{ "ticker": { "uuid": "874801e4-0134-406f-81f4-ae17eaeadd8d", "symbol": "ONEW", "name": "Onewater Marine", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/874801e4-0134-406f-81f4-ae17eaeadd8d/", "api_url": "https://sharemaestro.com/factors/api/tickers/874801e4-0134-406f-81f4-ae17eaeadd8d/" }, "ticker_metadata": { "id": 7513, "uuid": "874801e4-0134-406f-81f4-ae17eaeadd8d", "symbol": "ONEW", "name": "Onewater Marine", "asset_type": "equity", "market_cap": 182959000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "OneWater Marine Inc. is a recreational boat retailer in the United States. The company is headquartered in Buford, Georgia.", "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": "874801e4-0134-406f-81f4-ae17eaeadd8d", "symbol": "ONEW", "name": "Onewater Marine", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/874801e4-0134-406f-81f4-ae17eaeadd8d/", "api_url": "https://sharemaestro.com/factors/api/tickers/874801e4-0134-406f-81f4-ae17eaeadd8d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.51, "value": 0.89, "quality": 0.08, "momentum": 0.09, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 10.18, "market_cap": 169130520, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0016, "roe": -0.456, "piotroski_f_score": 4, "momentum_12_1": -0.2055, "volatility_252d": 0.6317 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:39.208089+00:00", "batch_id": "" }, "size": { "price_close": 10.18, "market_cap": 169130520, "market_cap_usd": 169130520, "enterprise_value": 944260520, "shares_outstanding": 16614000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6278, "ptbv_ratio": null, "ps_ratio": 0.0921, "pcf_ratio": 2.1996, "pfcf_ratio": 1.9588, "ev_ebitda": null, "ev_ebit": -10.5508, "ev_sales": 0.5143, "ev_fcf": 10.9358, "earnings_yield": null, "fcf_yield": 0.0914, "price_to_sales": 0.0921, "price_to_book": 0.6278, "price_to_cashflow": 2.1996, "ebitda_to_ev": null, "sales_yield": 1.9442 }, "yield": { "dividend_yield": 0.0016, "buyback_yield": 0, "shareholder_yield": 0.0016, "debt_paydown_yield": null, "total_yield": 0.0016 }, "quality": { "gross_margin": 0.2253, "operating_margin": -0.0487, "net_margin": -0.0669, "ebitda_margin": -0.0376, "fcf_margin": 0.047, "roe": -0.456, "roa": -0.0893, "roic": -0.0643, "roc_greenblatt": null, "asset_turnover": 1.3344, "cash_conversion": -0.7028, "accruals_ratio": -0.1452, "sbc_to_revenue": 0.0061, "piotroski_f_score": 4, "altman_z_score": 1.3237, "earnings_stability_5y": 2.4924, "revenue_stability_5y": 0.3147, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3007, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.1066, "net_debt_to_ebitda": -11.2343, "debt_to_assets": 0.6131, "interest_coverage": -1.6737, "current_ratio": 1.1587, "quick_ratio": 0.2867, "net_debt": 775130000, "local_beta": 0.0007, "volatility_252d": 0.6317, "volatility_60d": 1.5059, "max_drawdown_12m": -0.5116, "risk_adjusted_momentum": -0.3254 }, "growth": { "revenue_growth_1y": 0.0316, "revenue_growth_3y_cagr": 0.0238, "revenue_growth_5y_cagr": 0.1285, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3419, "book_value_growth_1y": -0.2741, "revenue_growth": 0.0316, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1559, "price_return_3m": 0.0325, "price_return_6m": -0.0935, "price_return_9m": -0.3948, "price_return_12m": -0.3294, "price_return_12m_ex1m": -0.2055, "momentum_6m": -0.0935, "momentum_12m": -0.3294, "momentum_12_1": -0.2055, "distance_from_52w_high": -0.4109, "distance_from_52w_low": 0.2062, "relative_strength": -0.4873 }, "raw_ttm": { "revenue_ttm": 1835853000, "gross_profit_ttm": 413688000, "ebit_ttm": -89497000, "ebitda_ttm": -68997000, "net_income_ttm": -122855000, "eps_diluted_ttm": -7.3947, "operating_cash_flow_ttm": 76890000, "capital_expenditure_ttm": 9456000, "fcf_ttm": 86346000, "dividends_paid_ttm": 275000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53472000, "cash_and_equivalents": 68362000, "total_current_assets": 732610000, "total_current_liabilities": 632281000, "net_ppe": null, "total_assets": 1375816000, "total_debt": 843492000, "total_equity": 269417000, "net_working_capital": 545481000, "book_value_per_share": 16.2163, "retained_earnings": 24342000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -112039000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 3, "rank_pcf": 6, "rank_ev_ebitda": 50, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 56, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 90, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 80, "rank_fcf_margin": 81, "rank_piotroski": 74, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 89 }, "composites": { "value_composite": 11, "quality_composite": 92, "momentum_composite": 91, "growth_composite": 72, "yield_composite": 71, "svqf_composite": 62, "vc1_composite": 7, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 67, "overall_composite": 49, "quality_value_composite": 0.2668, "os_score": 0.51, "value_percentile": 0.89, "quality_percentile": 0.08, "momentum_percentile": 0.09, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 57, "all_cap_buyback_rank": 79, "small_cap_core_rank": 12, "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": 67, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2223, "ticker_id": 7513, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:39.208089+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.18, "market_cap": 169130520, "market_cap_usd": 169130520, "enterprise_value": 944260520, "shares_outstanding": 16614000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.62776484, "ptbv_ratio": null, "ps_ratio": 0.0921264, "pcf_ratio": 2.19964261, "pfcf_ratio": 1.95875339, "ev_ebitda": null, "ev_ebit": -10.55075053, "ev_sales": 0.5143443, "ev_fcf": 10.93577606, "earnings_yield": null, "fcf_yield": 0.09144298, "dividend_yield": 0.00162596, "buyback_yield": 0, "shareholder_yield": 0.00162596, "debt_paydown_yield": null, "total_yield": 0.00162596, "gross_margin": 0.2253383, "operating_margin": -0.04874955, "net_margin": -0.06691985, "ebitda_margin": -0.03758307, "fcf_margin": 0.04703318, "roe": -0.45600315, "roa": -0.0892961, "roic": -0.06426015, "roc_greenblatt": null, "asset_turnover": 1.33437393, "cash_conversion": -0.70282854, "accruals_ratio": -0.14518293, "sbc_to_revenue": 0.0060909, "debt_to_equity": 4.10664138, "net_debt_to_ebitda": -11.23425656, "debt_to_assets": 0.61308489, "interest_coverage": -1.67371709, "current_ratio": 1.15867787, "quick_ratio": 0.28667001, "net_debt": 775130000, "revenue_growth_1y": 0.03159194, "revenue_growth_3y_cagr": 0.02378964, "revenue_growth_5y_cagr": 0.12850655, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3419402, "book_value_growth_1y": -0.27414221, "piotroski_f_score": 4, "altman_z_score": 1.32370578, "earnings_stability_5y": 2.492383, "revenue_stability_5y": 0.314682, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15588723, "price_return_3m": 0.03245436, "price_return_6m": -0.09349955, "price_return_9m": -0.39476813, "price_return_12m": -0.32938076, "price_return_12m_ex1m": -0.2055336, "distance_from_52w_high": -0.41087963, "distance_from_52w_low": 0.20616114, "relative_strength": -0.48732181, "local_beta": 0.0007, "volatility_252d": 0.631683, "volatility_60d": 1.505939, "max_drawdown_12m": -0.51157407, "revenue_ttm": 1835853000, "gross_profit_ttm": 413688000, "ebit_ttm": -89497000, "ebitda_ttm": -68997000, "net_income_ttm": -122855000, "eps_diluted_ttm": -7.39466715, "operating_cash_flow_ttm": 76890000, "capital_expenditure_ttm": 9456000, "fcf_ttm": 86346000, "dividends_paid_ttm": 275000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53472000, "cash_and_equivalents": 68362000, "total_current_assets": 732610000, "total_current_liabilities": 632281000, "net_ppe": null, "total_assets": 1375816000, "total_debt": 843492000, "total_equity": 269417000, "net_working_capital": 545481000, "book_value_per_share": 16.21626339, "retained_earnings": 24342000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -112039000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 3, "rank_pcf": 6, "rank_ev_ebitda": 50, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 56, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 90, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 80, "rank_fcf_margin": 81, "rank_piotroski": 74, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 89, "value_composite": 11, "quality_composite": 92, "momentum_composite": 91, "growth_composite": 72, "yield_composite": 71, "svqf_composite": 62, "vc1_composite": 7, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 67, "overall_composite": 49, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 57, "all_cap_buyback_rank": 79, "small_cap_core_rank": 12, "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": 10.18, "os": 0.51, "value": 0.89, "quality": 0.08, "momentum": 0.09, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0016, "roe": -0.456, "momentum_12_1": -0.2055, "complete_fields": { "id": 2223, "ticker_id": 7513, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:39.208089+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.18, "market_cap": 169130520, "market_cap_usd": 169130520, "enterprise_value": 944260520, "shares_outstanding": 16614000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.62776484, "ptbv_ratio": null, "ps_ratio": 0.0921264, "pcf_ratio": 2.19964261, "pfcf_ratio": 1.95875339, "ev_ebitda": null, "ev_ebit": -10.55075053, "ev_sales": 0.5143443, "ev_fcf": 10.93577606, "earnings_yield": null, "fcf_yield": 0.09144298, "dividend_yield": 0.00162596, "buyback_yield": 0, "shareholder_yield": 0.00162596, "debt_paydown_yield": null, "total_yield": 0.00162596, "gross_margin": 0.2253383, "operating_margin": -0.04874955, "net_margin": -0.06691985, "ebitda_margin": -0.03758307, "fcf_margin": 0.04703318, "roe": -0.45600315, "roa": -0.0892961, "roic": -0.06426015, "roc_greenblatt": null, "asset_turnover": 1.33437393, "cash_conversion": -0.70282854, "accruals_ratio": -0.14518293, "sbc_to_revenue": 0.0060909, "debt_to_equity": 4.10664138, "net_debt_to_ebitda": -11.23425656, "debt_to_assets": 0.61308489, "interest_coverage": -1.67371709, "current_ratio": 1.15867787, "quick_ratio": 0.28667001, "net_debt": 775130000, "revenue_growth_1y": 0.03159194, "revenue_growth_3y_cagr": 0.02378964, "revenue_growth_5y_cagr": 0.12850655, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3419402, "book_value_growth_1y": -0.27414221, "piotroski_f_score": 4, "altman_z_score": 1.32370578, "earnings_stability_5y": 2.492383, "revenue_stability_5y": 0.314682, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15588723, "price_return_3m": 0.03245436, "price_return_6m": -0.09349955, "price_return_9m": -0.39476813, "price_return_12m": -0.32938076, "price_return_12m_ex1m": -0.2055336, "distance_from_52w_high": -0.41087963, "distance_from_52w_low": 0.20616114, "relative_strength": -0.48732181, "local_beta": 0.0007, "volatility_252d": 0.631683, "volatility_60d": 1.505939, "max_drawdown_12m": -0.51157407, "revenue_ttm": 1835853000, "gross_profit_ttm": 413688000, "ebit_ttm": -89497000, "ebitda_ttm": -68997000, "net_income_ttm": -122855000, "eps_diluted_ttm": -7.39466715, "operating_cash_flow_ttm": 76890000, "capital_expenditure_ttm": 9456000, "fcf_ttm": 86346000, "dividends_paid_ttm": 275000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53472000, "cash_and_equivalents": 68362000, "total_current_assets": 732610000, "total_current_liabilities": 632281000, "net_ppe": null, "total_assets": 1375816000, "total_debt": 843492000, "total_equity": 269417000, "net_working_capital": 545481000, "book_value_per_share": 16.21626339, "retained_earnings": 24342000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -112039000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 3, "rank_pcf": 6, "rank_ev_ebitda": 50, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 56, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 90, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 80, "rank_fcf_margin": 81, "rank_piotroski": 74, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 89, "value_composite": 11, "quality_composite": 92, "momentum_composite": 91, "growth_composite": 72, "yield_composite": 71, "svqf_composite": 62, "vc1_composite": 7, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 67, "overall_composite": 49, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 57, "all_cap_buyback_rank": 79, "small_cap_core_rank": 12, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 1872334000, "cost_of_revenue": 1466946000, "gross_profit": 405388000, "ebit": -123062000, "ebitda": -101428000, "pretax_income": -151531000, "tax_provision": -35301000, "net_income": -114582000, "net_income_to_common": -114582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52166000, "total_current_assets": 719213000, "total_assets": 1403825000, "short_term_debt": 514192000, "long_term_debt": 334197000, "total_debt": 848389000, "total_liabilities": 1118872000, "total_equity": 284953000, "shares_outstanding": 15869000, "goodwill_and_intangibles": 389152000 }, "cash_flow": { "operating_cash_flow": 91753000, "capital_expenditure": 12733000, "free_cash_flow": 104486000, "dividends_paid": 275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139679, "ticker_id": 7513, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-123062000", "ebitda": "-101428000", "netIncome": "-114582000", "grossProfit": "405388000", "depreciation": "None", "totalRevenue": "1872334000", "costOfRevenue": "1466946000", "interestIncome": "None", "incomeBeforeTax": "-151531000", "interestExpense": "28469000", "operatingIncome": "62103000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-35301000", "reportedCurrency": "USD", "netInterestIncome": "-64652000", "nonInterestIncome": "None", "operatingExpenses": "343285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1466946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21634000", "sellingGeneralAndAdministrative": "313985000", "netIncomeFromContinuingOperations": "-116230000" }, "balance": { "goodwill": "258954000", "inventory": "539793000", "commonStock": "164000", "currentDebt": "None", "investments": "None", "totalAssets": "1403825000", "longTermDebt": "334197000", "shortTermDebt": "514192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "130198000", "reportedCurrency": "USD", "retainedEarnings": "44954000", "totalLiabilities": "1118872000", "otherCurrentAssets": "66369000", "totalCurrentAssets": "719213000", "currentLongTermDebt": "497577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "684612000", "currentAccountsPayable": "43758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "964366000", "totalShareholderEquity": "284953000", "capitalLeaseObligations": "132592000", "otherCurrentLiabilities": "39342000", "totalCurrentLiabilities": "631296000", "otherNonCurrentLiabilities": "37402000", "totalNonCurrentLiabilities": "487576000", "cashAndShortTermInvestments": "52166000", "commonStockSharesOutstanding": "15869000", "intangibleAssetsExcludingGoodwill": "130198000", "cashAndCashEquivalentsAtCarryingValue": "52166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116230000", "profitLoss": "None", "dividendPayout": "275000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "47911000", "operatingCashflow": "91753000", "capitalExpenditures": "12733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42614000", "cashflowFromInvestment": "-11604000", "stockBasedCompensation": "10499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1872334000, "cost_of_revenue": 1466946000, "gross_profit": 405388000, "research_and_development": null, "selling_general_admin": 313985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -123062000, "depreciation_amortisation": 21634000, "ebitda": -101428000, "interest_expense": 28469000, "interest_income": null, "other_non_operating": null, "pretax_income": -151531000, "tax_provision": -35301000, "effective_tax_rate": null, "net_income": -114582000, "net_income_continuing_ops": -116230000, "net_income_to_common": -114582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52166000, "short_term_investments": null, "net_receivables": 60885000, "inventory": 539793000, "other_current_assets": null, "total_current_assets": 719213000, "net_ppe": null, "goodwill": 258954000, "intangible_assets": 130198000, "goodwill_and_intangibles": 389152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 684612000, "total_assets": 1403825000, "short_term_debt": 514192000, "accounts_payable": 43758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631296000, "long_term_debt": 334197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 487576000, "total_liabilities": 1118872000, "total_debt": 848389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 44954000, "total_equity": 284953000, "shares_outstanding": 15869000, "operating_cash_flow": 91753000, "stock_based_compensation": 10499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11604000, "dividends_paid": 275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42614000, "free_cash_flow": 104486000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-123062000", "ebitda": "-101428000", "netIncome": "-114582000", "grossProfit": "405388000", "depreciation": "None", "totalRevenue": "1872334000", "costOfRevenue": "1466946000", "interestIncome": "None", "incomeBeforeTax": "-151531000", "interestExpense": "28469000", "operatingIncome": "62103000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-35301000", "reportedCurrency": "USD", "netInterestIncome": "-64652000", "nonInterestIncome": "None", "operatingExpenses": "343285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1466946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21634000", "sellingGeneralAndAdministrative": "313985000", "netIncomeFromContinuingOperations": "-116230000" }, "balance": { "goodwill": "258954000", "inventory": "539793000", "commonStock": "164000", "currentDebt": "None", "investments": "None", "totalAssets": "1403825000", "longTermDebt": "334197000", "shortTermDebt": "514192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "130198000", "reportedCurrency": "USD", "retainedEarnings": "44954000", "totalLiabilities": "1118872000", "otherCurrentAssets": "66369000", "totalCurrentAssets": "719213000", "currentLongTermDebt": "497577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "684612000", "currentAccountsPayable": "43758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "964366000", "totalShareholderEquity": "284953000", "capitalLeaseObligations": "132592000", "otherCurrentLiabilities": "39342000", "totalCurrentLiabilities": "631296000", "otherNonCurrentLiabilities": "37402000", "totalNonCurrentLiabilities": "487576000", "cashAndShortTermInvestments": "52166000", "commonStockSharesOutstanding": "15869000", "intangibleAssetsExcludingGoodwill": "130198000", "cashAndCashEquivalentsAtCarryingValue": "52166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116230000", "profitLoss": "None", "dividendPayout": "275000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "47911000", "operatingCashflow": "91753000", "capitalExpenditures": "12733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42614000", "cashflowFromInvestment": "-11604000", "stockBasedCompensation": "10499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 1772630000, "cost_of_revenue": 1337567000, "gross_profit": 435063000, "ebit": 64804000, "ebitda": 86991000, "pretax_income": -6333000, "tax_provision": -157000, "net_income": -5705000, "net_income_to_common": -5705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16849000, "total_current_assets": 777366000, "total_assets": 1589989000, "short_term_debt": 466964000, "long_term_debt": 414934000, "total_debt": 881898000, "total_liabilities": 1199236000, "total_equity": 360810000, "shares_outstanding": 14585000, "goodwill_and_intangibles": 541993000 }, "cash_flow": { "operating_cash_flow": 34839000, "capital_expenditure": 25918000, "free_cash_flow": 60757000, "dividends_paid": 5415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139684, "ticker_id": 7513, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64804000", "ebitda": "86991000", "netIncome": "-5705000", "grossProfit": "435063000", "depreciation": "None", "totalRevenue": "1772630000", "costOfRevenue": "1337567000", "interestIncome": "None", "incomeBeforeTax": "-6333000", "interestExpense": "71137000", "operatingIncome": "64818000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-157000", "reportedCurrency": "USD", "netInterestIncome": "-71137000", "nonInterestIncome": "None", "operatingExpenses": "370245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1337567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22187000", "sellingGeneralAndAdministrative": "305780000", "netIncomeFromContinuingOperations": "-6176000" }, "balance": { "goodwill": "336602000", "inventory": "590838000", "commonStock": "161000", "currentDebt": "None", "investments": "None", "totalAssets": "1589989000", "longTermDebt": "414934000", "shortTermDebt": "466964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "205391000", "reportedCurrency": "USD", "retainedEarnings": "159625000", "totalLiabilities": "1199236000", "otherCurrentAssets": "92210000", "totalCurrentAssets": "777366000", "currentLongTermDebt": "451260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "812623000", "currentAccountsPayable": "32106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1007899000", "totalShareholderEquity": "360810000", "capitalLeaseObligations": "141705000", "otherCurrentLiabilities": "41068000", "totalCurrentLiabilities": "607719000", "otherNonCurrentLiabilities": "50582000", "totalNonCurrentLiabilities": "591517000", "cashAndShortTermInvestments": "16849000", "commonStockSharesOutstanding": "14585000", "intangibleAssetsExcludingGoodwill": "205391000", "cashAndCashEquivalentsAtCarryingValue": "16849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6176000", "profitLoss": "None", "dividendPayout": "5415000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "24636000", "operatingCashflow": "34839000", "capitalExpenditures": "25918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114112000", "cashflowFromInvestment": "13318000", "stockBasedCompensation": "8443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1772630000, "cost_of_revenue": 1337567000, "gross_profit": 435063000, "research_and_development": null, "selling_general_admin": 305780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64804000, "depreciation_amortisation": 22187000, "ebitda": 86991000, "interest_expense": 71137000, "interest_income": null, "other_non_operating": null, "pretax_income": -6333000, "tax_provision": -157000, "effective_tax_rate": null, "net_income": -5705000, "net_income_continuing_ops": -6176000, "net_income_to_common": -5705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16849000, "short_term_investments": null, "net_receivables": 77469000, "inventory": 590838000, "other_current_assets": null, "total_current_assets": 777366000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 205391000, "goodwill_and_intangibles": 541993000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 812623000, "total_assets": 1589989000, "short_term_debt": 466964000, "accounts_payable": 32106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 607719000, "long_term_debt": 414934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 591517000, "total_liabilities": 1199236000, "total_debt": 881898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 159625000, "total_equity": 360810000, "shares_outstanding": 14585000, "operating_cash_flow": 34839000, "stock_based_compensation": 8443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13318000, "dividends_paid": 5415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114112000, "free_cash_flow": 60757000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64804000", "ebitda": "86991000", "netIncome": "-5705000", "grossProfit": "435063000", "depreciation": "None", "totalRevenue": "1772630000", "costOfRevenue": "1337567000", "interestIncome": "None", "incomeBeforeTax": "-6333000", "interestExpense": "71137000", "operatingIncome": "64818000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-157000", "reportedCurrency": "USD", "netInterestIncome": "-71137000", "nonInterestIncome": "None", "operatingExpenses": "370245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1337567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22187000", "sellingGeneralAndAdministrative": "305780000", "netIncomeFromContinuingOperations": "-6176000" }, "balance": { "goodwill": "336602000", "inventory": "590838000", "commonStock": "161000", "currentDebt": "None", "investments": "None", "totalAssets": "1589989000", "longTermDebt": "414934000", "shortTermDebt": "466964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "205391000", "reportedCurrency": "USD", "retainedEarnings": "159625000", "totalLiabilities": "1199236000", "otherCurrentAssets": "92210000", "totalCurrentAssets": "777366000", "currentLongTermDebt": "451260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "812623000", "currentAccountsPayable": "32106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1007899000", "totalShareholderEquity": "360810000", "capitalLeaseObligations": "141705000", "otherCurrentLiabilities": "41068000", "totalCurrentLiabilities": "607719000", "otherNonCurrentLiabilities": "50582000", "totalNonCurrentLiabilities": "591517000", "cashAndShortTermInvestments": "16849000", "commonStockSharesOutstanding": "14585000", "intangibleAssetsExcludingGoodwill": "205391000", "cashAndCashEquivalentsAtCarryingValue": "16849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6176000", "profitLoss": "None", "dividendPayout": "5415000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "24636000", "operatingCashflow": "34839000", "capitalExpenditures": "25918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114112000", "cashflowFromInvestment": "13318000", "stockBasedCompensation": "8443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 1936310000, "cost_of_revenue": 1401184000, "gross_profit": 535126000, "ebit": 17114000, "ebitda": 43903000, "pretax_income": -42523000, "tax_provision": -3412000, "net_income": -38592000, "net_income_to_common": -38592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84648000, "total_current_assets": 881899000, "total_assets": 1689159000, "short_term_debt": 532916000, "long_term_debt": 428439000, "total_debt": 961355000, "total_liabilities": 1275081000, "total_equity": 358609000, "shares_outstanding": 14328000, "goodwill_and_intangibles": 548926000 }, "cash_flow": { "operating_cash_flow": -129760000, "capital_expenditure": 24074000, "free_cash_flow": -105686000, "dividends_paid": 3603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139689, "ticker_id": 7513, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17114000", "ebitda": "43903000", "netIncome": "-38592000", "grossProfit": "535126000", "depreciation": "None", "totalRevenue": "1936310000", "costOfRevenue": "1401184000", "interestIncome": "None", "incomeBeforeTax": "-42523000", "interestExpense": "59637000", "operatingIncome": "18067000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3412000", "reportedCurrency": "USD", "netInterestIncome": "-59637000", "nonInterestIncome": "None", "operatingExpenses": "517059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2159000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1401184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26789000", "sellingGeneralAndAdministrative": "320724000", "netIncomeFromContinuingOperations": "-39111000" }, "balance": { "goodwill": "336602000", "inventory": "609616000", "commonStock": "158000", "currentDebt": "None", "investments": "None", "totalAssets": "1689159000", "longTermDebt": "428439000", "shortTermDebt": "532916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "212324000", "reportedCurrency": "USD", "retainedEarnings": "165432000", "totalLiabilities": "1275081000", "otherCurrentAssets": "70060000", "totalCurrentAssets": "881899000", "currentLongTermDebt": "518348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "807260000", "currentAccountsPayable": "27113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1084665000", "totalShareholderEquity": "358609000", "capitalLeaseObligations": "137878000", "otherCurrentLiabilities": "104249000", "totalCurrentLiabilities": "668951000", "otherNonCurrentLiabilities": "54381000", "totalNonCurrentLiabilities": "606130000", "cashAndShortTermInvestments": "84648000", "commonStockSharesOutstanding": "14328000", "intangibleAssetsExcludingGoodwill": "212324000", "cashAndCashEquivalentsAtCarryingValue": "84648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38592000", "profitLoss": "None", "dividendPayout": "3603000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-232285000", "operatingCashflow": "-129760000", "capitalExpenditures": "24074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "213715000", "cashflowFromInvestment": "-51601000", "stockBasedCompensation": "8962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1579000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1936310000, "cost_of_revenue": 1401184000, "gross_profit": 535126000, "research_and_development": 2159000, "selling_general_admin": 320724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17114000, "depreciation_amortisation": 26789000, "ebitda": 43903000, "interest_expense": 59637000, "interest_income": null, "other_non_operating": null, "pretax_income": -42523000, "tax_provision": -3412000, "effective_tax_rate": null, "net_income": -38592000, "net_income_continuing_ops": -39111000, "net_income_to_common": -38592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84648000, "short_term_investments": null, "net_receivables": 117575000, "inventory": 609616000, "other_current_assets": null, "total_current_assets": 881899000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 212324000, "goodwill_and_intangibles": 548926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 807260000, "total_assets": 1689159000, "short_term_debt": 532916000, "accounts_payable": 27113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 668951000, "long_term_debt": 428439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606130000, "total_liabilities": 1275081000, "total_debt": 961355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165432000, "total_equity": 358609000, "shares_outstanding": 14328000, "operating_cash_flow": -129760000, "stock_based_compensation": 8962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51601000, "dividends_paid": 3603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 213715000, "free_cash_flow": -105686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17114000", "ebitda": "43903000", "netIncome": "-38592000", "grossProfit": "535126000", "depreciation": "None", "totalRevenue": "1936310000", "costOfRevenue": "1401184000", "interestIncome": "None", "incomeBeforeTax": "-42523000", "interestExpense": "59637000", "operatingIncome": "18067000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3412000", "reportedCurrency": "USD", "netInterestIncome": "-59637000", "nonInterestIncome": "None", "operatingExpenses": "517059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2159000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1401184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26789000", "sellingGeneralAndAdministrative": "320724000", "netIncomeFromContinuingOperations": "-39111000" }, "balance": { "goodwill": "336602000", "inventory": "609616000", "commonStock": "158000", "currentDebt": "None", "investments": "None", "totalAssets": "1689159000", "longTermDebt": "428439000", "shortTermDebt": "532916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "212324000", "reportedCurrency": "USD", "retainedEarnings": "165432000", "totalLiabilities": "1275081000", "otherCurrentAssets": "70060000", "totalCurrentAssets": "881899000", "currentLongTermDebt": "518348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "807260000", "currentAccountsPayable": "27113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1084665000", "totalShareholderEquity": "358609000", "capitalLeaseObligations": "137878000", "otherCurrentLiabilities": "104249000", "totalCurrentLiabilities": "668951000", "otherNonCurrentLiabilities": "54381000", "totalNonCurrentLiabilities": "606130000", "cashAndShortTermInvestments": "84648000", "commonStockSharesOutstanding": "14328000", "intangibleAssetsExcludingGoodwill": "212324000", "cashAndCashEquivalentsAtCarryingValue": "84648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38592000", "profitLoss": "None", "dividendPayout": "3603000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-232285000", "operatingCashflow": "-129760000", "capitalExpenditures": "24074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "213715000", "cashflowFromInvestment": "-51601000", "stockBasedCompensation": "8962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1579000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 1744822000, "cost_of_revenue": 1191167000, "gross_profit": 553655000, "ebit": 235937000, "ebitda": 252133000, "pretax_income": 195836000, "tax_provision": 43225000, "net_income": 130943999, "net_income_to_common": 130943999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42071000, "total_current_assets": 566890000, "total_assets": 1497428000, "short_term_debt": 301731000, "long_term_debt": 421162000, "total_debt": 722893000, "total_liabilities": 1052551000, "total_equity": 385325000, "shares_outstanding": 14337000, "goodwill_and_intangibles": 685059000 }, "cash_flow": { "operating_cash_flow": 7447000, "capital_expenditure": 15649000, "free_cash_flow": 23096000, "dividends_paid": 9482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139694, "ticker_id": 7513, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235937000", "ebitda": "252133000", "netIncome": "130943999", "grossProfit": "553655000", "depreciation": "None", "totalRevenue": "1744822000", "costOfRevenue": "1191167000", "interestIncome": "None", "incomeBeforeTax": "195836000", "interestExpense": "17848000", "operatingIncome": "217833000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "43225000", "reportedCurrency": "USD", "netInterestIncome": "-17848000", "nonInterestIncome": "None", "operatingExpenses": "335822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1266000", "otherNonOperatingIncome": "-4149000", "costofGoodsAndServicesSold": "1191167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16196000", "sellingGeneralAndAdministrative": "288713000", "netIncomeFromContinuingOperations": "152611000" }, "balance": { "goodwill": "378588000", "inventory": "372959000", "commonStock": "156000", "currentDebt": "None", "investments": "None", "totalAssets": "1497428000", "longTermDebt": "421162000", "shortTermDebt": "301731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "306471000", "reportedCurrency": "USD", "retainedEarnings": "204880000", "totalLiabilities": "1052551000", "otherCurrentAssets": "93900000", "totalCurrentAssets": "566890000", "currentLongTermDebt": "288750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930538000", "currentAccountsPayable": "27306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "233668000", "shortLongTermDebtTotal": "835020000", "totalShareholderEquity": "385325000", "capitalLeaseObligations": "125108000", "otherCurrentLiabilities": "53144000", "totalCurrentLiabilities": "452097000", "otherNonCurrentLiabilities": "67165000", "totalNonCurrentLiabilities": "600454000", "cashAndShortTermInvestments": "42071000", "commonStockSharesOutstanding": "14337000", "intangibleAssetsExcludingGoodwill": "306471000", "cashAndCashEquivalentsAtCarryingValue": "42071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152611000", "profitLoss": "None", "dividendPayout": "9482000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-167183000", "operatingCashflow": "7447000", "capitalExpenditures": "15649000", "changeInReceivables": "-3711000", "changeInExchangeRate": "None", "cashflowFromFinancing": "456403000", "cashflowFromInvestment": "-476844000", "stockBasedCompensation": "10013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12994000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1744822000, "cost_of_revenue": 1191167000, "gross_profit": 553655000, "research_and_development": 1266000, "selling_general_admin": 288713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235937000, "depreciation_amortisation": 16196000, "ebitda": 252133000, "interest_expense": 17848000, "interest_income": null, "other_non_operating": null, "pretax_income": 195836000, "tax_provision": 43225000, "effective_tax_rate": null, "net_income": 130943999, "net_income_continuing_ops": 152611000, "net_income_to_common": 130943999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42071000, "short_term_investments": null, "net_receivables": 57960000, "inventory": 372959000, "other_current_assets": null, "total_current_assets": 566890000, "net_ppe": null, "goodwill": 378588000, "intangible_assets": 306471000, "goodwill_and_intangibles": 685059000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 930538000, "total_assets": 1497428000, "short_term_debt": 301731000, "accounts_payable": 27306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 452097000, "long_term_debt": 421162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 600454000, "total_liabilities": 1052551000, "total_debt": 722893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204880000, "total_equity": 385325000, "shares_outstanding": 14337000, "operating_cash_flow": 7447000, "stock_based_compensation": 10013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -476844000, "dividends_paid": 9482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 456403000, "free_cash_flow": 23096000, "net_change_in_cash": -12994000 }, "raw_data": { "income": { "ebit": "235937000", "ebitda": "252133000", "netIncome": "130943999", "grossProfit": "553655000", "depreciation": "None", "totalRevenue": "1744822000", "costOfRevenue": "1191167000", "interestIncome": "None", "incomeBeforeTax": "195836000", "interestExpense": "17848000", "operatingIncome": "217833000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "43225000", "reportedCurrency": "USD", "netInterestIncome": "-17848000", "nonInterestIncome": "None", "operatingExpenses": "335822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1266000", "otherNonOperatingIncome": "-4149000", "costofGoodsAndServicesSold": "1191167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16196000", "sellingGeneralAndAdministrative": "288713000", "netIncomeFromContinuingOperations": "152611000" }, "balance": { "goodwill": "378588000", "inventory": "372959000", "commonStock": "156000", "currentDebt": "None", "investments": "None", "totalAssets": "1497428000", "longTermDebt": "421162000", "shortTermDebt": "301731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "306471000", "reportedCurrency": "USD", "retainedEarnings": "204880000", "totalLiabilities": "1052551000", "otherCurrentAssets": "93900000", "totalCurrentAssets": "566890000", "currentLongTermDebt": "288750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930538000", "currentAccountsPayable": "27306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "233668000", "shortLongTermDebtTotal": "835020000", "totalShareholderEquity": "385325000", "capitalLeaseObligations": "125108000", "otherCurrentLiabilities": "53144000", "totalCurrentLiabilities": "452097000", "otherNonCurrentLiabilities": "67165000", "totalNonCurrentLiabilities": "600454000", "cashAndShortTermInvestments": "42071000", "commonStockSharesOutstanding": "14337000", "intangibleAssetsExcludingGoodwill": "306471000", "cashAndCashEquivalentsAtCarryingValue": "42071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152611000", "profitLoss": "None", "dividendPayout": "9482000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-167183000", "operatingCashflow": "7447000", "capitalExpenditures": "15649000", "changeInReceivables": "-3711000", "changeInExchangeRate": "None", "cashflowFromFinancing": "456403000", "cashflowFromInvestment": "-476844000", "stockBasedCompensation": "10013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12994000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 1228206000, "cost_of_revenue": 870751000, "gross_profit": 357455000, "ebit": 152995000, "ebitda": 158406000, "pretax_income": 142215000, "tax_provision": 25802000, "net_income": 79059000, "net_income_to_common": 79059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62606000, "total_current_assets": 280938000, "total_assets": 720614000, "short_term_debt": 135241000, "long_term_debt": 103074000, "total_debt": 238315000, "total_liabilities": 465781000, "total_equity": 225928000, "shares_outstanding": 11359000, "goodwill_and_intangibles": 253785000 }, "cash_flow": { "operating_cash_flow": 159423000, "capital_expenditure": 9896000, "free_cash_flow": 169319000, "dividends_paid": 32079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139699, "ticker_id": 7513, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152995000", "ebitda": "158406000", "netIncome": "79059000", "grossProfit": "357455000", "depreciation": "None", "totalRevenue": "1228206000", "costOfRevenue": "870751000", "interestIncome": "None", "incomeBeforeTax": "142215000", "interestExpense": "6910000", "operatingIncome": "148877000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "25802000", "reportedCurrency": "USD", "netInterestIncome": "-6910000", "nonInterestIncome": "None", "operatingExpenses": "208578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "248000", "costofGoodsAndServicesSold": "870751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5411000", "sellingGeneralAndAdministrative": "194549000", "netIncomeFromContinuingOperations": "116413000" }, "balance": { "goodwill": "168491000", "inventory": "143880000", "commonStock": "151000", "currentDebt": "None", "investments": "None", "totalAssets": "720614000", "longTermDebt": "103074000", "shortTermDebt": "135241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "85294000", "reportedCurrency": "USD", "retainedEarnings": "74952000", "totalLiabilities": "465781000", "otherCurrentAssets": "45923000", "totalCurrentAssets": "280938000", "currentLongTermDebt": "125600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "439676000", "currentAccountsPayable": "18114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156255000", "shortLongTermDebtTotal": "318779000", "totalShareholderEquity": "225928000", "capitalLeaseObligations": "89623000", "otherCurrentLiabilities": "23414000", "totalCurrentLiabilities": "227630000", "otherNonCurrentLiabilities": "54613000", "totalNonCurrentLiabilities": "238151000", "cashAndShortTermInvestments": "62606000", "commonStockSharesOutstanding": "11359000", "intangibleAssetsExcludingGoodwill": "85294000", "cashAndCashEquivalentsAtCarryingValue": "62606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116413000", "profitLoss": "None", "dividendPayout": "32079000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "25289000", "operatingCashflow": "159423000", "capitalExpenditures": "9896000", "changeInReceivables": "-9531000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36497000", "cashflowFromInvestment": "-117130000", "stockBasedCompensation": "5741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5796000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1228206000, "cost_of_revenue": 870751000, "gross_profit": 357455000, "research_and_development": null, "selling_general_admin": 194549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152995000, "depreciation_amortisation": 5411000, "ebitda": 158406000, "interest_expense": 6910000, "interest_income": null, "other_non_operating": null, "pretax_income": 142215000, "tax_provision": 25802000, "effective_tax_rate": null, "net_income": 79059000, "net_income_continuing_ops": 116413000, "net_income_to_common": 79059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62606000, "short_term_investments": null, "net_receivables": 28529000, "inventory": 143880000, "other_current_assets": null, "total_current_assets": 280938000, "net_ppe": null, "goodwill": 168491000, "intangible_assets": 85294000, "goodwill_and_intangibles": 253785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 439676000, "total_assets": 720614000, "short_term_debt": 135241000, "accounts_payable": 18114000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227630000, "long_term_debt": 103074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 238151000, "total_liabilities": 465781000, "total_debt": 238315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 74952000, "total_equity": 225928000, "shares_outstanding": 11359000, "operating_cash_flow": 159423000, "stock_based_compensation": 5741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117130000, "dividends_paid": 32079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36497000, "free_cash_flow": 169319000, "net_change_in_cash": 5796000 }, "raw_data": { "income": { "ebit": "152995000", "ebitda": "158406000", "netIncome": "79059000", "grossProfit": "357455000", "depreciation": "None", "totalRevenue": "1228206000", "costOfRevenue": "870751000", "interestIncome": "None", "incomeBeforeTax": "142215000", "interestExpense": "6910000", "operatingIncome": "148877000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "25802000", "reportedCurrency": "USD", "netInterestIncome": "-6910000", "nonInterestIncome": "None", "operatingExpenses": "208578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "248000", "costofGoodsAndServicesSold": "870751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5411000", "sellingGeneralAndAdministrative": "194549000", "netIncomeFromContinuingOperations": "116413000" }, "balance": { "goodwill": "168491000", "inventory": "143880000", "commonStock": "151000", "currentDebt": "None", "investments": "None", "totalAssets": "720614000", "longTermDebt": "103074000", "shortTermDebt": "135241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "85294000", "reportedCurrency": "USD", "retainedEarnings": "74952000", "totalLiabilities": "465781000", "otherCurrentAssets": "45923000", "totalCurrentAssets": "280938000", "currentLongTermDebt": "125600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "439676000", "currentAccountsPayable": "18114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156255000", "shortLongTermDebtTotal": "318779000", "totalShareholderEquity": "225928000", "capitalLeaseObligations": "89623000", "otherCurrentLiabilities": "23414000", "totalCurrentLiabilities": "227630000", "otherNonCurrentLiabilities": "54613000", "totalNonCurrentLiabilities": "238151000", "cashAndShortTermInvestments": "62606000", "commonStockSharesOutstanding": "11359000", "intangibleAssetsExcludingGoodwill": "85294000", "cashAndCashEquivalentsAtCarryingValue": "62606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116413000", "profitLoss": "None", "dividendPayout": "32079000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "25289000", "operatingCashflow": "159423000", "capitalExpenditures": "9896000", "changeInReceivables": "-9531000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36497000", "cashflowFromInvestment": "-117130000", "stockBasedCompensation": "5741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5796000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 1022970000, "cost_of_revenue": 787446000, "gross_profit": 235524000, "ebit": 72526000, "ebitda": 75775000, "pretax_income": 54837000, "tax_provision": 6329000, "net_income": 17425000, "net_income_to_common": 17425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66087000, "total_current_assets": 252058000, "total_assets": 458067000, "short_term_debt": 131454000, "long_term_debt": 81977000, "total_debt": 213431000, "total_liabilities": 284780000, "total_equity": 122854000, "shares_outstanding": 6287000, "goodwill_and_intangibles": 174363000 }, "cash_flow": { "operating_cash_flow": 212477000, "capital_expenditure": 6309000, "free_cash_flow": 218786000, "dividends_paid": 109398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139704, "ticker_id": 7513, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72526000", "ebitda": "75775000", "netIncome": "17425000", "grossProfit": "235524000", "depreciation": "None", "totalRevenue": "1022970000", "costOfRevenue": "787446000", "interestIncome": "None", "incomeBeforeTax": "54837000", "interestExpense": "17689000", "operatingIncome": "78290000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "6329000", "reportedCurrency": "USD", "netInterestIncome": "-17689000", "nonInterestIncome": "None", "operatingExpenses": "157234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "787446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3249000", "sellingGeneralAndAdministrative": "143396000", "netIncomeFromContinuingOperations": "48508000" }, "balance": { "goodwill": "113059000", "inventory": "150124000", "commonStock": "150000", "currentDebt": "None", "investments": "None", "totalAssets": "458067000", "longTermDebt": "81977000", "shortTermDebt": "131454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "61304000", "reportedCurrency": "USD", "retainedEarnings": "16757000", "totalLiabilities": "284780000", "otherCurrentAssets": "17368000", "totalCurrentAssets": "252058000", "currentLongTermDebt": "131454000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "206009000", "currentAccountsPayable": "12781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18442000", "shortLongTermDebtTotal": "213431000", "totalShareholderEquity": "122854000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "21120000", "totalCurrentLiabilities": "185736000", "otherNonCurrentLiabilities": "17067000", "totalNonCurrentLiabilities": "99044000", "cashAndShortTermInvestments": "66087000", "commonStockSharesOutstanding": "6287000", "intangibleAssetsExcludingGoodwill": "61304000", "cashAndCashEquivalentsAtCarryingValue": "66087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48508000", "profitLoss": "None", "dividendPayout": "109398000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "127214000", "operatingCashflow": "212477000", "capitalExpenditures": "6309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151144000", "cashflowFromInvestment": "-4672000", "stockBasedCompensation": "2213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1022970000, "cost_of_revenue": 787446000, "gross_profit": 235524000, "research_and_development": null, "selling_general_admin": 143396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72526000, "depreciation_amortisation": 3249000, "ebitda": 75775000, "interest_expense": 17689000, "interest_income": null, "other_non_operating": null, "pretax_income": 54837000, "tax_provision": 6329000, "effective_tax_rate": null, "net_income": 17425000, "net_income_continuing_ops": 48508000, "net_income_to_common": 17425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66087000, "short_term_investments": null, "net_receivables": 18479000, "inventory": 150124000, "other_current_assets": null, "total_current_assets": 252058000, "net_ppe": null, "goodwill": 113059000, "intangible_assets": 61304000, "goodwill_and_intangibles": 174363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 206009000, "total_assets": 458067000, "short_term_debt": 131454000, "accounts_payable": 12781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185736000, "long_term_debt": 81977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99044000, "total_liabilities": 284780000, "total_debt": 213431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16757000, "total_equity": 122854000, "shares_outstanding": 6287000, "operating_cash_flow": 212477000, "stock_based_compensation": 2213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4672000, "dividends_paid": 109398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151144000, "free_cash_flow": 218786000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72526000", "ebitda": "75775000", "netIncome": "17425000", "grossProfit": "235524000", "depreciation": "None", "totalRevenue": "1022970000", "costOfRevenue": "787446000", "interestIncome": "None", "incomeBeforeTax": "54837000", "interestExpense": "17689000", "operatingIncome": "78290000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "6329000", "reportedCurrency": "USD", "netInterestIncome": "-17689000", "nonInterestIncome": "None", "operatingExpenses": "157234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "787446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3249000", "sellingGeneralAndAdministrative": "143396000", "netIncomeFromContinuingOperations": "48508000" }, "balance": { "goodwill": "113059000", "inventory": "150124000", "commonStock": "150000", "currentDebt": "None", "investments": "None", "totalAssets": "458067000", "longTermDebt": "81977000", "shortTermDebt": "131454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "61304000", "reportedCurrency": "USD", "retainedEarnings": "16757000", "totalLiabilities": "284780000", "otherCurrentAssets": "17368000", "totalCurrentAssets": "252058000", "currentLongTermDebt": "131454000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "206009000", "currentAccountsPayable": "12781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18442000", "shortLongTermDebtTotal": "213431000", "totalShareholderEquity": "122854000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "21120000", "totalCurrentLiabilities": "185736000", "otherNonCurrentLiabilities": "17067000", "totalNonCurrentLiabilities": "99044000", "cashAndShortTermInvestments": "66087000", "commonStockSharesOutstanding": "6287000", "intangibleAssetsExcludingGoodwill": "61304000", "cashAndCashEquivalentsAtCarryingValue": "66087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48508000", "profitLoss": "None", "dividendPayout": "109398000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "127214000", "operatingCashflow": "212477000", "capitalExpenditures": "6309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151144000", "cashflowFromInvestment": "-4672000", "stockBasedCompensation": "2213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 767624000, "cost_of_revenue": 595498000, "gross_profit": 172126000, "ebit": 52941000, "ebitda": 55623000, "pretax_income": 37263000, "tax_provision": 16167000, "net_income": 21096000, "net_income_to_common": 21096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11108000, "total_current_assets": 314093000, "total_assets": 504755000, "short_term_debt": 236501000, "long_term_debt": 64789000, "total_debt": 301290000, "total_liabilities": 466786000, "total_equity": 31770000, "shares_outstanding": 6082593, "goodwill_and_intangibles": 174363000 }, "cash_flow": { "operating_cash_flow": -5698000, "capital_expenditure": 7291000, "free_cash_flow": 1593000, "dividends_paid": 14451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139709, "ticker_id": 7513, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52941000", "ebitda": "55623000", "netIncome": "21096000", "grossProfit": "172126000", "depreciation": "None", "totalRevenue": "767624000", "costOfRevenue": "595498000", "interestIncome": "15963000", "incomeBeforeTax": "37263000", "interestExpense": "15963000", "operatingIncome": "54615000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "16167000", "reportedCurrency": "USD", "netInterestIncome": "-15963000", "nonInterestIncome": "None", "operatingExpenses": "119185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2682000", "sellingGeneralAndAdministrative": "109503000", "netIncomeFromContinuingOperations": "37263000" }, "balance": { "goodwill": "113059000", "inventory": "277338000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "504755000", "longTermDebt": "64789000", "shortTermDebt": "236501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "61304000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "466786000", "otherCurrentAssets": "10353000", "totalCurrentAssets": "314093000", "currentLongTermDebt": "236501000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15294000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190662000", "currentAccountsPayable": "5546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15954000", "shortLongTermDebtTotal": "301290000", "totalShareholderEquity": "31770000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14697000", "totalCurrentLiabilities": "263494000", "otherNonCurrentLiabilities": "1598000", "totalNonCurrentLiabilities": "203292000", "cashAndShortTermInvestments": "11108000", "commonStockSharesOutstanding": "6082593", "intangibleAssetsExcludingGoodwill": "61304000", "cashAndCashEquivalentsAtCarryingValue": "11108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37263000", "profitLoss": "None", "dividendPayout": "14451000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-38954000", "operatingCashflow": "-5698000", "capitalExpenditures": "7291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12458000", "cashflowFromInvestment": "-10998000", "stockBasedCompensation": "154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 767624000, "cost_of_revenue": 595498000, "gross_profit": 172126000, "research_and_development": null, "selling_general_admin": 109503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52941000, "depreciation_amortisation": 2682000, "ebitda": 55623000, "interest_expense": 15963000, "interest_income": null, "other_non_operating": null, "pretax_income": 37263000, "tax_provision": 16167000, "effective_tax_rate": null, "net_income": 21096000, "net_income_continuing_ops": 37263000, "net_income_to_common": 21096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11108000, "short_term_investments": null, "net_receivables": 15294000, "inventory": 277338000, "other_current_assets": null, "total_current_assets": 314093000, "net_ppe": null, "goodwill": 113059000, "intangible_assets": 61304000, "goodwill_and_intangibles": 174363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 190662000, "total_assets": 504755000, "short_term_debt": 236501000, "accounts_payable": 5546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263494000, "long_term_debt": 64789000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203292000, "total_liabilities": 466786000, "total_debt": 301290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31770000, "shares_outstanding": 6082593, "operating_cash_flow": -5698000, "stock_based_compensation": 154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10998000, "dividends_paid": 14451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12458000, "free_cash_flow": 1593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52941000", "ebitda": "55623000", "netIncome": "21096000", "grossProfit": "172126000", "depreciation": "None", "totalRevenue": "767624000", "costOfRevenue": "595498000", "interestIncome": "15963000", "incomeBeforeTax": "37263000", "interestExpense": "15963000", "operatingIncome": "54615000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "16167000", "reportedCurrency": "USD", "netInterestIncome": "-15963000", "nonInterestIncome": "None", "operatingExpenses": "119185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2682000", "sellingGeneralAndAdministrative": "109503000", "netIncomeFromContinuingOperations": "37263000" }, "balance": { "goodwill": "113059000", "inventory": "277338000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "504755000", "longTermDebt": "64789000", "shortTermDebt": "236501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "61304000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "466786000", "otherCurrentAssets": "10353000", "totalCurrentAssets": "314093000", "currentLongTermDebt": "236501000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15294000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190662000", "currentAccountsPayable": "5546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15954000", "shortLongTermDebtTotal": "301290000", "totalShareholderEquity": "31770000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14697000", "totalCurrentLiabilities": "263494000", "otherNonCurrentLiabilities": "1598000", "totalNonCurrentLiabilities": "203292000", "cashAndShortTermInvestments": "11108000", "commonStockSharesOutstanding": "6082593", "intangibleAssetsExcludingGoodwill": "61304000", "cashAndCashEquivalentsAtCarryingValue": "11108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37263000", "profitLoss": "None", "dividendPayout": "14451000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-38954000", "operatingCashflow": "-5698000", "capitalExpenditures": "7291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12458000", "cashflowFromInvestment": "-10998000", "stockBasedCompensation": "154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 602804759, "cost_of_revenue": 465151070, "gross_profit": 137653689, "ebit": 11316487, "ebitda": 13001406, "pretax_income": 1946425, "tax_provision": -33355478, "net_income": 1116515, "net_income_to_common": 1116515, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15345808, "total_current_assets": 212514489, "total_assets": 375360464, "short_term_debt": 159373000, "long_term_debt": 39954403, "total_debt": 199327403, "total_liabilities": 354304588, "total_equity": 15962511, "shares_outstanding": 5395598, "goodwill_and_intangibles": 143912010 }, "cash_flow": { "operating_cash_flow": -4654456, "capital_expenditure": 10134631, "free_cash_flow": 5480175, "dividends_paid": 3255503, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139714, "ticker_id": 7513, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11316487", "ebitda": "13001406", "netIncome": "1116515", "grossProfit": "137653689", "depreciation": "None", "totalRevenue": "602804759", "costOfRevenue": "465151070", "interestIncome": "9370060", "incomeBeforeTax": "1946425", "interestExpense": "9370061", "operatingIncome": "44671964", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-33355478", "reportedCurrency": "USD", "netInterestIncome": "-9370061", "nonInterestIncome": "None", "operatingExpenses": "92981725", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465151070", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1684919", "sellingGeneralAndAdministrative": "86497000", "netIncomeFromContinuingOperations": "1946425" }, "balance": { "goodwill": "96180010", "inventory": "184361296", "commonStock": "15962511", "currentDebt": "None", "investments": "None", "totalAssets": "375360464", "longTermDebt": "39954403", "shortTermDebt": "159373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "47732000", "reportedCurrency": "USD", "retainedEarnings": "3398017", "totalLiabilities": "354304588", "otherCurrentAssets": "1918000", "totalCurrentAssets": "212514489", "currentLongTermDebt": "159373523", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "162845975", "currentAccountsPayable": "6340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18587000", "shortLongTermDebtTotal": "199327926", "totalShareholderEquity": "15962511", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8333390", "totalCurrentLiabilities": "179675525", "otherNonCurrentLiabilities": "2486563", "totalNonCurrentLiabilities": "174629063", "cashAndShortTermInvestments": "15345808", "commonStockSharesOutstanding": "5395598", "intangibleAssetsExcludingGoodwill": "47732000", "cashAndCashEquivalentsAtCarryingValue": "15345808", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1946425", "profitLoss": "None", "dividendPayout": "3255503", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-39857784", "operatingCashflow": "-4654456", "capitalExpenditures": "10134631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34257309", "cashflowFromInvestment": "-23919736", "stockBasedCompensation": "153981", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3255503", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1684919", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 602804759, "cost_of_revenue": 465151070, "gross_profit": 137653689, "research_and_development": null, "selling_general_admin": 86497000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11316487, "depreciation_amortisation": 1684919, "ebitda": 13001406, "interest_expense": 9370061, "interest_income": null, "other_non_operating": null, "pretax_income": 1946425, "tax_provision": -33355478, "effective_tax_rate": null, "net_income": 1116515, "net_income_continuing_ops": 1946425, "net_income_to_common": 1116515, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15345808, "short_term_investments": null, "net_receivables": 10889000, "inventory": 184361296, "other_current_assets": null, "total_current_assets": 212514489, "net_ppe": null, "goodwill": 96180010, "intangible_assets": 47732000, "goodwill_and_intangibles": 143912010, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 162845975, "total_assets": 375360464, "short_term_debt": 159373000, "accounts_payable": 6340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179675525, "long_term_debt": 39954403, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174629063, "total_liabilities": 354304588, "total_debt": 199327403, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3398017, "total_equity": 15962511, "shares_outstanding": 5395598, "operating_cash_flow": -4654456, "stock_based_compensation": 153981, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10134631, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23919736, "dividends_paid": 3255503, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34257309, "free_cash_flow": 5480175, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11316487", "ebitda": "13001406", "netIncome": "1116515", "grossProfit": "137653689", "depreciation": "None", "totalRevenue": "602804759", "costOfRevenue": "465151070", "interestIncome": "9370060", "incomeBeforeTax": "1946425", "interestExpense": "9370061", "operatingIncome": "44671964", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-33355478", "reportedCurrency": "USD", "netInterestIncome": "-9370061", "nonInterestIncome": "None", "operatingExpenses": "92981725", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465151070", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1684919", "sellingGeneralAndAdministrative": "86497000", "netIncomeFromContinuingOperations": "1946425" }, "balance": { "goodwill": "96180010", "inventory": "184361296", "commonStock": "15962511", "currentDebt": "None", "investments": "None", "totalAssets": "375360464", "longTermDebt": "39954403", "shortTermDebt": "159373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "47732000", "reportedCurrency": "USD", "retainedEarnings": "3398017", "totalLiabilities": "354304588", "otherCurrentAssets": "1918000", "totalCurrentAssets": "212514489", "currentLongTermDebt": "159373523", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "162845975", "currentAccountsPayable": "6340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18587000", "shortLongTermDebtTotal": "199327926", "totalShareholderEquity": "15962511", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8333390", "totalCurrentLiabilities": "179675525", "otherNonCurrentLiabilities": "2486563", "totalNonCurrentLiabilities": "174629063", "cashAndShortTermInvestments": "15345808", "commonStockSharesOutstanding": "5395598", "intangibleAssetsExcludingGoodwill": "47732000", "cashAndCashEquivalentsAtCarryingValue": "15345808", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1946425", "profitLoss": "None", "dividendPayout": "3255503", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-39857784", "operatingCashflow": "-4654456", "capitalExpenditures": "10134631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34257309", "cashflowFromInvestment": "-23919736", "stockBasedCompensation": "153981", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3255503", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1684919", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 442293000, "cost_of_revenue": 340937000, "gross_profit": 101356000, "ebit": 15695000, "ebitda": 19869000, "pretax_income": -7375000, "tax_provision": 5526000, "net_income": -12901000, "net_income_to_common": -12901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68362000, "total_current_assets": 732610000, "total_assets": 1375816000, "short_term_debt": 513514000, "long_term_debt": 329978000, "total_debt": 843492000, "total_liabilities": 1106399000, "total_equity": 269417000, "shares_outstanding": 16614000, "goodwill_and_intangibles": 381456000 }, "cash_flow": { "operating_cash_flow": 52444000, "capital_expenditure": 2427000, "free_cash_flow": 54871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139676, "ticker_id": 7513, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15695000", "ebitda": "19869000", "netIncome": "-12901000", "grossProfit": "101356000", "depreciation": "None", "totalRevenue": "442293000", "costOfRevenue": "340937000", "interestIncome": "None", "incomeBeforeTax": "-7375000", "interestExpense": "13956000", "operatingIncome": "15695000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5526000", "reportedCurrency": "USD", "netInterestIncome": "-13956000", "nonInterestIncome": "None", "operatingExpenses": "85661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4174000", "sellingGeneralAndAdministrative": "85661000", "netIncomeFromContinuingOperations": "-12901000" }, "balance": { "goodwill": "258954000", "inventory": "551354000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1375816000", "longTermDebt": "329978000", "shortTermDebt": "513514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "122502000", "reportedCurrency": "USD", "retainedEarnings": "24342000", "totalLiabilities": "1106399000", "otherCurrentAssets": "49596000", "totalCurrentAssets": "732610000", "currentLongTermDebt": "496673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "643206000", "currentAccountsPayable": "40457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "621729000", "totalShareholderEquity": "269417000", "capitalLeaseObligations": "125056000", "otherCurrentLiabilities": "39904000", "totalCurrentLiabilities": "632281000", "otherNonCurrentLiabilities": "35925000", "totalNonCurrentLiabilities": "474118000", "cashAndShortTermInvestments": "68362000", "commonStockSharesOutstanding": "16614000", "intangibleAssetsExcludingGoodwill": "122502000", "cashAndCashEquivalentsAtCarryingValue": "68362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12901000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "48811000", "operatingCashflow": "52444000", "capitalExpenditures": "2427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64708000", "cashflowFromInvestment": "46334000", "stockBasedCompensation": "2805000", "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": "4453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442293000, "cost_of_revenue": 340937000, "gross_profit": 101356000, "research_and_development": null, "selling_general_admin": 85661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15695000, "depreciation_amortisation": 4174000, "ebitda": 19869000, "interest_expense": 13956000, "interest_income": null, "other_non_operating": null, "pretax_income": -7375000, "tax_provision": 5526000, "effective_tax_rate": null, "net_income": -12901000, "net_income_continuing_ops": -12901000, "net_income_to_common": -12901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68362000, "short_term_investments": null, "net_receivables": 63298000, "inventory": 551354000, "other_current_assets": null, "total_current_assets": 732610000, "net_ppe": null, "goodwill": 258954000, "intangible_assets": 122502000, "goodwill_and_intangibles": 381456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 643206000, "total_assets": 1375816000, "short_term_debt": 513514000, "accounts_payable": 40457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 632281000, "long_term_debt": 329978000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 474118000, "total_liabilities": 1106399000, "total_debt": 843492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24342000, "total_equity": 269417000, "shares_outstanding": 16614000, "operating_cash_flow": 52444000, "stock_based_compensation": 2805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64708000, "free_cash_flow": 54871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15695000", "ebitda": "19869000", "netIncome": "-12901000", "grossProfit": "101356000", "depreciation": "None", "totalRevenue": "442293000", "costOfRevenue": "340937000", "interestIncome": "None", "incomeBeforeTax": "-7375000", "interestExpense": "13956000", "operatingIncome": "15695000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5526000", "reportedCurrency": "USD", "netInterestIncome": "-13956000", "nonInterestIncome": "None", "operatingExpenses": "85661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4174000", "sellingGeneralAndAdministrative": "85661000", "netIncomeFromContinuingOperations": "-12901000" }, "balance": { "goodwill": "258954000", "inventory": "551354000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1375816000", "longTermDebt": "329978000", "shortTermDebt": "513514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "122502000", "reportedCurrency": "USD", "retainedEarnings": "24342000", "totalLiabilities": "1106399000", "otherCurrentAssets": "49596000", "totalCurrentAssets": "732610000", "currentLongTermDebt": "496673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "643206000", "currentAccountsPayable": "40457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "621729000", "totalShareholderEquity": "269417000", "capitalLeaseObligations": "125056000", "otherCurrentLiabilities": "39904000", "totalCurrentLiabilities": "632281000", "otherNonCurrentLiabilities": "35925000", "totalNonCurrentLiabilities": "474118000", "cashAndShortTermInvestments": "68362000", "commonStockSharesOutstanding": "16614000", "intangibleAssetsExcludingGoodwill": "122502000", "cashAndCashEquivalentsAtCarryingValue": "68362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12901000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "48811000", "operatingCashflow": "52444000", "capitalExpenditures": "2427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64708000", "cashflowFromInvestment": "46334000", "stockBasedCompensation": "2805000", "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": "4453000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 380561000, "cost_of_revenue": 295578000, "gross_profit": 84983000, "ebit": 3633000, "ebitda": 8623000, "pretax_income": -21091000, "tax_provision": -13380000, "net_income": -7711000, "net_income_to_common": -7711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32234000, "total_current_assets": 782301000, "total_assets": 1442035000, "short_term_debt": 581358000, "long_term_debt": 325776000, "total_debt": 907134000, "total_liabilities": 1164542000, "total_equity": 277493000, "shares_outstanding": 16533999, "goodwill_and_intangibles": 387675000 }, "cash_flow": { "operating_cash_flow": -76288000, "capital_expenditure": 1940000, "free_cash_flow": -74348000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139677, "ticker_id": 7513, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3633000", "ebitda": "8623000", "netIncome": "-7711000", "grossProfit": "84983000", "depreciation": "None", "totalRevenue": "380561000", "costOfRevenue": "295578000", "interestIncome": "None", "incomeBeforeTax": "-21091000", "interestExpense": "16536000", "operatingIncome": "3633000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13380000", "reportedCurrency": "USD", "netInterestIncome": "-15792000", "nonInterestIncome": "None", "operatingExpenses": "81350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4990000", "sellingGeneralAndAdministrative": "81350000", "netIncomeFromContinuingOperations": "-7711000" }, "balance": { "goodwill": "258954000", "inventory": "601509000", "commonStock": "166000", "currentDebt": "None", "investments": "None", "totalAssets": "1442035000", "longTermDebt": "325776000", "shortTermDebt": "581358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128721000", "reportedCurrency": "USD", "retainedEarnings": "37243000", "totalLiabilities": "1164542000", "otherCurrentAssets": "106321000", "totalCurrentAssets": "782301000", "currentLongTermDebt": "564777000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659734000", "currentAccountsPayable": "42752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1128760000", "totalShareholderEquity": "277493000", "capitalLeaseObligations": "128337000", "otherCurrentLiabilities": "39965000", "totalCurrentLiabilities": "690048000", "otherNonCurrentLiabilities": "36962000", "totalNonCurrentLiabilities": "474494000", "cashAndShortTermInvestments": "32234000", "commonStockSharesOutstanding": "16533999", "intangibleAssetsExcludingGoodwill": "128721000", "cashAndCashEquivalentsAtCarryingValue": "32234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-79163000", "operatingCashflow": "-76288000", "capitalExpenditures": "1940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55976000", "cashflowFromInvestment": "-2073000", "stockBasedCompensation": "2136000", "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": "4990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 380561000, "cost_of_revenue": 295578000, "gross_profit": 84983000, "research_and_development": null, "selling_general_admin": 81350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3633000, "depreciation_amortisation": 4990000, "ebitda": 8623000, "interest_expense": 16536000, "interest_income": null, "other_non_operating": null, "pretax_income": -21091000, "tax_provision": -13380000, "effective_tax_rate": null, "net_income": -7711000, "net_income_continuing_ops": -7711000, "net_income_to_common": -7711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32234000, "short_term_investments": null, "net_receivables": 42237000, "inventory": 601509000, "other_current_assets": null, "total_current_assets": 782301000, "net_ppe": null, "goodwill": 258954000, "intangible_assets": 128721000, "goodwill_and_intangibles": 387675000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 659734000, "total_assets": 1442035000, "short_term_debt": 581358000, "accounts_payable": 42752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 690048000, "long_term_debt": 325776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 474494000, "total_liabilities": 1164542000, "total_debt": 907134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 37243000, "total_equity": 277493000, "shares_outstanding": 16533999, "operating_cash_flow": -76288000, "stock_based_compensation": 2136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2073000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55976000, "free_cash_flow": -74348000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3633000", "ebitda": "8623000", "netIncome": "-7711000", "grossProfit": "84983000", "depreciation": "None", "totalRevenue": "380561000", "costOfRevenue": "295578000", "interestIncome": "None", "incomeBeforeTax": "-21091000", "interestExpense": "16536000", "operatingIncome": "3633000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13380000", "reportedCurrency": "USD", "netInterestIncome": "-15792000", "nonInterestIncome": "None", "operatingExpenses": "81350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4990000", "sellingGeneralAndAdministrative": "81350000", "netIncomeFromContinuingOperations": "-7711000" }, "balance": { "goodwill": "258954000", "inventory": "601509000", "commonStock": "166000", "currentDebt": "None", "investments": "None", "totalAssets": "1442035000", "longTermDebt": "325776000", "shortTermDebt": "581358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128721000", "reportedCurrency": "USD", "retainedEarnings": "37243000", "totalLiabilities": "1164542000", "otherCurrentAssets": "106321000", "totalCurrentAssets": "782301000", "currentLongTermDebt": "564777000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659734000", "currentAccountsPayable": "42752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1128760000", "totalShareholderEquity": "277493000", "capitalLeaseObligations": "128337000", "otherCurrentLiabilities": "39965000", "totalCurrentLiabilities": "690048000", "otherNonCurrentLiabilities": "36962000", "totalNonCurrentLiabilities": "474494000", "cashAndShortTermInvestments": "32234000", "commonStockSharesOutstanding": "16533999", "intangibleAssetsExcludingGoodwill": "128721000", "cashAndCashEquivalentsAtCarryingValue": "32234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-79163000", "operatingCashflow": "-76288000", "capitalExpenditures": "1940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55976000", "cashflowFromInvestment": "-2073000", "stockBasedCompensation": "2136000", "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": "4990000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 460135000, "cost_of_revenue": 361449000, "gross_profit": 98686000, "ebit": -139757000, "ebitda": -134549000, "pretax_income": -146356000, "tax_provision": -33398000, "net_income": -112958000, "net_income_to_common": -112958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64819999, "total_current_assets": 719213000, "total_assets": 1403825000, "short_term_debt": 514192000, "long_term_debt": 334197000, "total_debt": 848389000, "total_liabilities": 1118872000, "total_equity": 284953000, "shares_outstanding": 16372000, "goodwill_and_intangibles": 389152000 }, "cash_flow": { "operating_cash_flow": 9933000, "capital_expenditure": 2906000, "free_cash_flow": 12839000, "dividends_paid": 83000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139678, "ticker_id": 7513, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-139757000", "ebitda": "-134549000", "netIncome": "-112958000", "grossProfit": "98686000", "depreciation": "None", "totalRevenue": "460135000", "costOfRevenue": "361449000", "interestIncome": "None", "incomeBeforeTax": "-146356000", "interestExpense": "6599000", "operatingIncome": "14390000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-33398000", "reportedCurrency": "USD", "netInterestIncome": "-15653000", "nonInterestIncome": "None", "operatingExpenses": "84296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5208000", "sellingGeneralAndAdministrative": "54996000", "netIncomeFromContinuingOperations": "-112958000" }, "balance": { "goodwill": "258954000", "inventory": "539793000", "commonStock": "164000", "currentDebt": "None", "investments": "None", "totalAssets": "1403825000", "longTermDebt": "334197000", "shortTermDebt": "514192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "130198000", "reportedCurrency": "USD", "retainedEarnings": "44954000", "totalLiabilities": "1118872000", "otherCurrentAssets": "53715000", "totalCurrentAssets": "719213000", "currentLongTermDebt": "497577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "684612000", "currentAccountsPayable": "43758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "964366000", "totalShareholderEquity": "284953000", "capitalLeaseObligations": "132592000", "otherCurrentLiabilities": "44066000", "totalCurrentLiabilities": "631296000", "otherNonCurrentLiabilities": "37402000", "totalNonCurrentLiabilities": "487576000", "cashAndShortTermInvestments": "64819999", "commonStockSharesOutstanding": "16372000", "intangibleAssetsExcludingGoodwill": "130198000", "cashAndCashEquivalentsAtCarryingValue": "64819999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112958000", "profitLoss": "None", "dividendPayout": "83000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-23899000", "operatingCashflow": "9933000", "capitalExpenditures": "2906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24152000", "cashflowFromInvestment": "-2863000", "stockBasedCompensation": "3782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460135000, "cost_of_revenue": 361449000, "gross_profit": 98686000, "research_and_development": null, "selling_general_admin": 54996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -139757000, "depreciation_amortisation": 5208000, "ebitda": -134549000, "interest_expense": 6599000, "interest_income": null, "other_non_operating": null, "pretax_income": -146356000, "tax_provision": -33398000, "effective_tax_rate": null, "net_income": -112958000, "net_income_continuing_ops": -112958000, "net_income_to_common": -112958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64819999, "short_term_investments": null, "net_receivables": 60885000, "inventory": 539793000, "other_current_assets": null, "total_current_assets": 719213000, "net_ppe": null, "goodwill": 258954000, "intangible_assets": 130198000, "goodwill_and_intangibles": 389152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 684612000, "total_assets": 1403825000, "short_term_debt": 514192000, "accounts_payable": 43758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631296000, "long_term_debt": 334197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 487576000, "total_liabilities": 1118872000, "total_debt": 848389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 44954000, "total_equity": 284953000, "shares_outstanding": 16372000, "operating_cash_flow": 9933000, "stock_based_compensation": 3782000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2863000, "dividends_paid": 83000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24152000, "free_cash_flow": 12839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-139757000", "ebitda": "-134549000", "netIncome": "-112958000", "grossProfit": "98686000", "depreciation": "None", "totalRevenue": "460135000", "costOfRevenue": "361449000", "interestIncome": "None", "incomeBeforeTax": "-146356000", "interestExpense": "6599000", "operatingIncome": "14390000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-33398000", "reportedCurrency": "USD", "netInterestIncome": "-15653000", "nonInterestIncome": "None", "operatingExpenses": "84296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5208000", "sellingGeneralAndAdministrative": "54996000", "netIncomeFromContinuingOperations": "-112958000" }, "balance": { "goodwill": "258954000", "inventory": "539793000", "commonStock": "164000", "currentDebt": "None", "investments": "None", "totalAssets": "1403825000", "longTermDebt": "334197000", "shortTermDebt": "514192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "130198000", "reportedCurrency": "USD", "retainedEarnings": "44954000", "totalLiabilities": "1118872000", "otherCurrentAssets": "53715000", "totalCurrentAssets": "719213000", "currentLongTermDebt": "497577000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "684612000", "currentAccountsPayable": "43758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "964366000", "totalShareholderEquity": "284953000", "capitalLeaseObligations": "132592000", "otherCurrentLiabilities": "44066000", "totalCurrentLiabilities": "631296000", "otherNonCurrentLiabilities": "37402000", "totalNonCurrentLiabilities": "487576000", "cashAndShortTermInvestments": "64819999", "commonStockSharesOutstanding": "16372000", "intangibleAssetsExcludingGoodwill": "130198000", "cashAndCashEquivalentsAtCarryingValue": "64819999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112958000", "profitLoss": "None", "dividendPayout": "83000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-23899000", "operatingCashflow": "9933000", "capitalExpenditures": "2906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24152000", "cashflowFromInvestment": "-2863000", "stockBasedCompensation": "3782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5931000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 552864000, "cost_of_revenue": 424201000, "gross_profit": 128663000, "ebit": 30932000, "ebitda": 37060000, "pretax_income": 14222000, "tax_provision": 3507000, "net_income": 10715000, "net_income_to_common": 10715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70146000, "total_current_assets": 739962000, "total_assets": 1540429000, "short_term_debt": 490215000, "long_term_debt": 381497000, "total_debt": 871712000, "total_liabilities": 1147200000, "total_equity": 393229000, "shares_outstanding": 16444000, "goodwill_and_intangibles": 536487000 }, "cash_flow": { "operating_cash_flow": 90801000, "capital_expenditure": 2183000, "free_cash_flow": 92984000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139680, "ticker_id": 7513, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30932000", "ebitda": "37060000", "netIncome": "10715000", "grossProfit": "128663000", "depreciation": "None", "totalRevenue": "552864000", "costOfRevenue": "424201000", "interestIncome": "None", "incomeBeforeTax": "14222000", "interestExpense": "16381000", "operatingIncome": "30379000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3507000", "reportedCurrency": "USD", "netInterestIncome": "-16381000", "nonInterestIncome": "None", "operatingExpenses": "98284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6128000", "sellingGeneralAndAdministrative": "92138000", "netIncomeFromContinuingOperations": "10715000" }, "balance": { "goodwill": "336602000", "inventory": "517093000", "commonStock": "163000", "currentDebt": "None", "investments": "None", "totalAssets": "1540429000", "longTermDebt": "381497000", "shortTermDebt": "490215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "199885000", "reportedCurrency": "USD", "retainedEarnings": "157995000", "totalLiabilities": "1147200000", "otherCurrentAssets": "73251000", "totalCurrentAssets": "739962000", "currentLongTermDebt": "473747000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800467000", "currentAccountsPayable": "32452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "990170000", "totalShareholderEquity": "393229000", "capitalLeaseObligations": "134926000", "otherCurrentLiabilities": "46748000", "totalCurrentLiabilities": "603331000", "otherNonCurrentLiabilities": "43914000", "totalNonCurrentLiabilities": "543869000", "cashAndShortTermInvestments": "70146000", "commonStockSharesOutstanding": "16444000", "intangibleAssetsExcludingGoodwill": "199885000", "cashAndCashEquivalentsAtCarryingValue": "70146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10715000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "83173000", "operatingCashflow": "90801000", "capitalExpenditures": "2183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82280000", "cashflowFromInvestment": "-2121000", "stockBasedCompensation": "2459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 552864000, "cost_of_revenue": 424201000, "gross_profit": 128663000, "research_and_development": 400000, "selling_general_admin": 92138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30932000, "depreciation_amortisation": 6128000, "ebitda": 37060000, "interest_expense": 16381000, "interest_income": null, "other_non_operating": null, "pretax_income": 14222000, "tax_provision": 3507000, "effective_tax_rate": null, "net_income": 10715000, "net_income_continuing_ops": 10715000, "net_income_to_common": 10715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70146000, "short_term_investments": null, "net_receivables": 79472000, "inventory": 517093000, "other_current_assets": null, "total_current_assets": 739962000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 199885000, "goodwill_and_intangibles": 536487000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 800467000, "total_assets": 1540429000, "short_term_debt": 490215000, "accounts_payable": 32452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603331000, "long_term_debt": 381497000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 543869000, "total_liabilities": 1147200000, "total_debt": 871712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 157995000, "total_equity": 393229000, "shares_outstanding": 16444000, "operating_cash_flow": 90801000, "stock_based_compensation": 2459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2183000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2121000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82280000, "free_cash_flow": 92984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30932000", "ebitda": "37060000", "netIncome": "10715000", "grossProfit": "128663000", "depreciation": "None", "totalRevenue": "552864000", "costOfRevenue": "424201000", "interestIncome": "None", "incomeBeforeTax": "14222000", "interestExpense": "16381000", "operatingIncome": "30379000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3507000", "reportedCurrency": "USD", "netInterestIncome": "-16381000", "nonInterestIncome": "None", "operatingExpenses": "98284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6128000", "sellingGeneralAndAdministrative": "92138000", "netIncomeFromContinuingOperations": "10715000" }, "balance": { "goodwill": "336602000", "inventory": "517093000", "commonStock": "163000", "currentDebt": "None", "investments": "None", "totalAssets": "1540429000", "longTermDebt": "381497000", "shortTermDebt": "490215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "199885000", "reportedCurrency": "USD", "retainedEarnings": "157995000", "totalLiabilities": "1147200000", "otherCurrentAssets": "73251000", "totalCurrentAssets": "739962000", "currentLongTermDebt": "473747000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800467000", "currentAccountsPayable": "32452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "990170000", "totalShareholderEquity": "393229000", "capitalLeaseObligations": "134926000", "otherCurrentLiabilities": "46748000", "totalCurrentLiabilities": "603331000", "otherNonCurrentLiabilities": "43914000", "totalNonCurrentLiabilities": "543869000", "cashAndShortTermInvestments": "70146000", "commonStockSharesOutstanding": "16444000", "intangibleAssetsExcludingGoodwill": "199885000", "cashAndCashEquivalentsAtCarryingValue": "70146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10715000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "83173000", "operatingCashflow": "90801000", "capitalExpenditures": "2183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82280000", "cashflowFromInvestment": "-2121000", "stockBasedCompensation": "2459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6301000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 483521000, "cost_of_revenue": 373110000, "gross_profit": 110411000, "ebit": 17102000, "ebitda": 22650000, "pretax_income": -523000, "tax_provision": -148000, "net_income": -368000, "net_income_to_common": -368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67461000, "total_current_assets": 833703000, "total_assets": 1643664000, "short_term_debt": 552207000, "long_term_debt": 400485000, "total_debt": 952692000, "total_liabilities": 1262049000, "total_equity": 381615000, "shares_outstanding": 15968000, "goodwill_and_intangibles": 538453000 }, "cash_flow": { "operating_cash_flow": 28461000, "capital_expenditure": 4679000, "free_cash_flow": 33140000, "dividends_paid": 186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139681, "ticker_id": 7513, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17102000", "ebitda": "22650000", "netIncome": "-368000", "grossProfit": "110411000", "depreciation": "None", "totalRevenue": "483521000", "costOfRevenue": "373110000", "interestIncome": "None", "incomeBeforeTax": "-523000", "interestExpense": "14536000", "operatingIncome": "16271000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-148000", "reportedCurrency": "USD", "netInterestIncome": "-16604000", "nonInterestIncome": "None", "operatingExpenses": "94140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5548000", "sellingGeneralAndAdministrative": "87791000", "netIncomeFromContinuingOperations": "-375000" }, "balance": { "goodwill": "336602000", "inventory": "602364000", "commonStock": "163000", "currentDebt": "None", "investments": "None", "totalAssets": "1643664000", "longTermDebt": "400485000", "shortTermDebt": "552207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "201851000", "reportedCurrency": "USD", "retainedEarnings": "147286000", "totalLiabilities": "1262049000", "otherCurrentAssets": "72239000", "totalCurrentAssets": "833703000", "currentLongTermDebt": "535733000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809961000", "currentAccountsPayable": "45269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075078000", "totalShareholderEquity": "381615000", "capitalLeaseObligations": "138860000", "otherCurrentLiabilities": "49634000", "totalCurrentLiabilities": "696777000", "otherNonCurrentLiabilities": "42401000", "totalNonCurrentLiabilities": "565272000", "cashAndShortTermInvestments": "67461000", "commonStockSharesOutstanding": "15968000", "intangibleAssetsExcludingGoodwill": "201851000", "cashAndCashEquivalentsAtCarryingValue": "67461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-375000", "profitLoss": "None", "dividendPayout": "186000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "34435000", "operatingCashflow": "28461000", "capitalExpenditures": "4679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14399000", "cashflowFromInvestment": "-3844000", "stockBasedCompensation": "2088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 483521000, "cost_of_revenue": 373110000, "gross_profit": 110411000, "research_and_development": 300000, "selling_general_admin": 87791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17102000, "depreciation_amortisation": 5548000, "ebitda": 22650000, "interest_expense": 14536000, "interest_income": null, "other_non_operating": null, "pretax_income": -523000, "tax_provision": -148000, "effective_tax_rate": null, "net_income": -368000, "net_income_continuing_ops": -375000, "net_income_to_common": -368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67461000, "short_term_investments": null, "net_receivables": 91639000, "inventory": 602364000, "other_current_assets": null, "total_current_assets": 833703000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 201851000, "goodwill_and_intangibles": 538453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 809961000, "total_assets": 1643664000, "short_term_debt": 552207000, "accounts_payable": 45269000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696777000, "long_term_debt": 400485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565272000, "total_liabilities": 1262049000, "total_debt": 952692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147286000, "total_equity": 381615000, "shares_outstanding": 15968000, "operating_cash_flow": 28461000, "stock_based_compensation": 2088000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3844000, "dividends_paid": 186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14399000, "free_cash_flow": 33140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17102000", "ebitda": "22650000", "netIncome": "-368000", "grossProfit": "110411000", "depreciation": "None", "totalRevenue": "483521000", "costOfRevenue": "373110000", "interestIncome": "None", "incomeBeforeTax": "-523000", "interestExpense": "14536000", "operatingIncome": "16271000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-148000", "reportedCurrency": "USD", "netInterestIncome": "-16604000", "nonInterestIncome": "None", "operatingExpenses": "94140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5548000", "sellingGeneralAndAdministrative": "87791000", "netIncomeFromContinuingOperations": "-375000" }, "balance": { "goodwill": "336602000", "inventory": "602364000", "commonStock": "163000", "currentDebt": "None", "investments": "None", "totalAssets": "1643664000", "longTermDebt": "400485000", "shortTermDebt": "552207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "201851000", "reportedCurrency": "USD", "retainedEarnings": "147286000", "totalLiabilities": "1262049000", "otherCurrentAssets": "72239000", "totalCurrentAssets": "833703000", "currentLongTermDebt": "535733000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809961000", "currentAccountsPayable": "45269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075078000", "totalShareholderEquity": "381615000", "capitalLeaseObligations": "138860000", "otherCurrentLiabilities": "49634000", "totalCurrentLiabilities": "696777000", "otherNonCurrentLiabilities": "42401000", "totalNonCurrentLiabilities": "565272000", "cashAndShortTermInvestments": "67461000", "commonStockSharesOutstanding": "15968000", "intangibleAssetsExcludingGoodwill": "201851000", "cashAndCashEquivalentsAtCarryingValue": "67461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-375000", "profitLoss": "None", "dividendPayout": "186000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "34435000", "operatingCashflow": "28461000", "capitalExpenditures": "4679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14399000", "cashflowFromInvestment": "-3844000", "stockBasedCompensation": "2088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6171000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 375814000, "cost_of_revenue": 290760000, "gross_profit": 85054000, "ebit": 679000, "ebitda": 6119000, "pretax_income": -18874000, "tax_provision": -5262000, "net_income": -11971000, "net_income_to_common": -11971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22711000, "total_current_assets": 797474000, "total_assets": 1611546000, "short_term_debt": 521531000, "long_term_debt": 412590000, "total_debt": 934121000, "total_liabilities": 1227928000, "total_equity": 354777000, "shares_outstanding": 14831000, "goodwill_and_intangibles": 540233000 }, "cash_flow": { "operating_cash_flow": -37442000, "capital_expenditure": 2965000, "free_cash_flow": -34477000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139682, "ticker_id": 7513, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "679000", "ebitda": "6119000", "netIncome": "-11971000", "grossProfit": "85054000", "depreciation": "None", "totalRevenue": "375814000", "costOfRevenue": "290760000", "interestIncome": "None", "incomeBeforeTax": "-18874000", "interestExpense": "16014000", "operatingIncome": "-1973000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5262000", "reportedCurrency": "USD", "netInterestIncome": "-16014000", "nonInterestIncome": "None", "operatingExpenses": "87027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5440000", "sellingGeneralAndAdministrative": "79060000", "netIncomeFromContinuingOperations": "-13612000" }, "balance": { "goodwill": "336602000", "inventory": "636676000", "commonStock": "162000", "currentDebt": "None", "investments": "None", "totalAssets": "1611546000", "longTermDebt": "412590000", "shortTermDebt": "521531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "203631000", "reportedCurrency": "USD", "retainedEarnings": "147654000", "totalLiabilities": "1227928000", "otherCurrentAssets": "76875000", "totalCurrentAssets": "797474000", "currentLongTermDebt": "505779000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "814072000", "currentAccountsPayable": "29266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1057451000", "totalShareholderEquity": "354777000", "capitalLeaseObligations": "139082000", "otherCurrentLiabilities": "40633000", "totalCurrentLiabilities": "644884000", "otherNonCurrentLiabilities": "47124000", "totalNonCurrentLiabilities": "583044000", "cashAndShortTermInvestments": "22711000", "commonStockSharesOutstanding": "14831000", "intangibleAssetsExcludingGoodwill": "203631000", "cashAndCashEquivalentsAtCarryingValue": "22711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13612000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-45798000", "operatingCashflow": "-37442000", "capitalExpenditures": "2965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49419000", "cashflowFromInvestment": "-2776000", "stockBasedCompensation": "2170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375814000, "cost_of_revenue": 290760000, "gross_profit": 85054000, "research_and_development": 438000, "selling_general_admin": 79060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 679000, "depreciation_amortisation": 5440000, "ebitda": 6119000, "interest_expense": 16014000, "interest_income": null, "other_non_operating": null, "pretax_income": -18874000, "tax_provision": -5262000, "effective_tax_rate": null, "net_income": -11971000, "net_income_continuing_ops": -13612000, "net_income_to_common": -11971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22711000, "short_term_investments": null, "net_receivables": 61212000, "inventory": 636676000, "other_current_assets": null, "total_current_assets": 797474000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 203631000, "goodwill_and_intangibles": 540233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 814072000, "total_assets": 1611546000, "short_term_debt": 521531000, "accounts_payable": 29266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644884000, "long_term_debt": 412590000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 583044000, "total_liabilities": 1227928000, "total_debt": 934121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147654000, "total_equity": 354777000, "shares_outstanding": 14831000, "operating_cash_flow": -37442000, "stock_based_compensation": 2170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2776000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49419000, "free_cash_flow": -34477000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "679000", "ebitda": "6119000", "netIncome": "-11971000", "grossProfit": "85054000", "depreciation": "None", "totalRevenue": "375814000", "costOfRevenue": "290760000", "interestIncome": "None", "incomeBeforeTax": "-18874000", "interestExpense": "16014000", "operatingIncome": "-1973000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5262000", "reportedCurrency": "USD", "netInterestIncome": "-16014000", "nonInterestIncome": "None", "operatingExpenses": "87027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5440000", "sellingGeneralAndAdministrative": "79060000", "netIncomeFromContinuingOperations": "-13612000" }, "balance": { "goodwill": "336602000", "inventory": "636676000", "commonStock": "162000", "currentDebt": "None", "investments": "None", "totalAssets": "1611546000", "longTermDebt": "412590000", "shortTermDebt": "521531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "203631000", "reportedCurrency": "USD", "retainedEarnings": "147654000", "totalLiabilities": "1227928000", "otherCurrentAssets": "76875000", "totalCurrentAssets": "797474000", "currentLongTermDebt": "505779000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "814072000", "currentAccountsPayable": "29266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1057451000", "totalShareholderEquity": "354777000", "capitalLeaseObligations": "139082000", "otherCurrentLiabilities": "40633000", "totalCurrentLiabilities": "644884000", "otherNonCurrentLiabilities": "47124000", "totalNonCurrentLiabilities": "583044000", "cashAndShortTermInvestments": "22711000", "commonStockSharesOutstanding": "14831000", "intangibleAssetsExcludingGoodwill": "203631000", "cashAndCashEquivalentsAtCarryingValue": "22711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13612000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-45798000", "operatingCashflow": "-37442000", "capitalExpenditures": "2965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49419000", "cashflowFromInvestment": "-2776000", "stockBasedCompensation": "2170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6037000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 377855000, "cost_of_revenue": 287202000, "gross_profit": 90653000, "ebit": 5368000, "ebitda": 11300000, "pretax_income": -12790000, "tax_provision": -2379000, "net_income": -9249000, "net_income_to_common": -9249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16849000, "total_current_assets": 777366000, "total_assets": 1589989000, "short_term_debt": 466964000, "long_term_debt": 414934000, "total_debt": 881898000, "total_liabilities": 1199236000, "total_equity": 360810000, "shares_outstanding": 14585000, "goodwill_and_intangibles": 541993000 }, "cash_flow": { "operating_cash_flow": 27332000, "capital_expenditure": 4320000, "free_cash_flow": 31652000, "dividends_paid": 516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139683, "ticker_id": 7513, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5368000", "ebitda": "11300000", "netIncome": "-9249000", "grossProfit": "90653000", "depreciation": "None", "totalRevenue": "377855000", "costOfRevenue": "287202000", "interestIncome": "None", "incomeBeforeTax": "-12790000", "interestExpense": "18158000", "operatingIncome": "4493000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2379000", "reportedCurrency": "USD", "netInterestIncome": "-18158000", "nonInterestIncome": "None", "operatingExpenses": "86160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1494000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5932000", "sellingGeneralAndAdministrative": "52611000", "netIncomeFromContinuingOperations": "-10411000" }, "balance": { "goodwill": "336602000", "inventory": "590838000", "commonStock": "161000", "currentDebt": "None", "investments": "None", "totalAssets": "1589989000", "longTermDebt": "414934000", "shortTermDebt": "466964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "205391000", "reportedCurrency": "USD", "retainedEarnings": "159625000", "totalLiabilities": "1199236000", "otherCurrentAssets": "92210000", "totalCurrentAssets": "777366000", "currentLongTermDebt": "451260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "812623000", "currentAccountsPayable": "32106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1007899000", "totalShareholderEquity": "360810000", "capitalLeaseObligations": "141705000", "otherCurrentLiabilities": "41068000", "totalCurrentLiabilities": "607719000", "otherNonCurrentLiabilities": "50582000", "totalNonCurrentLiabilities": "591517000", "cashAndShortTermInvestments": "16849000", "commonStockSharesOutstanding": "14585000", "intangibleAssetsExcludingGoodwill": "205391000", "cashAndCashEquivalentsAtCarryingValue": "16849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10411000", "profitLoss": "None", "dividendPayout": "516000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "6771000", "operatingCashflow": "27332000", "capitalExpenditures": "4320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47648000", "cashflowFromInvestment": "-4258000", "stockBasedCompensation": "1518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-758000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377855000, "cost_of_revenue": 287202000, "gross_profit": 90653000, "research_and_development": 1494000, "selling_general_admin": 52611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5368000, "depreciation_amortisation": 5932000, "ebitda": 11300000, "interest_expense": 18158000, "interest_income": null, "other_non_operating": null, "pretax_income": -12790000, "tax_provision": -2379000, "effective_tax_rate": null, "net_income": -9249000, "net_income_continuing_ops": -10411000, "net_income_to_common": -9249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16849000, "short_term_investments": null, "net_receivables": 77469000, "inventory": 590838000, "other_current_assets": null, "total_current_assets": 777366000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 205391000, "goodwill_and_intangibles": 541993000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 812623000, "total_assets": 1589989000, "short_term_debt": 466964000, "accounts_payable": 32106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 607719000, "long_term_debt": 414934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 591517000, "total_liabilities": 1199236000, "total_debt": 881898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 159625000, "total_equity": 360810000, "shares_outstanding": 14585000, "operating_cash_flow": 27332000, "stock_based_compensation": 1518000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4258000, "dividends_paid": 516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47648000, "free_cash_flow": 31652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5368000", "ebitda": "11300000", "netIncome": "-9249000", "grossProfit": "90653000", "depreciation": "None", "totalRevenue": "377855000", "costOfRevenue": "287202000", "interestIncome": "None", "incomeBeforeTax": "-12790000", "interestExpense": "18158000", "operatingIncome": "4493000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2379000", "reportedCurrency": "USD", "netInterestIncome": "-18158000", "nonInterestIncome": "None", "operatingExpenses": "86160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1494000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5932000", "sellingGeneralAndAdministrative": "52611000", "netIncomeFromContinuingOperations": "-10411000" }, "balance": { "goodwill": "336602000", "inventory": "590838000", "commonStock": "161000", "currentDebt": "None", "investments": "None", "totalAssets": "1589989000", "longTermDebt": "414934000", "shortTermDebt": "466964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "205391000", "reportedCurrency": "USD", "retainedEarnings": "159625000", "totalLiabilities": "1199236000", "otherCurrentAssets": "92210000", "totalCurrentAssets": "777366000", "currentLongTermDebt": "451260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "812623000", "currentAccountsPayable": "32106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1007899000", "totalShareholderEquity": "360810000", "capitalLeaseObligations": "141705000", "otherCurrentLiabilities": "41068000", "totalCurrentLiabilities": "607719000", "otherNonCurrentLiabilities": "50582000", "totalNonCurrentLiabilities": "591517000", "cashAndShortTermInvestments": "16849000", "commonStockSharesOutstanding": "14585000", "intangibleAssetsExcludingGoodwill": "205391000", "cashAndCashEquivalentsAtCarryingValue": "16849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10411000", "profitLoss": "None", "dividendPayout": "516000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "6771000", "operatingCashflow": "27332000", "capitalExpenditures": "4320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47648000", "cashflowFromInvestment": "-4258000", "stockBasedCompensation": "1518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-758000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5932000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 542441000, "cost_of_revenue": 409836000, "gross_profit": 132605000, "ebit": 41356000, "ebitda": 47141000, "pretax_income": 23058000, "tax_provision": 6344000, "net_income": 14683000, "net_income_to_common": 14683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41034000, "total_current_assets": 821996000, "total_assets": 1635880000, "short_term_debt": 526375000, "long_term_debt": 417599000, "total_debt": 943974000, "total_liabilities": 1235531000, "total_equity": 368641000, "shares_outstanding": 14891000, "goodwill_and_intangibles": 543943000 }, "cash_flow": { "operating_cash_flow": 93835000, "capital_expenditure": 7063000, "free_cash_flow": 100898000, "dividends_paid": 1099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139685, "ticker_id": 7513, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41356000", "ebitda": "47141000", "netIncome": "14683000", "grossProfit": "132605000", "depreciation": "None", "totalRevenue": "542441000", "costOfRevenue": "409836000", "interestIncome": "None", "incomeBeforeTax": "23058000", "interestExpense": "18298000", "operatingIncome": "39999000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6344000", "reportedCurrency": "USD", "netInterestIncome": "-18298000", "nonInterestIncome": "None", "operatingExpenses": "92606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5785000", "sellingGeneralAndAdministrative": "87059000", "netIncomeFromContinuingOperations": "16714000" }, "balance": { "goodwill": "336602000", "inventory": "598567000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1635880000", "longTermDebt": "417599000", "shortTermDebt": "526375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "207341000", "reportedCurrency": "USD", "retainedEarnings": "168973000", "totalLiabilities": "1235531000", "otherCurrentAssets": "78541000", "totalCurrentAssets": "821996000", "currentLongTermDebt": "495179000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "813884000", "currentAccountsPayable": "27873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073465000", "totalShareholderEquity": "368641000", "capitalLeaseObligations": "145089000", "otherCurrentLiabilities": "41258000", "totalCurrentLiabilities": "638934000", "otherNonCurrentLiabilities": "49507000", "totalNonCurrentLiabilities": "596597000", "cashAndShortTermInvestments": "41034000", "commonStockSharesOutstanding": "14891000", "intangibleAssetsExcludingGoodwill": "207341000", "cashAndCashEquivalentsAtCarryingValue": "41034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14683000", "profitLoss": "None", "dividendPayout": "1099000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "95471000", "operatingCashflow": "93835000", "capitalExpenditures": "7063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87897000", "cashflowFromInvestment": "-12199000", "stockBasedCompensation": "2256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542441000, "cost_of_revenue": 409836000, "gross_profit": 132605000, "research_and_development": 300000, "selling_general_admin": 87059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41356000, "depreciation_amortisation": 5785000, "ebitda": 47141000, "interest_expense": 18298000, "interest_income": null, "other_non_operating": null, "pretax_income": 23058000, "tax_provision": 6344000, "effective_tax_rate": null, "net_income": 14683000, "net_income_continuing_ops": 16714000, "net_income_to_common": 14683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41034000, "short_term_investments": null, "net_receivables": 103854000, "inventory": 598567000, "other_current_assets": null, "total_current_assets": 821996000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 207341000, "goodwill_and_intangibles": 543943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 813884000, "total_assets": 1635880000, "short_term_debt": 526375000, "accounts_payable": 27873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 638934000, "long_term_debt": 417599000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596597000, "total_liabilities": 1235531000, "total_debt": 943974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 168973000, "total_equity": 368641000, "shares_outstanding": 14891000, "operating_cash_flow": 93835000, "stock_based_compensation": 2256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12199000, "dividends_paid": 1099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87897000, "free_cash_flow": 100898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41356000", "ebitda": "47141000", "netIncome": "14683000", "grossProfit": "132605000", "depreciation": "None", "totalRevenue": "542441000", "costOfRevenue": "409836000", "interestIncome": "None", "incomeBeforeTax": "23058000", "interestExpense": "18298000", "operatingIncome": "39999000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6344000", "reportedCurrency": "USD", "netInterestIncome": "-18298000", "nonInterestIncome": "None", "operatingExpenses": "92606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5785000", "sellingGeneralAndAdministrative": "87059000", "netIncomeFromContinuingOperations": "16714000" }, "balance": { "goodwill": "336602000", "inventory": "598567000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1635880000", "longTermDebt": "417599000", "shortTermDebt": "526375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "207341000", "reportedCurrency": "USD", "retainedEarnings": "168973000", "totalLiabilities": "1235531000", "otherCurrentAssets": "78541000", "totalCurrentAssets": "821996000", "currentLongTermDebt": "495179000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "813884000", "currentAccountsPayable": "27873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1073465000", "totalShareholderEquity": "368641000", "capitalLeaseObligations": "145089000", "otherCurrentLiabilities": "41258000", "totalCurrentLiabilities": "638934000", "otherNonCurrentLiabilities": "49507000", "totalNonCurrentLiabilities": "596597000", "cashAndShortTermInvestments": "41034000", "commonStockSharesOutstanding": "14891000", "intangibleAssetsExcludingGoodwill": "207341000", "cashAndCashEquivalentsAtCarryingValue": "41034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14683000", "profitLoss": "None", "dividendPayout": "1099000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "95471000", "operatingCashflow": "93835000", "capitalExpenditures": "7063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87897000", "cashflowFromInvestment": "-12199000", "stockBasedCompensation": "2256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5785000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 488321000, "cost_of_revenue": 367959000, "gross_profit": 120362000, "ebit": 28979000, "ebitda": 34244000, "pretax_income": -6355000, "tax_provision": -1846000, "net_income": -3969000, "net_income_to_common": -3969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46999000, "total_current_assets": 911303000, "total_assets": 1712614000, "short_term_debt": 603505000, "long_term_debt": 410692000, "total_debt": 1014197000, "total_liabilities": 1330142000, "total_equity": 351697000, "shares_outstanding": 14579000, "goodwill_and_intangibles": 545891000 }, "cash_flow": { "operating_cash_flow": 23706000, "capital_expenditure": 10092000, "free_cash_flow": 33798000, "dividends_paid": 11000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139686, "ticker_id": 7513, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28979000", "ebitda": "34244000", "netIncome": "-3969000", "grossProfit": "120362000", "depreciation": "None", "totalRevenue": "488321000", "costOfRevenue": "367959000", "interestIncome": "None", "incomeBeforeTax": "-6355000", "interestExpense": "17717000", "operatingIncome": "13855000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1846000", "reportedCurrency": "USD", "netInterestIncome": "-17717000", "nonInterestIncome": "None", "operatingExpenses": "106507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5265000", "sellingGeneralAndAdministrative": "86511000", "netIncomeFromContinuingOperations": "-4509000" }, "balance": { "goodwill": "336602000", "inventory": "687477000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1712614000", "longTermDebt": "410692000", "shortTermDebt": "603505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "209289000", "reportedCurrency": "USD", "retainedEarnings": "154290000", "totalLiabilities": "1330142000", "otherCurrentAssets": "66685000", "totalCurrentAssets": "911303000", "currentLongTermDebt": "588335000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "801311000", "currentAccountsPayable": "41402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1134576000", "totalShareholderEquity": "351697000", "capitalLeaseObligations": "135549000", "otherCurrentLiabilities": "58666000", "totalCurrentLiabilities": "750109000", "otherNonCurrentLiabilities": "48962000", "totalNonCurrentLiabilities": "580033000", "cashAndShortTermInvestments": "46999000", "commonStockSharesOutstanding": "14579000", "intangibleAssetsExcludingGoodwill": "209289000", "cashAndCashEquivalentsAtCarryingValue": "46999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3969000", "profitLoss": "None", "dividendPayout": "11000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "19617000", "operatingCashflow": "23706000", "capitalExpenditures": "10092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9646000", "cashflowFromInvestment": "-10032000", "stockBasedCompensation": "2277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488321000, "cost_of_revenue": 367959000, "gross_profit": 120362000, "research_and_development": 300000, "selling_general_admin": 86511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28979000, "depreciation_amortisation": 5265000, "ebitda": 34244000, "interest_expense": 17717000, "interest_income": null, "other_non_operating": null, "pretax_income": -6355000, "tax_provision": -1846000, "effective_tax_rate": null, "net_income": -3969000, "net_income_continuing_ops": -4509000, "net_income_to_common": -3969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46999000, "short_term_investments": null, "net_receivables": 110142000, "inventory": 687477000, "other_current_assets": null, "total_current_assets": 911303000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 209289000, "goodwill_and_intangibles": 545891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 801311000, "total_assets": 1712614000, "short_term_debt": 603505000, "accounts_payable": 41402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 750109000, "long_term_debt": 410692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 580033000, "total_liabilities": 1330142000, "total_debt": 1014197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 154290000, "total_equity": 351697000, "shares_outstanding": 14579000, "operating_cash_flow": 23706000, "stock_based_compensation": 2277000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10032000, "dividends_paid": 11000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9646000, "free_cash_flow": 33798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28979000", "ebitda": "34244000", "netIncome": "-3969000", "grossProfit": "120362000", "depreciation": "None", "totalRevenue": "488321000", "costOfRevenue": "367959000", "interestIncome": "None", "incomeBeforeTax": "-6355000", "interestExpense": "17717000", "operatingIncome": "13855000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1846000", "reportedCurrency": "USD", "netInterestIncome": "-17717000", "nonInterestIncome": "None", "operatingExpenses": "106507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5265000", "sellingGeneralAndAdministrative": "86511000", "netIncomeFromContinuingOperations": "-4509000" }, "balance": { "goodwill": "336602000", "inventory": "687477000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1712614000", "longTermDebt": "410692000", "shortTermDebt": "603505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "209289000", "reportedCurrency": "USD", "retainedEarnings": "154290000", "totalLiabilities": "1330142000", "otherCurrentAssets": "66685000", "totalCurrentAssets": "911303000", "currentLongTermDebt": "588335000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "801311000", "currentAccountsPayable": "41402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1134576000", "totalShareholderEquity": "351697000", "capitalLeaseObligations": "135549000", "otherCurrentLiabilities": "58666000", "totalCurrentLiabilities": "750109000", "otherNonCurrentLiabilities": "48962000", "totalNonCurrentLiabilities": "580033000", "cashAndShortTermInvestments": "46999000", "commonStockSharesOutstanding": "14579000", "intangibleAssetsExcludingGoodwill": "209289000", "cashAndCashEquivalentsAtCarryingValue": "46999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3969000", "profitLoss": "None", "dividendPayout": "11000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "19617000", "operatingCashflow": "23706000", "capitalExpenditures": "10092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9646000", "cashflowFromInvestment": "-10032000", "stockBasedCompensation": "2277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5564000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 364013000, "cost_of_revenue": 272570000, "gross_profit": 91443000, "ebit": 6718000, "ebitda": 11623000, "pretax_income": -10246000, "tax_provision": -2276000, "net_income": -7170000, "net_income_to_common": -7170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44569000, "total_current_assets": 887312000, "total_assets": 1693073000, "short_term_debt": 583783000, "long_term_debt": 433682000, "total_debt": 1017465000, "total_liabilities": 1308763000, "total_equity": 352987000, "shares_outstanding": 14540000, "goodwill_and_intangibles": 547775000 }, "cash_flow": { "operating_cash_flow": -110034000, "capital_expenditure": 5352000, "free_cash_flow": -104682000, "dividends_paid": 3789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139687, "ticker_id": 7513, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6718000", "ebitda": "11623000", "netIncome": "-7170000", "grossProfit": "91443000", "depreciation": "None", "totalRevenue": "364013000", "costOfRevenue": "272570000", "interestIncome": "None", "incomeBeforeTax": "-10246000", "interestExpense": "16964000", "operatingIncome": "6471000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2276000", "reportedCurrency": "USD", "netInterestIncome": "-16964000", "nonInterestIncome": "None", "operatingExpenses": "84972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "283000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4905000", "sellingGeneralAndAdministrative": "79599000", "netIncomeFromContinuingOperations": "-7970000" }, "balance": { "goodwill": "336602000", "inventory": "706805000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "1693073000", "longTermDebt": "433682000", "shortTermDebt": "583783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211173000", "reportedCurrency": "USD", "retainedEarnings": "158262000", "totalLiabilities": "1308763000", "otherCurrentAssets": "84753000", "totalCurrentAssets": "887312000", "currentLongTermDebt": "568940000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "805761000", "currentAccountsPayable": "18897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138869000", "totalShareholderEquity": "352987000", "capitalLeaseObligations": "136247000", "otherCurrentLiabilities": "96342000", "totalCurrentLiabilities": "699022000", "otherNonCurrentLiabilities": "54655000", "totalNonCurrentLiabilities": "609741000", "cashAndShortTermInvestments": "44569000", "commonStockSharesOutstanding": "14540000", "intangibleAssetsExcludingGoodwill": "211173000", "cashAndCashEquivalentsAtCarryingValue": "44569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7970000", "profitLoss": "None", "dividendPayout": "3789000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-97223000", "operatingCashflow": "-110034000", "capitalExpenditures": "5352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31079000", "cashflowFromInvestment": "39807000", "stockBasedCompensation": "2392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364013000, "cost_of_revenue": 272570000, "gross_profit": 91443000, "research_and_development": 283000, "selling_general_admin": 79599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6718000, "depreciation_amortisation": 4905000, "ebitda": 11623000, "interest_expense": 16964000, "interest_income": null, "other_non_operating": null, "pretax_income": -10246000, "tax_provision": -2276000, "effective_tax_rate": null, "net_income": -7170000, "net_income_continuing_ops": -7970000, "net_income_to_common": -7170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44569000, "short_term_investments": null, "net_receivables": 51185000, "inventory": 706805000, "other_current_assets": null, "total_current_assets": 887312000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 211173000, "goodwill_and_intangibles": 547775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 805761000, "total_assets": 1693073000, "short_term_debt": 583783000, "accounts_payable": 18897000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699022000, "long_term_debt": 433682000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 609741000, "total_liabilities": 1308763000, "total_debt": 1017465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 158262000, "total_equity": 352987000, "shares_outstanding": 14540000, "operating_cash_flow": -110034000, "stock_based_compensation": 2392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39807000, "dividends_paid": 3789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31079000, "free_cash_flow": -104682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6718000", "ebitda": "11623000", "netIncome": "-7170000", "grossProfit": "91443000", "depreciation": "None", "totalRevenue": "364013000", "costOfRevenue": "272570000", "interestIncome": "None", "incomeBeforeTax": "-10246000", "interestExpense": "16964000", "operatingIncome": "6471000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2276000", "reportedCurrency": "USD", "netInterestIncome": "-16964000", "nonInterestIncome": "None", "operatingExpenses": "84972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "283000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4905000", "sellingGeneralAndAdministrative": "79599000", "netIncomeFromContinuingOperations": "-7970000" }, "balance": { "goodwill": "336602000", "inventory": "706805000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "1693073000", "longTermDebt": "433682000", "shortTermDebt": "583783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211173000", "reportedCurrency": "USD", "retainedEarnings": "158262000", "totalLiabilities": "1308763000", "otherCurrentAssets": "84753000", "totalCurrentAssets": "887312000", "currentLongTermDebt": "568940000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "805761000", "currentAccountsPayable": "18897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138869000", "totalShareholderEquity": "352987000", "capitalLeaseObligations": "136247000", "otherCurrentLiabilities": "96342000", "totalCurrentLiabilities": "699022000", "otherNonCurrentLiabilities": "54655000", "totalNonCurrentLiabilities": "609741000", "cashAndShortTermInvestments": "44569000", "commonStockSharesOutstanding": "14540000", "intangibleAssetsExcludingGoodwill": "211173000", "cashAndCashEquivalentsAtCarryingValue": "44569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7970000", "profitLoss": "None", "dividendPayout": "3789000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-97223000", "operatingCashflow": "-110034000", "capitalExpenditures": "5352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31079000", "cashflowFromInvestment": "39807000", "stockBasedCompensation": "2392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4905000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 450981000, "cost_of_revenue": 331974000, "gross_profit": 119007000, "ebit": 27767000, "ebitda": 32743000, "pretax_income": -135542000, "tax_provision": -24676000, "net_income": -98866000, "net_income_to_common": -98866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84648000, "total_current_assets": 881899000, "total_assets": 1689159000, "short_term_debt": 532916000, "long_term_debt": 428439000, "total_debt": 961355000, "total_liabilities": 1275081000, "total_equity": 358609000, "shares_outstanding": 14360000, "goodwill_and_intangibles": 548926000 }, "cash_flow": { "operating_cash_flow": 4437000, "capital_expenditure": 5606000, "free_cash_flow": 10043000, "dividends_paid": 2990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139688, "ticker_id": 7513, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27767000", "ebitda": "32743000", "netIncome": "-98866000", "grossProfit": "119007000", "depreciation": "None", "totalRevenue": "450981000", "costOfRevenue": "331974000", "interestIncome": "None", "incomeBeforeTax": "-135542000", "interestExpense": "16685000", "operatingIncome": "-117439000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-24676000", "reportedCurrency": "USD", "netInterestIncome": "-16685000", "nonInterestIncome": "None", "operatingExpenses": "236446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10468000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4976000", "sellingGeneralAndAdministrative": "59852000", "netIncomeFromContinuingOperations": "-110866000" }, "balance": { "goodwill": "336602000", "inventory": "609616000", "commonStock": "158000", "currentDebt": "None", "investments": "None", "totalAssets": "1689159000", "longTermDebt": "428439000", "shortTermDebt": "532916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "212324000", "reportedCurrency": "USD", "retainedEarnings": "165432000", "totalLiabilities": "1275081000", "otherCurrentAssets": "70060000", "totalCurrentAssets": "881899000", "currentLongTermDebt": "518348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "807260000", "currentAccountsPayable": "27113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1084665000", "totalShareholderEquity": "358609000", "capitalLeaseObligations": "137878000", "otherCurrentLiabilities": "104249000", "totalCurrentLiabilities": "668951000", "otherNonCurrentLiabilities": "54381000", "totalNonCurrentLiabilities": "606130000", "cashAndShortTermInvestments": "84648000", "commonStockSharesOutstanding": "14360000", "intangibleAssetsExcludingGoodwill": "212324000", "cashAndCashEquivalentsAtCarryingValue": "84648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110866000", "profitLoss": "None", "dividendPayout": "2990000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-38563000", "operatingCashflow": "4437000", "capitalExpenditures": "5606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40565000", "cashflowFromInvestment": "-4848000", "stockBasedCompensation": "1777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450981000, "cost_of_revenue": 331974000, "gross_profit": 119007000, "research_and_development": 10468000, "selling_general_admin": 59852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27767000, "depreciation_amortisation": 4976000, "ebitda": 32743000, "interest_expense": 16685000, "interest_income": null, "other_non_operating": null, "pretax_income": -135542000, "tax_provision": -24676000, "effective_tax_rate": null, "net_income": -98866000, "net_income_continuing_ops": -110866000, "net_income_to_common": -98866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84648000, "short_term_investments": null, "net_receivables": 117575000, "inventory": 609616000, "other_current_assets": null, "total_current_assets": 881899000, "net_ppe": null, "goodwill": 336602000, "intangible_assets": 212324000, "goodwill_and_intangibles": 548926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 807260000, "total_assets": 1689159000, "short_term_debt": 532916000, "accounts_payable": 27113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 668951000, "long_term_debt": 428439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606130000, "total_liabilities": 1275081000, "total_debt": 961355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165432000, "total_equity": 358609000, "shares_outstanding": 14360000, "operating_cash_flow": 4437000, "stock_based_compensation": 1777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4848000, "dividends_paid": 2990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40565000, "free_cash_flow": 10043000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27767000", "ebitda": "32743000", "netIncome": "-98866000", "grossProfit": "119007000", "depreciation": "None", "totalRevenue": "450981000", "costOfRevenue": "331974000", "interestIncome": "None", "incomeBeforeTax": "-135542000", "interestExpense": "16685000", "operatingIncome": "-117439000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-24676000", "reportedCurrency": "USD", "netInterestIncome": "-16685000", "nonInterestIncome": "None", "operatingExpenses": "236446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10468000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4976000", "sellingGeneralAndAdministrative": "59852000", "netIncomeFromContinuingOperations": "-110866000" }, "balance": { "goodwill": "336602000", "inventory": "609616000", "commonStock": "158000", "currentDebt": "None", "investments": "None", "totalAssets": "1689159000", "longTermDebt": "428439000", "shortTermDebt": "532916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "212324000", "reportedCurrency": "USD", "retainedEarnings": "165432000", "totalLiabilities": "1275081000", "otherCurrentAssets": "70060000", "totalCurrentAssets": "881899000", "currentLongTermDebt": "518348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "807260000", "currentAccountsPayable": "27113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1084665000", "totalShareholderEquity": "358609000", "capitalLeaseObligations": "137878000", "otherCurrentLiabilities": "104249000", "totalCurrentLiabilities": "668951000", "otherNonCurrentLiabilities": "54381000", "totalNonCurrentLiabilities": "606130000", "cashAndShortTermInvestments": "84648000", "commonStockSharesOutstanding": "14360000", "intangibleAssetsExcludingGoodwill": "212324000", "cashAndCashEquivalentsAtCarryingValue": "84648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110866000", "profitLoss": "None", "dividendPayout": "2990000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-38563000", "operatingCashflow": "4437000", "capitalExpenditures": "5606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40565000", "cashflowFromInvestment": "-4848000", "stockBasedCompensation": "1777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7663000", "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": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "income_statement": { "revenue": 594339000, "cost_of_revenue": 434905000, "gross_profit": 159434000, "ebit": 60613000, "ebitda": 67197000, "pretax_income": 43206000, "tax_provision": 9916000, "net_income": 28570000, "net_income_to_common": 28570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45409000, "total_current_assets": 808465000, "total_assets": 1771317000, "short_term_debt": 482580000, "long_term_debt": 433889000, "total_debt": 916469000, "total_liabilities": 1249754000, "total_equity": 451130000, "shares_outstanding": 14675000, "goodwill_and_intangibles": 704245000 }, "cash_flow": { "operating_cash_flow": 35062000, "capital_expenditure": 6413000, "free_cash_flow": 41475000, "dividends_paid": 222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139690, "ticker_id": 7513, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:28.624162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60613000", "ebitda": "67197000", "netIncome": "28570000", "grossProfit": "159434000", "depreciation": "None", "totalRevenue": "594339000", "costOfRevenue": "434905000", "interestIncome": "None", "incomeBeforeTax": "43206000", "interestExpense": "16513000", "operatingIncome": "60080000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9916000", "reportedCurrency": "USD", "netInterestIncome": "-16513000", "nonInterestIncome": "None", "operatingExpenses": "99354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-361000", "costofGoodsAndServicesSold": "434905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6584000", "sellingGeneralAndAdministrative": "92938000", "netIncomeFromContinuingOperations": "33290000" }, "balance": { "goodwill": "397469000", "inventory": "572932000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "1771317000", "longTermDebt": "433889000", "shortTermDebt": "482580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "306776000", "reportedCurrency": "USD", "retainedEarnings": "264325000", "totalLiabilities": "1249754000", "otherCurrentAssets": "91352000", "totalCurrentAssets": "808465000", "currentLongTermDebt": "468666000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "962852000", "currentAccountsPayable": "40096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118965000", "shortLongTermDebtTotal": "1032026000", "totalShareholderEquity": "451130000", "capitalLeaseObligations": "129471000", "otherCurrentLiabilities": "120044000", "totalCurrentLiabilities": "642720000", "otherNonCurrentLiabilities": "57588000", "totalNonCurrentLiabilities": "607034000", "cashAndShortTermInvestments": "45409000", "commonStockSharesOutstanding": "14675000", "intangibleAssetsExcludingGoodwill": "306776000", "cashAndCashEquivalentsAtCarryingValue": "45409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33290000", "profitLoss": "None", "dividendPayout": "222000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "20428000", "operatingCashflow": "35062000", "capitalExpenditures": "6413000", "changeInReceivables": "-12932000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47205000", "cashflowFromInvestment": "-6374000", "stockBasedCompensation": "2122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18517000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 594339000, "cost_of_revenue": 434905000, "gross_profit": 159434000, "research_and_development": null, "selling_general_admin": 92938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60613000, "depreciation_amortisation": 6584000, "ebitda": 67197000, "interest_expense": 16513000, "interest_income": null, "other_non_operating": null, "pretax_income": 43206000, "tax_provision": 9916000, "effective_tax_rate": null, "net_income": 28570000, "net_income_continuing_ops": 33290000, "net_income_to_common": 28570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45409000, "short_term_investments": null, "net_receivables": 98772000, "inventory": 572932000, "other_current_assets": null, "total_current_assets": 808465000, "net_ppe": null, "goodwill": 397469000, "intangible_assets": 306776000, "goodwill_and_intangibles": 704245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 962852000, "total_assets": 1771317000, "short_term_debt": 482580000, "accounts_payable": 40096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 642720000, "long_term_debt": 433889000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 607034000, "total_liabilities": 1249754000, "total_debt": 916469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 264325000, "total_equity": 451130000, "shares_outstanding": 14675000, "operating_cash_flow": 35062000, "stock_based_compensation": 2122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6413000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6374000, "dividends_paid": 222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47205000, "free_cash_flow": 41475000, "net_change_in_cash": -18517000 }, "raw_data": { "income": { "ebit": "60613000", "ebitda": "67197000", "netIncome": "28570000", "grossProfit": "159434000", "depreciation": "None", "totalRevenue": "594339000", "costOfRevenue": "434905000", "interestIncome": "None", "incomeBeforeTax": "43206000", "interestExpense": "16513000", "operatingIncome": "60080000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9916000", "reportedCurrency": "USD", "netInterestIncome": "-16513000", "nonInterestIncome": "None", "operatingExpenses": "99354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-361000", "costofGoodsAndServicesSold": "434905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6584000", "sellingGeneralAndAdministrative": "92938000", "netIncomeFromContinuingOperations": "33290000" }, "balance": { "goodwill": "397469000", "inventory": "572932000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "1771317000", "longTermDebt": "433889000", "shortTermDebt": "482580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "306776000", "reportedCurrency": "USD", "retainedEarnings": "264325000", "totalLiabilities": "1249754000", "otherCurrentAssets": "91352000", "totalCurrentAssets": "808465000", "currentLongTermDebt": "468666000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "962852000", "currentAccountsPayable": "40096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118965000", "shortLongTermDebtTotal": "1032026000", "totalShareholderEquity": "451130000", "capitalLeaseObligations": "129471000", "otherCurrentLiabilities": "120044000", "totalCurrentLiabilities": "642720000", "otherNonCurrentLiabilities": "57588000", "totalNonCurrentLiabilities": "607034000", "cashAndShortTermInvestments": "45409000", "commonStockSharesOutstanding": "14675000", "intangibleAssetsExcludingGoodwill": "306776000", "cashAndCashEquivalentsAtCarryingValue": "45409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33290000", "profitLoss": "None", "dividendPayout": "222000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "20428000", "operatingCashflow": "35062000", "capitalExpenditures": "6413000", "changeInReceivables": "-12932000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47205000", "cashflowFromInvestment": "-6374000", "stockBasedCompensation": "2122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18517000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "2025-09-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }