stock_based_compensation": 2029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6821000, "free_cash_flow": -10733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4491000", "ebitda": "44895000", "netIncome": "-16703000", "grossProfit": "54898000", "depreciation": "None", "totalRevenue": "553430000", "costOfRevenue": "498532000", "interestIncome": "None", "incomeBeforeTax": "-23068000", "interestExpense": "27559000", "operatingIncome": "-448000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6365000", "reportedCurrency": "USD", "netInterestIncome": "-27559000", "nonInterestIncome": "None", "operatingExpenses": "55346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40404000", "sellingGeneralAndAdministrative": "31701000", "netIncomeFromContinuingOperations": "-16703000" }, "balance": { "goodwill": "34616000", "inventory": "408326000", "commonStock": "66796000", "currentDebt": "None", "investments": "None", "totalAssets": "2605355000", "longTermDebt": "1574230000", "shortTermDebt": "12560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "51113000", "reportedCurrency": "USD", "retainedEarnings": "314396000", "totalLiabilities": "2031716000", "otherCurrentAssets": "75838000", "totalCurrentAssets": "1126902000", "currentLongTermDebt": "None", "longTermInvestments": "4455000", "shortTermInvestments": "None", "currentNetReceivables": "368466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1478453000", "currentAccountsPayable": "63471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1634530000", "totalShareholderEquity": "573639000", "capitalLeaseObligations": "60300000", "otherCurrentLiabilities": "182021000", "totalCurrentLiabilities": "301538000", "otherNonCurrentLiabilities": "13448000", "totalNonCurrentLiabilities": "1730178000", "cashAndShortTermInvestments": "274272000", "commonStockSharesOutstanding": "66641990", "intangibleAssetsExcludingGoodwill": "51113000", "cashAndCashEquivalentsAtCarryingValue": "274272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16703000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "89000", "operatingCashflow": "-29194000", "capitalExpenditures": "18461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6821000", "cashflowFromInvestment": "-17484000", "stockBasedCompensation": "2029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40404000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 470494000, "cost_of_revenue": 466415000, "gross_profit": 4079000, "ebit": -58887000, "ebitda": -15081000, "pretax_income": -86132000, "tax_provision": 1084000, "net_income": -87216000, "net_income_to_common": -87216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313992000, "total_current_assets": 1092905000, "total_assets": 2662578000, "short_term_debt": 11707000, "long_term_debt": 1568740000, "total_debt": 1580447000, "total_liabilities": 2027168000, "total_equity": 635410000, "shares_outstanding": 66525000, "goodwill_and_intangibles": 88022000 }, "cash_flow": { "operating_cash_flow": -8719000, "capital_expenditure": 26022000, "free_cash_flow": 17303000, "dividends_paid": 9979000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119265, "ticker_id": 7107, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58887000", "ebitda": "-15081000", "netIncome": "-87216000", "grossProfit": "4079000", "depreciation": "None", "totalRevenue": "470494000", "costOfRevenue": "466415000", "interestIncome": "None", "incomeBeforeTax": "-86132000", "interestExpense": "27245000", "operatingIncome": "-56395000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1084000", "reportedCurrency": "USD", "netInterestIncome": "-18227000", "nonInterestIncome": "None", "operatingExpenses": "60474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43806000", "sellingGeneralAndAdministrative": "26740000", "netIncomeFromContinuingOperations": "-87216000" }, "balance": { "goodwill": "35381000", "inventory": "414161000", "commonStock": "66471000", "currentDebt": "None", "investments": "None", "totalAssets": "2662578000", "longTermDebt": "1568740000", "shortTermDebt": "11707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52641000", "reportedCurrency": "USD", "retainedEarnings": "336113000", "totalLiabilities": "2027168000", "otherCurrentAssets": "58586000", "totalCurrentAssets": "1092905000", "currentLongTermDebt": "None", "longTermInvestments": "41665000", "shortTermInvestments": "None", "currentNetReceivables": "306166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1569673000", "currentAccountsPayable": "61099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1628887000", "totalShareholderEquity": "635410000", "capitalLeaseObligations": "60147000", "otherCurrentLiabilities": "176562000", "totalCurrentLiabilities": "286437000", "otherNonCurrentLiabilities": "13744000", "totalNonCurrentLiabilities": "1740731000", "cashAndShortTermInvestments": "313992000", "commonStockSharesOutstanding": "66525000", "intangibleAssetsExcludingGoodwill": "52641000", "cashAndCashEquivalentsAtCarryingValue": "313992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87216000", "profitLoss": "None", "dividendPayout": "9979000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3175000", "operatingCashflow": "-8719000", "capitalExpenditures": "26022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1943000", "cashflowFromInvestment": "-20185000", "stockBasedCompensation": "1555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9979000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470494000, "cost_of_revenue": 466415000, "gross_profit": 4079000, "research_and_development": null, "selling_general_admin": 26740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58887000, "depreciation_amortisation": 43806000, "ebitda": -15081000, "interest_expense": 27245000, "interest_income": null, "other_non_operating": null, "pretax_income": -86132000, "tax_provision": 1084000, "effective_tax_rate": null, "net_income": -87216000, "net_income_continuing_ops": -87216000, "net_income_to_common": -87216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313992000, "short_term_investments": null, "net_receivables": 306166000, "inventory": 414161000, "other_current_assets": null, "total_current_assets": 1092905000, "net_ppe": null, "goodwill": 35381000, "intangible_assets": 52641000, "goodwill_and_intangibles": 88022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1569673000, "total_assets": 2662578000, "short_term_debt": 11707000, "accounts_payable": 61099000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286437000, "long_term_debt": 1568740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1740731000, "total_liabilities": 2027168000, "total_debt": 1580447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 336113000, "total_equity": 635410000, "shares_outstanding": 66525000, "operating_cash_flow": -8719000, "stock_based_compensation": 1555000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20185000, "dividends_paid": 9979000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1943000, "free_cash_flow": 17303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58887000", "ebitda": "-15081000", "netIncome": "-87216000", "grossProfit": "4079000", "depreciation": "None", "totalRevenue": "470494000", "costOfRevenue": "466415000", "interestIncome": "None", "incomeBeforeTax": "-86132000", "interestExpense": "27245000", "operatingIncome": "-56395000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1084000", "reportedCurrency": "USD", "netInterestIncome": "-18227000", "nonInterestIncome": "None", "operatingExpenses": "60474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43806000", "sellingGeneralAndAdministrative": "26740000", "netIncomeFromContinuingOperations": "-87216000" }, "balance": { "goodwill": "35381000", "inventory": "414161000", "commonStock": "66471000", "currentDebt": "None", "investments": "None", "totalAssets": "2662578000", "longTermDebt": "1568740000", "shortTermDebt": "11707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52641000", "reportedCurrency": "USD", "retainedEarnings": "336113000", "totalLiabilities": "2027168000", "otherCurrentAssets": "58586000", "totalCurrentAssets": "1092905000", "currentLongTermDebt": "None", "longTermInvestments": "41665000", "shortTermInvestments": "None", "currentNetReceivables": "306166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1569673000", "currentAccountsPayable": "61099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1628887000", "totalShareholderEquity": "635410000", "capitalLeaseObligations": "60147000", "otherCurrentLiabilities": "176562000", "totalCurrentLiabilities": "286437000", "otherNonCurrentLiabilities": "13744000", "totalNonCurrentLiabilities": "1740731000", "cashAndShortTermInvestments": "313992000", "commonStockSharesOutstanding": "66525000", "intangibleAssetsExcludingGoodwill": "52641000", "cashAndCashEquivalentsAtCarryingValue": "313992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87216000", "profitLoss": "None", "dividendPayout": "9979000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3175000", "operatingCashflow": "-8719000", "capitalExpenditures": "26022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1943000", "cashflowFromInvestment": "-20185000", "stockBasedCompensation": "1555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9979000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43806000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 470821000, "cost_of_revenue": 444151000, "gross_profit": 26670000, "ebit": -109000, "ebitda": 40844000, "pretax_income": -21972000, "tax_provision": 3984000, "net_income": -25956000, "net_income_to_common": -25956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343725000, "total_current_assets": 1064500000, "total_assets": 2655001000, "short_term_debt": 12691000, "long_term_debt": 1589776000, "total_debt": 1602467000, "total_liabilities": 1989549000, "total_equity": 665452000, "shares_outstanding": 66470639, "goodwill_and_intangibles": 84243000 }, "cash_flow": { "operating_cash_flow": -25334000, "capital_expenditure": 37391000, "free_cash_flow": 12057000, "dividends_paid": 4989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119267, "ticker_id": 7107, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-109000", "ebitda": "40844000", "netIncome": "-25956000", "grossProfit": "26670000", "depreciation": "None", "totalRevenue": "470821000", "costOfRevenue": "444151000", "interestIncome": "None", "incomeBeforeTax": "-21972000", "interestExpense": "21863000", "operatingIncome": "-3426000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3984000", "reportedCurrency": "USD", "netInterestIncome": "-21863000", "nonInterestIncome": "None", "operatingExpenses": "30096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40953000", "sellingGeneralAndAdministrative": "30096000", "netIncomeFromContinuingOperations": "-25956000" }, "balance": { "goodwill": "33921000", "inventory": "422151000", "commonStock": "66471000", "currentDebt": "None", "investments": "None", "totalAssets": "2655001000", "longTermDebt": "1589776000", "shortTermDebt": "12691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "50322000", "reportedCurrency": "USD", "retainedEarnings": "428319000", "totalLiabilities": "1989549000", "otherCurrentAssets": "31697000", "totalCurrentAssets": "1064500000", "currentLongTermDebt": "None", "longTermInvestments": "43933000", "shortTermInvestments": "None", "currentNetReceivables": "266927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590501000", "currentAccountsPayable": "61425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1414098000", "shortLongTermDebtTotal": "1614060000", "totalShareholderEquity": "665452000", "capitalLeaseObligations": "11593000", "otherCurrentLiabilities": "154715000", "totalCurrentLiabilities": "267866000", "otherNonCurrentLiabilities": "14158000", "totalNonCurrentLiabilities": "1721683000", "cashAndShortTermInvestments": "343725000", "commonStockSharesOutstanding": "66470639", "intangibleAssetsExcludingGoodwill": "50322000", "cashAndCashEquivalentsAtCarryingValue": "343725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25956000", "profitLoss": "None", "dividendPayout": "4989000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "8543000", "operatingCashflow": "-25334000", "capitalExpenditures": "37391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185158000", "cashflowFromInvestment": "-29306000", "stockBasedCompensation": "1754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470821000, "cost_of_revenue": 444151000, "gross_profit": 26670000, "research_and_development": null, "selling_general_admin": 30096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -109000, "depreciation_amortisation": 40953000, "ebitda": 40844000, "interest_expense": 21863000, "interest_income": null, "other_non_operating": null, "pretax_income": -21972000, "tax_provision": 3984000, "effective_tax_rate": null, "net_income": -25956000, "net_income_continuing_ops": -25956000, "net_income_to_common": -25956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343725000, "short_term_investments": null, "net_receivables": 266927000, "inventory": 422151000, "other_current_assets": null, "total_current_assets": 1064500000, "net_ppe": null, "goodwill": 33921000, "intangible_assets": 50322000, "goodwill_and_intangibles": 84243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1590501000, "total_assets": 2655001000, "short_term_debt": 12691000, "accounts_payable": 61425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267866000, "long_term_debt": 1589776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1721683000, "total_liabilities": 1989549000, "total_debt": 1602467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 428319000, "total_equity": 665452000, "shares_outstanding": 66470639, "operating_cash_flow": -25334000, "stock_based_compensation": 1754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29306000, "dividends_paid": 4989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 185158000, "free_cash_flow": 12057000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-109000", "ebitda": "40844000", "netIncome": "-25956000", "grossProfit": "26670000", "depreciation": "None", "totalRevenue": "470821000", "costOfRevenue": "444151000", "interestIncome": "None", "incomeBeforeTax": "-21972000", "interestExpense": "21863000", "operatingIncome": "-3426000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3984000", "reportedCurrency": "USD", "netInterestIncome": "-21863000", "nonInterestIncome": "None", "operatingExpenses": "30096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40953000", "sellingGeneralAndAdministrative": "30096000", "netIncomeFromContinuingOperations": "-25956000" }, "balance": { "goodwill": "33921000", "inventory": "422151000", "commonStock": "66471000", "currentDebt": "None", "investments": "None", "totalAssets": "2655001000", "longTermDebt": "1589776000", "shortTermDebt": "12691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "50322000", "reportedCurrency": "USD", "retainedEarnings": "428319000", "totalLiabilities": "1989549000", "otherCurrentAssets": "31697000", "totalCurrentAssets": "1064500000", "currentLongTermDebt": "None", "longTermInvestments": "43933000", "shortTermInvestments": "None", "currentNetReceivables": "266927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590501000", "currentAccountsPayable": "61425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1414098000", "shortLongTermDebtTotal": "1614060000", "totalShareholderEquity": "665452000", "capitalLeaseObligations": "11593000", "otherCurrentLiabilities": "154715000", "totalCurrentLiabilities": "267866000", "otherNonCurrentLiabilities": "14158000", "totalNonCurrentLiabilities": "1721683000", "cashAndShortTermInvestments": "343725000", "commonStockSharesOutstanding": "66470639", "intangibleAssetsExcludingGoodwill": "50322000", "cashAndCashEquivalentsAtCarryingValue": "343725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25956000", "profitLoss": "None", "dividendPayout": "4989000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "8543000", "operatingCashflow": "-25334000", "capitalExpenditures": "37391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185158000", "cashflowFromInvestment": "-29306000", "stockBasedCompensation": "1754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40953000", "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": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "income_statement": { "revenue": 529863000, "cost_of_revenue": 606303000, "gross_profit": -76440000, "ebit": -105694000, "ebitda": -65542000, "pretax_income": -125785000, "tax_provision": -27479000, "net_income": -98306000, "net_income_to_common": -98306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213338000, "total_current_assets": 999345000, "total_assets": 2633369000, "short_term_debt": 13208000, "long_term_debt": 1403857000, "total_debt": 1417065000, "total_liabilities": 1899900000, "total_equity": 733469000, "shares_outstanding": 66425478, "goodwill_and_intangibles": 86907000 }, "cash_flow": { "operating_cash_flow": 14698000, "capital_expenditure": 39482000, "free_cash_flow": 54180000, "dividends_paid": 4982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119268, "ticker_id": 7107, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:27.263379+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-105694000", "ebitda": "-65542000", "netIncome": "-98306000", "grossProfit": "-76440000", "depreciation": "None", "totalRevenue": "529863000", "costOfRevenue": "606303000", "interestIncome": "None", "incomeBeforeTax": "-125785000", "interestExpense": "20091000", "operatingIncome": "-108832000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-27479000", "reportedCurrency": "USD", "netInterestIncome": "-20091000", "nonInterestIncome": "None", "operatingExpenses": "32392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40152000", "sellingGeneralAndAdministrative": "32392000", "netIncomeFromContinuingOperations": "-98306000" }, "balance": { "goodwill": "34792000", "inventory": "429873000", "commonStock": "66471000", "currentDebt": "None", "investments": "None", "totalAssets": "2633369000", "longTermDebt": "1403857000", "shortTermDebt": "13208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "52115000", "reportedCurrency": "USD", "retainedEarnings": "459264000", "totalLiabilities": "1899900000", "otherCurrentAssets": "20732000", "totalCurrentAssets": "999345000", "currentLongTermDebt": "None", "longTermInvestments": "49223000", "shortTermInvestments": "None", "currentNetReceivables": "335402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1634024000", "currentAccountsPayable": "88107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1448811000", "shortLongTermDebtTotal": "1428735000", "totalShareholderEquity": "733469000", "capitalLeaseObligations": "11670000", "otherCurrentLiabilities": "177615000", "totalCurrentLiabilities": "370464000", "otherNonCurrentLiabilities": "14431000", "totalNonCurrentLiabilities": "1529436000", "cashAndShortTermInvestments": "213338000", "commonStockSharesOutstanding": "66425478", "intangibleAssetsExcludingGoodwill": "52115000", "cashAndCashEquivalentsAtCarryingValue": "213338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98306000", "profitLoss": "None", "dividendPayout": "4982000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "58880000", "operatingCashflow": "14698000", "capitalExpenditures": "39482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17310000", "cashflowFromInvestment": "-117752000", "stockBasedCompensation": "1387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 529863000, "cost_of_revenue": 606303000, "gross_profit": -76440000, "research_and_development": null, "selling_general_admin": 32392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -105694000, "depreciation_amortisation": 40152000, "ebitda": -65542000, "interest_expense": 20091000, "interest_income": null, "other_non_operating": null, "pretax_income": -125785000, "tax_provision": -27479000, "effective_tax_rate": null, "net_income": -98306000, "net_income_continuing_ops": -98306000, "net_income_to_common": -98306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213338000, "short_term_investments": null, "net_receivables": 335402000, "inventory": 429873000, "other_current_assets": null, "total_current_assets": 999345000, "net_ppe": null, "goodwill": 34792000, "intangible_assets": 52115000, "goodwill_and_intangibles": 86907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1634024000, "total_assets": 2633369000, "short_term_debt": 13208000, "accounts_payable": 88107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370464000, "long_term_debt": 1403857000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1529436000, "total_liabilities": 1899900000, "total_debt": 1417065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 459264000, "total_equity": 733469000, "shares_outstanding": 66425478, "operating_cash_flow": 14698000, "stock_based_compensation": 1387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117752000, "dividends_paid": 4982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17310000, "free_cash_flow": 54180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-105694000", "ebitda": "-65542000", "netIncome": "-98306000", "grossProfit": "-76440000", "depreciation": "None", "totalRevenue": "529863000", "costOfRevenue": "606303000", "interestIncome": "None", "incomeBeforeTax": "-125785000", "interestExpense": "20091000", "operatingIncome": "-108832000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-27479000", "reportedCurrency": "USD", "netInterestIncome": "-20091000", "nonInterestIncome": "None", "operatingExpenses": "32392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40152000", "sellingGeneralAndAdministrative": "32392000", "netIncomeFromContinuingOperations": "-98306000" }, "balance": { "goodwill": "34792000", "inventory": "429873000", "commonStock": "66471000", "currentDebt": "None", "investments": "None", "totalAssets": "2633369000", "longTermDebt": "1403857000", "shortTermDebt": "13208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "52115000", "reportedCurrency": "USD", "retainedEarnings": "459264000", "totalLiabilities": "1899900000", "otherCurrentAssets": "20732000", "totalCurrentAssets": "999345000", "currentLongTermDebt": "None", "longTermInvestments": "49223000", "shortTermInvestments": "None", "currentNetReceivables": "335402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1634024000", "currentAccountsPayable": "88107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1448811000", "shortLongTermDebtTotal": "1428735000", "totalShareholderEquity": "733469000", "capitalLeaseObligations": "11670000", "otherCurrentLiabilities": "177615000", "totalCurrentLiabilities": "370464000", "otherNonCurrentLiabilities": "14431000", "totalNonCurrentLiabilities": "1529436000", "cashAndShortTermInvestments": "213338000", "commonStockSharesOutstanding": "66425478", "intangibleAssetsExcludingGoodwill": "52115000", "cashAndCashEquivalentsAtCarryingValue": "213338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98306000", "profitLoss": "None", "dividendPayout": "4982000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "58880000", "operatingCashflow": "14698000", "capitalExpenditures": "39482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17310000", "cashflowFromInvestment": "-117752000", "stockBasedCompensation": "1387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40152000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }