{ "ticker": { "uuid": "8819cb4c-2e3f-4084-a430-7db0612a0bb5", "symbol": "VTOL", "name": "Bristow Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/8819cb4c-2e3f-4084-a430-7db0612a0bb5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8819cb4c-2e3f-4084-a430-7db0612a0bb5/" }, "ticker_metadata": { "id": 4292, "uuid": "8819cb4c-2e3f-4084-a430-7db0612a0bb5", "symbol": "VTOL", "name": "Bristow Group Inc", "asset_type": "equity", "market_cap": 1232786000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Bristow Group Inc. provides aviation services to independent, national and integrated offshore energy companies in the United States. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8819cb4c-2e3f-4084-a430-7db0612a0bb5", "symbol": "VTOL", "name": "Bristow Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/8819cb4c-2e3f-4084-a430-7db0612a0bb5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8819cb4c-2e3f-4084-a430-7db0612a0bb5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.93, "quality": 0.72, "momentum": 0.81, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 41.64, "market_cap": 1251781680, "pe_ratio": 10.902, "earnings_yield": 0.0917, "ebitda_to_ev": 0.1327, "shareholder_yield": 0, "roe": 0.1084, "piotroski_f_score": 6, "momentum_12_1": 0.3966, "volatility_252d": 0.331 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.015721+00:00", "batch_id": "" }, "size": { "price_close": 41.64, "market_cap": 1251781680, "market_cap_usd": 1251781680, "enterprise_value": 1736554680, "shares_outstanding": 30062000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.902, "pb_ratio": 1.1821, "ptbv_ratio": 1.1963, "ps_ratio": 0.8189, "pcf_ratio": 6.5703, "pfcf_ratio": 3.89, "ev_ebitda": 7.5378, "ev_ebit": 12.0271, "ev_sales": 1.136, "ev_fcf": 5.3964, "earnings_yield": 0.0917, "fcf_yield": 0.1853, "price_to_sales": 0.8189, "price_to_book": 1.1821, "price_to_cashflow": 6.5703, "ebitda_to_ev": 0.1327, "sales_yield": 0.8803 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4298, "operating_margin": 0.0945, "net_margin": 0.0751, "ebitda_margin": 0.1507, "fcf_margin": 0.2105, "roe": 0.1084, "roa": 0.0477, "roic": 0.0827, "roc_greenblatt": null, "asset_turnover": 0.6356, "cash_conversion": 2.8026, "accruals_ratio": -0.0315, "sbc_to_revenue": 0.0113, "piotroski_f_score": 6, "altman_z_score": 1.8656, "earnings_stability_5y": 0.3919, "revenue_stability_5y": 0.1045, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2731, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2714, "net_debt_to_ebitda": 2.1042, "debt_to_assets": 0.3448, "interest_coverage": 3.2634, "current_ratio": 2.1543, "quick_ratio": 1.793, "net_debt": 484773000, "local_beta": 0.0001, "volatility_252d": 0.331, "volatility_60d": 0.7014, "max_drawdown_12m": -0.1609, "risk_adjusted_momentum": 1.1981 }, "growth": { "revenue_growth_1y": 0.0587, "revenue_growth_3y_cagr": 0.0755, "revenue_growth_5y_cagr": 0.0553, "eps_growth_1y": -0.0063, "eps_growth_3y_cagr": 1.4105, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1812, "book_value_growth_1y": 0.1721, "revenue_growth": 0.0587, "earnings_growth": -0.0063 }, "momentum": { "price_return_1m": -0.0141, "price_return_3m": -0.0609, "price_return_6m": 0.1432, "price_return_9m": 0.1075, "price_return_12m": 0.3769, "price_return_12m_ex1m": 0.3966, "momentum_6m": 0.1432, "momentum_12m": 0.3769, "momentum_12_1": 0.3966, "distance_from_52w_high": -0.1609, "distance_from_52w_low": 0.2643, "relative_strength": 0.2769 }, "raw_ttm": { "revenue_ttm": 1528687000, "gross_profit_ttm": 656997000, "ebit_ttm": 144387000, "ebitda_ttm": 230379000, "net_income_ttm": 114821000, "eps_diluted_ttm": 3.8195, "operating_cash_flow_ttm": 190521000, "capital_expenditure_ttm": 131275000, "fcf_ttm": 321796000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44244000, "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_current_liabilities": 367441000, "net_ppe": null, "total_assets": 2405284000, "total_debt": 829298000, "total_equity": 1058990000, "net_working_capital": 181507000, "book_value_per_share": 35.2269, "retained_earnings": 451024000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1046366000, "tangible_book_per_share": 34.8069 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 23, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 23, "rank_pcf": 25, "rank_ev_ebitda": 23, "rank_ev_ebit": 48, "rank_earnings_yield": 23, "rank_fcf_yield": 18, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 41, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 53, "rank_fcf_margin": 45, "rank_piotroski": 34, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 29 }, "composites": { "value_composite": 7, "quality_composite": 28, "momentum_composite": 19, "growth_composite": 74, "yield_composite": 89, "svqf_composite": 12, "vc1_composite": 8, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.8183, "os_score": 0.96, "value_percentile": 0.93, "quality_percentile": 0.72, "momentum_percentile": 0.81, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3700, "ticker_id": 4292, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.015721+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.64, "market_cap": 1251781680, "market_cap_usd": 1251781680, "enterprise_value": 1736554680, "shares_outstanding": 30062000, "fx_rate_to_usd": null, "pe_ratio": 10.90202733, "pb_ratio": 1.18205241, "ptbv_ratio": 1.19631341, "ps_ratio": 0.81886068, "pcf_ratio": 6.57030816, "pfcf_ratio": 3.88998521, "ev_ebitda": 7.53781673, "ev_ebit": 12.02708471, "ev_sales": 1.13597792, "ev_fcf": 5.39644582, "earnings_yield": 0.09172606, "fcf_yield": 0.18530715, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42977863, "operating_margin": 0.09445164, "net_margin": 0.07511086, "ebitda_margin": 0.15070384, "fcf_margin": 0.21050483, "roe": 0.10842501, "roa": 0.04773698, "roic": 0.08266022, "roc_greenblatt": null, "asset_turnover": 0.63555364, "cash_conversion": 2.80258838, "accruals_ratio": -0.03147237, "sbc_to_revenue": 0.01131363, "debt_to_equity": 1.27141616, "net_debt_to_ebitda": 2.10424127, "debt_to_assets": 0.34478174, "interest_coverage": 3.26342555, "current_ratio": 2.15430777, "quick_ratio": 1.79297629, "net_debt": 484773000, "revenue_growth_1y": 0.05870616, "revenue_growth_3y_cagr": 0.07549396, "revenue_growth_5y_cagr": 0.05526254, "eps_growth_1y": -0.00631756, "eps_growth_3y_cagr": 1.41054074, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.18124108, "book_value_growth_1y": 0.17209926, "piotroski_f_score": 6, "altman_z_score": 1.86560102, "earnings_stability_5y": 0.391946, "revenue_stability_5y": 0.104471, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01408317, "price_return_3m": -0.06085921, "price_return_6m": 0.14316776, "price_return_9m": 0.10749983, "price_return_12m": 0.37691127, "price_return_12m_ex1m": 0.39657955, "distance_from_52w_high": -0.16087129, "distance_from_52w_low": 0.26428162, "relative_strength": 0.27694769, "local_beta": 0.0001, "volatility_252d": 0.331008, "volatility_60d": 0.701449, "max_drawdown_12m": -0.16087129, "revenue_ttm": 1528687000, "gross_profit_ttm": 656997000, "ebit_ttm": 144387000, "ebitda_ttm": 230379000, "net_income_ttm": 114821000, "eps_diluted_ttm": 3.81947309, "operating_cash_flow_ttm": 190521000, "capital_expenditure_ttm": 131275000, "fcf_ttm": 321796000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44244000, "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_current_liabilities": 367441000, "net_ppe": null, "total_assets": 2405284000, "total_debt": 829298000, "total_equity": 1058990000, "net_working_capital": 181507000, "book_value_per_share": 35.22686448, "retained_earnings": 451024000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1046366000, "tangible_book_per_share": 34.80693234, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 23, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 23, "rank_pcf": 25, "rank_ev_ebitda": 23, "rank_ev_ebit": 48, "rank_earnings_yield": 23, "rank_fcf_yield": 18, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 41, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 53, "rank_fcf_margin": 45, "rank_piotroski": 34, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 29, "value_composite": 7, "quality_composite": 28, "momentum_composite": 19, "growth_composite": 74, "yield_composite": 89, "svqf_composite": 12, "vc1_composite": 8, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 18, "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": 41.64, "os": 0.96, "value": 0.93, "quality": 0.72, "momentum": 0.81, "confidence": 1, "coverage": 1, "pe_ratio": 10.902, "earnings_yield": 0.0917, "shareholder_yield": 0, "roe": 0.1084, "momentum_12_1": 0.3966, "complete_fields": { "id": 3700, "ticker_id": 4292, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.015721+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.64, "market_cap": 1251781680, "market_cap_usd": 1251781680, "enterprise_value": 1736554680, "shares_outstanding": 30062000, "fx_rate_to_usd": null, "pe_ratio": 10.90202733, "pb_ratio": 1.18205241, "ptbv_ratio": 1.19631341, "ps_ratio": 0.81886068, "pcf_ratio": 6.57030816, "pfcf_ratio": 3.88998521, "ev_ebitda": 7.53781673, "ev_ebit": 12.02708471, "ev_sales": 1.13597792, "ev_fcf": 5.39644582, "earnings_yield": 0.09172606, "fcf_yield": 0.18530715, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42977863, "operating_margin": 0.09445164, "net_margin": 0.07511086, "ebitda_margin": 0.15070384, "fcf_margin": 0.21050483, "roe": 0.10842501, "roa": 0.04773698, "roic": 0.08266022, "roc_greenblatt": null, "asset_turnover": 0.63555364, "cash_conversion": 2.80258838, "accruals_ratio": -0.03147237, "sbc_to_revenue": 0.01131363, "debt_to_equity": 1.27141616, "net_debt_to_ebitda": 2.10424127, "debt_to_assets": 0.34478174, "interest_coverage": 3.26342555, "current_ratio": 2.15430777, "quick_ratio": 1.79297629, "net_debt": 484773000, "revenue_growth_1y": 0.05870616, "revenue_growth_3y_cagr": 0.07549396, "revenue_growth_5y_cagr": 0.05526254, "eps_growth_1y": -0.00631756, "eps_growth_3y_cagr": 1.41054074, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.18124108, "book_value_growth_1y": 0.17209926, "piotroski_f_score": 6, "altman_z_score": 1.86560102, "earnings_stability_5y": 0.391946, "revenue_stability_5y": 0.104471, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01408317, "price_return_3m": -0.06085921, "price_return_6m": 0.14316776, "price_return_9m": 0.10749983, "price_return_12m": 0.37691127, "price_return_12m_ex1m": 0.39657955, "distance_from_52w_high": -0.16087129, "distance_from_52w_low": 0.26428162, "relative_strength": 0.27694769, "local_beta": 0.0001, "volatility_252d": 0.331008, "volatility_60d": 0.701449, "max_drawdown_12m": -0.16087129, "revenue_ttm": 1528687000, "gross_profit_ttm": 656997000, "ebit_ttm": 144387000, "ebitda_ttm": 230379000, "net_income_ttm": 114821000, "eps_diluted_ttm": 3.81947309, "operating_cash_flow_ttm": 190521000, "capital_expenditure_ttm": 131275000, "fcf_ttm": 321796000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44244000, "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_current_liabilities": 367441000, "net_ppe": null, "total_assets": 2405284000, "total_debt": 829298000, "total_equity": 1058990000, "net_working_capital": 181507000, "book_value_per_share": 35.22686448, "retained_earnings": 451024000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1046366000, "tangible_book_per_share": 34.80693234, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 23, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 23, "rank_pcf": 25, "rank_ev_ebitda": 23, "rank_ev_ebit": 48, "rank_earnings_yield": 23, "rank_fcf_yield": 18, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 41, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 53, "rank_fcf_margin": 45, "rank_piotroski": 34, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 29, "value_composite": 7, "quality_composite": 28, "momentum_composite": 19, "growth_composite": 74, "yield_composite": 89, "svqf_composite": 12, "vc1_composite": 8, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 1490512000, "cost_of_revenue": 1172548000, "gross_profit": 317964000, "ebit": 143843000, "ebitda": 214112000, "pretax_income": 151236000, "tax_provision": 21809000, "net_income": 129074000, "net_income_to_common": 129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 748492000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 198168000, "capital_expenditure": 142021000, "free_cash_flow": 340189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351591, "ticker_id": 4292, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143843000", "ebitda": "214112000", "netIncome": "129074000", "grossProfit": "317964000", "depreciation": "None", "totalRevenue": "1490512000", "costOfRevenue": "1172548000", "interestIncome": "9354000", "incomeBeforeTax": "151236000", "interestExpense": "39918000", "operatingIncome": "143843000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21809000", "reportedCurrency": "USD", "netInterestIncome": "-30564000", "nonInterestIncome": "None", "operatingExpenses": "174121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1172548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70269000", "sellingGeneralAndAdministrative": "174121000", "netIncomeFromContinuingOperations": "129427000" }, "balance": { "goodwill": "None", "inventory": "132727000", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "2311261000", "longTermDebt": "643511000", "shortTermDebt": "104981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12624000", "reportedCurrency": "USD", "retainedEarnings": "441739000", "totalLiabilities": "1251638000", "otherCurrentAssets": "50828000", "totalCurrentAssets": "694288000", "currentLongTermDebt": "27943000", "longTermInvestments": "23852000", "shortTermInvestments": "None", "currentNetReceivables": "217102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616973000", "currentAccountsPayable": "86286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "913036000", "totalShareholderEquity": "1059705000", "capitalLeaseObligations": "241582000", "otherCurrentLiabilities": "128764000", "totalCurrentLiabilities": "365230000", "otherNonCurrentLiabilities": "31782000", "totalNonCurrentLiabilities": "886408000", "cashAndShortTermInvestments": "293631000", "commonStockSharesOutstanding": "29963000", "intangibleAssetsExcludingGoodwill": "12624000", "cashAndCashEquivalentsAtCarryingValue": "293631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129074000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-99773000", "operatingCashflow": "198168000", "capitalExpenditures": "142021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65807000", "cashflowFromInvestment": "-87327000", "stockBasedCompensation": "16895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1490512000, "cost_of_revenue": 1172548000, "gross_profit": 317964000, "research_and_development": null, "selling_general_admin": 174121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143843000, "depreciation_amortisation": 70269000, "ebitda": 214112000, "interest_expense": 39918000, "interest_income": null, "other_non_operating": null, "pretax_income": 151236000, "tax_provision": 21809000, "effective_tax_rate": null, "net_income": 129074000, "net_income_continuing_ops": 129427000, "net_income_to_common": 129074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293631000, "short_term_investments": null, "net_receivables": 217102000, "inventory": 132727000, "other_current_assets": null, "total_current_assets": 694288000, "net_ppe": null, "goodwill": null, "intangible_assets": 12624000, "goodwill_and_intangibles": 12624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1616973000, "total_assets": 2311261000, "short_term_debt": 104981000, "accounts_payable": 86286000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365230000, "long_term_debt": 643511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 886408000, "total_liabilities": 1251638000, "total_debt": 748492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 441739000, "total_equity": 1059705000, "shares_outstanding": 29963000, "operating_cash_flow": 198168000, "stock_based_compensation": 16895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65807000, "free_cash_flow": 340189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143843000", "ebitda": "214112000", "netIncome": "129074000", "grossProfit": "317964000", "depreciation": "None", "totalRevenue": "1490512000", "costOfRevenue": "1172548000", "interestIncome": "9354000", "incomeBeforeTax": "151236000", "interestExpense": "39918000", "operatingIncome": "143843000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21809000", "reportedCurrency": "USD", "netInterestIncome": "-30564000", "nonInterestIncome": "None", "operatingExpenses": "174121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1172548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70269000", "sellingGeneralAndAdministrative": "174121000", "netIncomeFromContinuingOperations": "129427000" }, "balance": { "goodwill": "None", "inventory": "132727000", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "2311261000", "longTermDebt": "643511000", "shortTermDebt": "104981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12624000", "reportedCurrency": "USD", "retainedEarnings": "441739000", "totalLiabilities": "1251638000", "otherCurrentAssets": "50828000", "totalCurrentAssets": "694288000", "currentLongTermDebt": "27943000", "longTermInvestments": "23852000", "shortTermInvestments": "None", "currentNetReceivables": "217102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616973000", "currentAccountsPayable": "86286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "913036000", "totalShareholderEquity": "1059705000", "capitalLeaseObligations": "241582000", "otherCurrentLiabilities": "128764000", "totalCurrentLiabilities": "365230000", "otherNonCurrentLiabilities": "31782000", "totalNonCurrentLiabilities": "886408000", "cashAndShortTermInvestments": "293631000", "commonStockSharesOutstanding": "29963000", "intangibleAssetsExcludingGoodwill": "12624000", "cashAndCashEquivalentsAtCarryingValue": "293631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129074000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-99773000", "operatingCashflow": "198168000", "capitalExpenditures": "142021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65807000", "cashflowFromInvestment": "-87327000", "stockBasedCompensation": "16895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 1415491000, "cost_of_revenue": 1017211000, "gross_profit": 398280000, "ebit": 146887000, "ebitda": 215174000, "pretax_income": 102063000, "tax_provision": 7193000, "net_income": 94797000, "net_income_to_common": 94797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247503000, "total_current_assets": 619458000, "total_assets": 2125246000, "short_term_debt": 96973000, "long_term_debt": 671169000, "total_debt": 768142000, "total_liabilities": 1233974000, "total_equity": 891707000, "shares_outstanding": 29552000, "goodwill_and_intangibles": 28942000 }, "cash_flow": { "operating_cash_flow": 177420000, "capital_expenditure": 255393000, "free_cash_flow": 432813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351596, "ticker_id": 4292, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146887000", "ebitda": "215174000", "netIncome": "94797000", "grossProfit": "398280000", "depreciation": "None", "totalRevenue": "1415491000", "costOfRevenue": "1017211000", "interestIncome": "8901000", "incomeBeforeTax": "102063000", "interestExpense": "37581000", "operatingIncome": "132608000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7193000", "reportedCurrency": "USD", "netInterestIncome": "-28680000", "nonInterestIncome": "None", "operatingExpenses": "265672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1017211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68287000", "sellingGeneralAndAdministrative": "175550000", "netIncomeFromContinuingOperations": "94870000" }, "balance": { "goodwill": "None", "inventory": "114509000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2125246000", "longTermDebt": "671169000", "shortTermDebt": "96973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28942000", "reportedCurrency": "USD", "retainedEarnings": "312765000", "totalLiabilities": "1233974000", "otherCurrentAssets": "45856000", "totalCurrentAssets": "619458000", "currentLongTermDebt": "18614000", "longTermInvestments": "22424000", "shortTermInvestments": "None", "currentNetReceivables": "211590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1505788000", "currentAccountsPayable": "83462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "957091000", "totalShareholderEquity": "891707000", "capitalLeaseObligations": "267308000", "otherCurrentLiabilities": "114050000", "totalCurrentLiabilities": "325900000", "otherNonCurrentLiabilities": "8937000", "totalNonCurrentLiabilities": "908074000", "cashAndShortTermInvestments": "247503000", "commonStockSharesOutstanding": "29552000", "intangibleAssetsExcludingGoodwill": "28942000", "cashAndCashEquivalentsAtCarryingValue": "247503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-44724000", "operatingCashflow": "177420000", "capitalExpenditures": "255393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141104000", "cashflowFromInvestment": "-245954000", "stockBasedCompensation": "15792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1415491000, "cost_of_revenue": 1017211000, "gross_profit": 398280000, "research_and_development": null, "selling_general_admin": 175550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146887000, "depreciation_amortisation": 68287000, "ebitda": 215174000, "interest_expense": 37581000, "interest_income": null, "other_non_operating": null, "pretax_income": 102063000, "tax_provision": 7193000, "effective_tax_rate": null, "net_income": 94797000, "net_income_continuing_ops": 94870000, "net_income_to_common": 94797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247503000, "short_term_investments": null, "net_receivables": 211590000, "inventory": 114509000, "other_current_assets": null, "total_current_assets": 619458000, "net_ppe": null, "goodwill": null, "intangible_assets": 28942000, "goodwill_and_intangibles": 28942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1505788000, "total_assets": 2125246000, "short_term_debt": 96973000, "accounts_payable": 83462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325900000, "long_term_debt": 671169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 908074000, "total_liabilities": 1233974000, "total_debt": 768142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 312765000, "total_equity": 891707000, "shares_outstanding": 29552000, "operating_cash_flow": 177420000, "stock_based_compensation": 15792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 255393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -245954000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141104000, "free_cash_flow": 432813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146887000", "ebitda": "215174000", "netIncome": "94797000", "grossProfit": "398280000", "depreciation": "None", "totalRevenue": "1415491000", "costOfRevenue": "1017211000", "interestIncome": "8901000", "incomeBeforeTax": "102063000", "interestExpense": "37581000", "operatingIncome": "132608000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7193000", "reportedCurrency": "USD", "netInterestIncome": "-28680000", "nonInterestIncome": "None", "operatingExpenses": "265672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1017211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68287000", "sellingGeneralAndAdministrative": "175550000", "netIncomeFromContinuingOperations": "94870000" }, "balance": { "goodwill": "None", "inventory": "114509000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2125246000", "longTermDebt": "671169000", "shortTermDebt": "96973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28942000", "reportedCurrency": "USD", "retainedEarnings": "312765000", "totalLiabilities": "1233974000", "otherCurrentAssets": "45856000", "totalCurrentAssets": "619458000", "currentLongTermDebt": "18614000", "longTermInvestments": "22424000", "shortTermInvestments": "None", "currentNetReceivables": "211590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1505788000", "currentAccountsPayable": "83462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "957091000", "totalShareholderEquity": "891707000", "capitalLeaseObligations": "267308000", "otherCurrentLiabilities": "114050000", "totalCurrentLiabilities": "325900000", "otherNonCurrentLiabilities": "8937000", "totalNonCurrentLiabilities": "908074000", "cashAndShortTermInvestments": "247503000", "commonStockSharesOutstanding": "29552000", "intangibleAssetsExcludingGoodwill": "28942000", "cashAndCashEquivalentsAtCarryingValue": "247503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-44724000", "operatingCashflow": "177420000", "capitalExpenditures": "255393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141104000", "cashflowFromInvestment": "-245954000", "stockBasedCompensation": "15792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 1297429000, "cost_of_revenue": 966618000, "gross_profit": 330811000, "ebit": 70570000, "ebitda": 141176000, "pretax_income": 18012000, "tax_provision": 24932000, "net_income": -6780000, "net_income_to_common": -6780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180265000, "total_current_assets": 563583000, "total_assets": 1937278000, "short_term_debt": 88535000, "long_term_debt": 534823000, "total_debt": 623358000, "total_liabilities": 1114099000, "total_equity": 823687000, "shares_outstanding": 28139000, "goodwill_and_intangibles": 48443000 }, "cash_flow": { "operating_cash_flow": 32037000, "capital_expenditure": 81507000, "free_cash_flow": 113544000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351601, "ticker_id": 4292, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70570000", "ebitda": "141176000", "netIncome": "-6780000", "grossProfit": "330811000", "depreciation": "None", "totalRevenue": "1297429000", "costOfRevenue": "966618000", "interestIncome": "8646000", "incomeBeforeTax": "18012000", "interestExpense": "41417000", "operatingIncome": "60751000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24932000", "reportedCurrency": "USD", "netInterestIncome": "-32771000", "nonInterestIncome": "None", "operatingExpenses": "270060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "966618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70606000", "sellingGeneralAndAdministrative": "181745000", "netIncomeFromContinuingOperations": "-6920000" }, "balance": { "goodwill": "None", "inventory": "99863000", "commonStock": "311000", "currentDebt": "None", "investments": "None", "totalAssets": "1937278000", "longTermDebt": "534823000", "shortTermDebt": "88535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48443000", "reportedCurrency": "USD", "retainedEarnings": "217968000", "totalLiabilities": "1114099000", "otherCurrentAssets": "48835000", "totalCurrentAssets": "563583000", "currentLongTermDebt": "13247000", "longTermInvestments": "19890000", "shortTermInvestments": "None", "currentNetReceivables": "234620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1373695000", "currentAccountsPayable": "87885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "838315000", "totalShareholderEquity": "823687000", "capitalLeaseObligations": "290245000", "otherCurrentLiabilities": "104859000", "totalCurrentLiabilities": "309789000", "otherNonCurrentLiabilities": "11733000", "totalNonCurrentLiabilities": "804310000", "cashAndShortTermInvestments": "180265000", "commonStockSharesOutstanding": "28139000", "intangibleAssetsExcludingGoodwill": "48443000", "cashAndCashEquivalentsAtCarryingValue": "180265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6920000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-39848000", "operatingCashflow": "32037000", "capitalExpenditures": "81507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22035000", "cashflowFromInvestment": "-47319000", "stockBasedCompensation": "16459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1297429000, "cost_of_revenue": 966618000, "gross_profit": 330811000, "research_and_development": null, "selling_general_admin": 181745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70570000, "depreciation_amortisation": 70606000, "ebitda": 141176000, "interest_expense": 41417000, "interest_income": null, "other_non_operating": null, "pretax_income": 18012000, "tax_provision": 24932000, "effective_tax_rate": null, "net_income": -6780000, "net_income_continuing_ops": -6920000, "net_income_to_common": -6780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180265000, "short_term_investments": null, "net_receivables": 234620000, "inventory": 99863000, "other_current_assets": null, "total_current_assets": 563583000, "net_ppe": null, "goodwill": null, "intangible_assets": 48443000, "goodwill_and_intangibles": 48443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1373695000, "total_assets": 1937278000, "short_term_debt": 88535000, "accounts_payable": 87885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309789000, "long_term_debt": 534823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 804310000, "total_liabilities": 1114099000, "total_debt": 623358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217968000, "total_equity": 823687000, "shares_outstanding": 28139000, "operating_cash_flow": 32037000, "stock_based_compensation": 16459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81507000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22035000, "free_cash_flow": 113544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70570000", "ebitda": "141176000", "netIncome": "-6780000", "grossProfit": "330811000", "depreciation": "None", "totalRevenue": "1297429000", "costOfRevenue": "966618000", "interestIncome": "8646000", "incomeBeforeTax": "18012000", "interestExpense": "41417000", "operatingIncome": "60751000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24932000", "reportedCurrency": "USD", "netInterestIncome": "-32771000", "nonInterestIncome": "None", "operatingExpenses": "270060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "966618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70606000", "sellingGeneralAndAdministrative": "181745000", "netIncomeFromContinuingOperations": "-6920000" }, "balance": { "goodwill": "None", "inventory": "99863000", "commonStock": "311000", "currentDebt": "None", "investments": "None", "totalAssets": "1937278000", "longTermDebt": "534823000", "shortTermDebt": "88535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48443000", "reportedCurrency": "USD", "retainedEarnings": "217968000", "totalLiabilities": "1114099000", "otherCurrentAssets": "48835000", "totalCurrentAssets": "563583000", "currentLongTermDebt": "13247000", "longTermInvestments": "19890000", "shortTermInvestments": "None", "currentNetReceivables": "234620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1373695000", "currentAccountsPayable": "87885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "838315000", "totalShareholderEquity": "823687000", "capitalLeaseObligations": "290245000", "otherCurrentLiabilities": "104859000", "totalCurrentLiabilities": "309789000", "otherNonCurrentLiabilities": "11733000", "totalNonCurrentLiabilities": "804310000", "cashAndShortTermInvestments": "180265000", "commonStockSharesOutstanding": "28139000", "intangibleAssetsExcludingGoodwill": "48443000", "cashAndCashEquivalentsAtCarryingValue": "180265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6920000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-39848000", "operatingCashflow": "32037000", "capitalExpenditures": "81507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22035000", "cashflowFromInvestment": "-47319000", "stockBasedCompensation": "16459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 1198151000, "cost_of_revenue": 919273000, "gross_profit": 278878000, "ebit": 47092000, "ebitda": 116666000, "pretax_income": 19963000, "tax_provision": 10754000, "net_income": 9215000, "net_income_to_common": 9215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163683000, "total_current_assets": 493125000, "total_assets": 1812001000, "short_term_debt": 87917000, "long_term_debt": null, "total_debt": 87917000, "total_liabilities": 1025062000, "total_equity": 787307000, "shares_outstanding": 28574000, "goodwill_and_intangibles": 65815000 }, "cash_flow": { "operating_cash_flow": -14126000, "capital_expenditure": 49574000, "free_cash_flow": 35448000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351606, "ticker_id": 4292, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47092000", "ebitda": "116666000", "netIncome": "9215000", "grossProfit": "278878000", "depreciation": "None", "totalRevenue": "1198151000", "costOfRevenue": "919273000", "interestIncome": "None", "incomeBeforeTax": "19963000", "interestExpense": "40942564", "operatingIncome": "25999000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10754000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "252879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "919273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69574000", "sellingGeneralAndAdministrative": "164685000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "81886000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "1812001000", "longTermDebt": "None", "shortTermDebt": "87917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "65815000", "reportedCurrency": "USD", "retainedEarnings": "224748000", "totalLiabilities": "1025062000", "otherCurrentAssets": "32425000", "totalCurrentAssets": "493125000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "215131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1318876000", "currentAccountsPayable": "89610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1156228000", "shortLongTermDebtTotal": "753637000", "totalShareholderEquity": "787307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87112000", "totalCurrentLiabilities": "285590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "739472000", "cashAndShortTermInvestments": "163683000", "commonStockSharesOutstanding": "28574000", "intangibleAssetsExcludingGoodwill": "65815000", "cashAndCashEquivalentsAtCarryingValue": "163683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18037288", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-82138646", "operatingCashflow": "-14126000", "capitalExpenditures": "49574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19910000", "cashflowFromInvestment": "-44142000", "stockBasedCompensation": "13227997", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79755800", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1198151000, "cost_of_revenue": 919273000, "gross_profit": 278878000, "research_and_development": null, "selling_general_admin": 164685000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47092000, "depreciation_amortisation": 69574000, "ebitda": 116666000, "interest_expense": 40942564, "interest_income": null, "other_non_operating": null, "pretax_income": 19963000, "tax_provision": 10754000, "effective_tax_rate": null, "net_income": 9215000, "net_income_continuing_ops": null, "net_income_to_common": 9215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163683000, "short_term_investments": null, "net_receivables": 215131000, "inventory": 81886000, "other_current_assets": null, "total_current_assets": 493125000, "net_ppe": null, "goodwill": null, "intangible_assets": 65815000, "goodwill_and_intangibles": 65815000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1318876000, "total_assets": 1812001000, "short_term_debt": 87917000, "accounts_payable": 89610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285590000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 739472000, "total_liabilities": 1025062000, "total_debt": 87917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 224748000, "total_equity": 787307000, "shares_outstanding": 28574000, "operating_cash_flow": -14126000, "stock_based_compensation": 13227997, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19910000, "free_cash_flow": 35448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47092000", "ebitda": "116666000", "netIncome": "9215000", "grossProfit": "278878000", "depreciation": "None", "totalRevenue": "1198151000", "costOfRevenue": "919273000", "interestIncome": "None", "incomeBeforeTax": "19963000", "interestExpense": "40942564", "operatingIncome": "25999000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10754000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "252879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "919273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69574000", "sellingGeneralAndAdministrative": "164685000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "81886000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "1812001000", "longTermDebt": "None", "shortTermDebt": "87917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "65815000", "reportedCurrency": "USD", "retainedEarnings": "224748000", "totalLiabilities": "1025062000", "otherCurrentAssets": "32425000", "totalCurrentAssets": "493125000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "215131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1318876000", "currentAccountsPayable": "89610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1156228000", "shortLongTermDebtTotal": "753637000", "totalShareholderEquity": "787307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87112000", "totalCurrentLiabilities": "285590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "739472000", "cashAndShortTermInvestments": "163683000", "commonStockSharesOutstanding": "28574000", "intangibleAssetsExcludingGoodwill": "65815000", "cashAndCashEquivalentsAtCarryingValue": "163683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18037288", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-82138646", "operatingCashflow": "-14126000", "capitalExpenditures": "49574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19910000", "cashflowFromInvestment": "-44142000", "stockBasedCompensation": "13227997", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79755800", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 1185204000, "cost_of_revenue": 993395000, "gross_profit": 191809000, "ebit": 37102000, "ebitda": 124338000, "pretax_income": -4419000, "tax_provision": 11294000, "net_income": -15791000, "net_income_to_common": -15791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263769000, "total_current_assets": 579885000, "total_assets": 1824279000, "short_term_debt": 82625000, "long_term_debt": 512909000, "total_debt": 595534000, "total_liabilities": 988911000, "total_equity": 835815000, "shares_outstanding": 28533000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 123854000, "capital_expenditure": 31068000, "free_cash_flow": 154922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351611, "ticker_id": 4292, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37102000", "ebitda": "124338000", "netIncome": "-15791000", "grossProfit": "191809000", "depreciation": "None", "totalRevenue": "1185204000", "costOfRevenue": "993395000", "interestIncome": "161000", "incomeBeforeTax": "-4419000", "interestExpense": "41521000", "operatingIncome": "1183000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11294000", "reportedCurrency": "USD", "netInterestIncome": "-41360000", "nonInterestIncome": "None", "operatingExpenses": "190626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "993395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87236000", "sellingGeneralAndAdministrative": "159062000", "netIncomeFromContinuingOperations": "-15713000" }, "balance": { "goodwill": "None", "inventory": "81674000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "1824279000", "longTermDebt": "512909000", "shortTermDebt": "82625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "211220000", "totalLiabilities": "988911000", "otherCurrentAssets": "30671000", "totalCurrentAssets": "579885000", "currentLongTermDebt": "12759000", "longTermInvestments": "17585000", "shortTermInvestments": "None", "currentNetReceivables": "203771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244394000", "currentAccountsPayable": "63497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1136113000", "shortLongTermDebtTotal": "720975000", "totalShareholderEquity": "835815000", "capitalLeaseObligations": "195307000", "otherCurrentLiabilities": "113062000", "totalCurrentLiabilities": "287755000", "otherNonCurrentLiabilities": "4825000", "totalNonCurrentLiabilities": "701156000", "cashAndShortTermInvestments": "263769000", "commonStockSharesOutstanding": "28533000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "263769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "15916000", "operatingCashflow": "123854000", "capitalExpenditures": "31068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63483000", "cashflowFromInvestment": "-17370000", "stockBasedCompensation": "11686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41158000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1185204000, "cost_of_revenue": 993395000, "gross_profit": 191809000, "research_and_development": null, "selling_general_admin": 159062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37102000, "depreciation_amortisation": 87236000, "ebitda": 124338000, "interest_expense": 41521000, "interest_income": null, "other_non_operating": null, "pretax_income": -4419000, "tax_provision": 11294000, "effective_tax_rate": null, "net_income": -15791000, "net_income_continuing_ops": -15713000, "net_income_to_common": -15791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263769000, "short_term_investments": null, "net_receivables": 203771000, "inventory": 81674000, "other_current_assets": null, "total_current_assets": 579885000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1244394000, "total_assets": 1824279000, "short_term_debt": 82625000, "accounts_payable": 63497000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287755000, "long_term_debt": 512909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 701156000, "total_liabilities": 988911000, "total_debt": 595534000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 211220000, "total_equity": 835815000, "shares_outstanding": 28533000, "operating_cash_flow": 123854000, "stock_based_compensation": 11686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31068000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17370000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63483000, "free_cash_flow": 154922000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37102000", "ebitda": "124338000", "netIncome": "-15791000", "grossProfit": "191809000", "depreciation": "None", "totalRevenue": "1185204000", "costOfRevenue": "993395000", "interestIncome": "161000", "incomeBeforeTax": "-4419000", "interestExpense": "41521000", "operatingIncome": "1183000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11294000", "reportedCurrency": "USD", "netInterestIncome": "-41360000", "nonInterestIncome": "None", "operatingExpenses": "190626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "993395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87236000", "sellingGeneralAndAdministrative": "159062000", "netIncomeFromContinuingOperations": "-15713000" }, "balance": { "goodwill": "None", "inventory": "81674000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "1824279000", "longTermDebt": "512909000", "shortTermDebt": "82625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "211220000", "totalLiabilities": "988911000", "otherCurrentAssets": "30671000", "totalCurrentAssets": "579885000", "currentLongTermDebt": "12759000", "longTermInvestments": "17585000", "shortTermInvestments": "None", "currentNetReceivables": "203771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244394000", "currentAccountsPayable": "63497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1136113000", "shortLongTermDebtTotal": "720975000", "totalShareholderEquity": "835815000", "capitalLeaseObligations": "195307000", "otherCurrentLiabilities": "113062000", "totalCurrentLiabilities": "287755000", "otherNonCurrentLiabilities": "4825000", "totalNonCurrentLiabilities": "701156000", "cashAndShortTermInvestments": "263769000", "commonStockSharesOutstanding": "28533000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "263769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "15916000", "operatingCashflow": "123854000", "capitalExpenditures": "31068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63483000", "cashflowFromInvestment": "-17370000", "stockBasedCompensation": "11686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41158000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 1139024000, "cost_of_revenue": 851173000, "gross_profit": 287851000, "ebit": 68589000, "ebitda": 159053000, "pretax_income": -56640000, "tax_provision": -355000, "net_income": -56094000, "net_income_to_common": -56094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228010000, "total_current_assets": 585748000, "total_assets": 1992270000, "short_term_debt": 93874000, "long_term_debt": 527528000, "total_debt": 621402000, "total_liabilities": 1093627000, "total_equity": 897613000, "shares_outstanding": 31675938, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96845000, "capital_expenditure": 14844000, "free_cash_flow": 111689000, "dividends_paid": 3549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351616, "ticker_id": 4292, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68589000", "ebitda": "159053000", "netIncome": "-56094000", "grossProfit": "287851000", "depreciation": "None", "totalRevenue": "1139024000", "costOfRevenue": "851173000", "interestIncome": "1293000", "incomeBeforeTax": "-56640000", "interestExpense": "51259000", "operatingIncome": "-102896000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-355000", "reportedCurrency": "USD", "netInterestIncome": "-49966000", "nonInterestIncome": "None", "operatingExpenses": "390747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "89316000", "costofGoodsAndServicesSold": "851173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90464000", "sellingGeneralAndAdministrative": "153270000", "netIncomeFromContinuingOperations": "-56285000" }, "balance": { "goodwill": "None", "inventory": "92180000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "1992270000", "longTermDebt": "527528000", "shortTermDebt": "93874000", "treasuryStock": "-10501000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "227011000", "totalLiabilities": "1093627000", "otherCurrentAssets": "49938000", "totalCurrentAssets": "585748000", "currentLongTermDebt": "15965000", "longTermInvestments": "37530000", "shortTermInvestments": "37530000", "currentNetReceivables": "215620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406522000", "currentAccountsPayable": "69542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1251226000", "shortLongTermDebtTotal": "789120000", "totalShareholderEquity": "897613000", "capitalLeaseObligations": "245627000", "otherCurrentLiabilities": "108134000", "totalCurrentLiabilities": "305120000", "otherNonCurrentLiabilities": "6681000", "totalNonCurrentLiabilities": "788507000", "cashAndShortTermInvestments": "228010000", "commonStockSharesOutstanding": "31675938", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "228010000", "accumulatedDepreciationAmortizationPPE": "-85535000" }, "cashflow": { "netIncome": "-56285000", "profitLoss": "None", "dividendPayout": "3549000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "13502000", "operatingCashflow": "96845000", "capitalExpenditures": "14844000", "changeInReceivables": "39857000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245617000", "cashflowFromInvestment": "173274000", "stockBasedCompensation": "11518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24502000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1139024000, "cost_of_revenue": 851173000, "gross_profit": 287851000, "research_and_development": null, "selling_general_admin": 153270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68589000, "depreciation_amortisation": 90464000, "ebitda": 159053000, "interest_expense": 51259000, "interest_income": null, "other_non_operating": null, "pretax_income": -56640000, "tax_provision": -355000, "effective_tax_rate": null, "net_income": -56094000, "net_income_continuing_ops": -56285000, "net_income_to_common": -56094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228010000, "short_term_investments": 37530000, "net_receivables": 215620000, "inventory": 92180000, "other_current_assets": null, "total_current_assets": 585748000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1406522000, "total_assets": 1992270000, "short_term_debt": 93874000, "accounts_payable": 69542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305120000, "long_term_debt": 527528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 788507000, "total_liabilities": 1093627000, "total_debt": 621402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 227011000, "total_equity": 897613000, "shares_outstanding": 31675938, "operating_cash_flow": 96845000, "stock_based_compensation": 11518000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 173274000, "dividends_paid": 3549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -245617000, "free_cash_flow": 111689000, "net_change_in_cash": 24502000 }, "raw_data": { "income": { "ebit": "68589000", "ebitda": "159053000", "netIncome": "-56094000", "grossProfit": "287851000", "depreciation": "None", "totalRevenue": "1139024000", "costOfRevenue": "851173000", "interestIncome": "1293000", "incomeBeforeTax": "-56640000", "interestExpense": "51259000", "operatingIncome": "-102896000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-355000", "reportedCurrency": "USD", "netInterestIncome": "-49966000", "nonInterestIncome": "None", "operatingExpenses": "390747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "89316000", "costofGoodsAndServicesSold": "851173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90464000", "sellingGeneralAndAdministrative": "153270000", "netIncomeFromContinuingOperations": "-56285000" }, "balance": { "goodwill": "None", "inventory": "92180000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "1992270000", "longTermDebt": "527528000", "shortTermDebt": "93874000", "treasuryStock": "-10501000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "227011000", "totalLiabilities": "1093627000", "otherCurrentAssets": "49938000", "totalCurrentAssets": "585748000", "currentLongTermDebt": "15965000", "longTermInvestments": "37530000", "shortTermInvestments": "37530000", "currentNetReceivables": "215620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406522000", "currentAccountsPayable": "69542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1251226000", "shortLongTermDebtTotal": "789120000", "totalShareholderEquity": "897613000", "capitalLeaseObligations": "245627000", "otherCurrentLiabilities": "108134000", "totalCurrentLiabilities": "305120000", "otherNonCurrentLiabilities": "6681000", "totalNonCurrentLiabilities": "788507000", "cashAndShortTermInvestments": "228010000", "commonStockSharesOutstanding": "31675938", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "228010000", "accumulatedDepreciationAmortizationPPE": "-85535000" }, "cashflow": { "netIncome": "-56285000", "profitLoss": "None", "dividendPayout": "3549000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "13502000", "operatingCashflow": "96845000", "capitalExpenditures": "14844000", "changeInReceivables": "39857000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245617000", "cashflowFromInvestment": "173274000", "stockBasedCompensation": "11518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24502000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 1190644000, "cost_of_revenue": 940477000, "gross_profit": 250167000, "ebit": -1951000, "ebitda": 112654000, "pretax_income": -747826000, "tax_provision": -50696000, "net_income": -697186000, "net_income_to_common": -697186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196662000, "total_current_assets": 524151000, "total_assets": 1945261000, "short_term_debt": 127223000, "long_term_debt": 515385000, "total_debt": 642608000, "total_liabilities": 1519045000, "total_equity": 426485000, "shares_outstanding": 33371917, "goodwill_and_intangibles": 124706000 }, "cash_flow": { "operating_cash_flow": 27551000, "capital_expenditure": 6558000, "free_cash_flow": 34109000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351621, "ticker_id": 4292, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1951000", "ebitda": "112654000", "netIncome": "-697186000", "grossProfit": "250167000", "depreciation": "None", "totalRevenue": "1190644000", "costOfRevenue": "940477000", "interestIncome": "11428000", "incomeBeforeTax": "-747826000", "interestExpense": "13874000", "operatingIncome": "-87283000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-50696000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "337450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114605000", "sellingGeneralAndAdministrative": "153352000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "82419000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1945261000", "longTermDebt": "515385000", "shortTermDebt": "127223000", "treasuryStock": "-10183000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "124706000", "reportedCurrency": "USD", "retainedEarnings": "139228000", "totalLiabilities": "1519045000", "otherCurrentAssets": "64387000", "totalCurrentAssets": "524151000", "currentLongTermDebt": "45739000", "longTermInvestments": "110058000", "shortTermInvestments": "None", "currentNetReceivables": "180683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1421110000", "currentAccountsPayable": "52110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1182716000", "shortLongTermDebtTotal": "867203000", "totalShareholderEquity": "426485000", "capitalLeaseObligations": "306079000", "otherCurrentLiabilities": "100266000", "totalCurrentLiabilities": "297978000", "otherNonCurrentLiabilities": "4490000", "totalNonCurrentLiabilities": "1221067000", "cashAndShortTermInvestments": "196662000", "commonStockSharesOutstanding": "33371917", "intangibleAssetsExcludingGoodwill": "124706000", "cashAndCashEquivalentsAtCarryingValue": "196662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3593000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5170000", "operatingCashflow": "27551000", "capitalExpenditures": "6558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9425000", "cashflowFromInvestment": "48617000", "stockBasedCompensation": "4283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1190644000, "cost_of_revenue": 940477000, "gross_profit": 250167000, "research_and_development": null, "selling_general_admin": 153352000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1951000, "depreciation_amortisation": 114605000, "ebitda": 112654000, "interest_expense": 13874000, "interest_income": null, "other_non_operating": null, "pretax_income": -747826000, "tax_provision": -50696000, "effective_tax_rate": null, "net_income": -697186000, "net_income_continuing_ops": null, "net_income_to_common": -697186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196662000, "short_term_investments": null, "net_receivables": 180683000, "inventory": 82419000, "other_current_assets": null, "total_current_assets": 524151000, "net_ppe": null, "goodwill": null, "intangible_assets": 124706000, "goodwill_and_intangibles": 124706000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1421110000, "total_assets": 1945261000, "short_term_debt": 127223000, "accounts_payable": 52110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297978000, "long_term_debt": 515385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1221067000, "total_liabilities": 1519045000, "total_debt": 642608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 139228000, "total_equity": 426485000, "shares_outstanding": 33371917, "operating_cash_flow": 27551000, "stock_based_compensation": 4283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 48617000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9425000, "free_cash_flow": 34109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1951000", "ebitda": "112654000", "netIncome": "-697186000", "grossProfit": "250167000", "depreciation": "None", "totalRevenue": "1190644000", "costOfRevenue": "940477000", "interestIncome": "11428000", "incomeBeforeTax": "-747826000", "interestExpense": "13874000", "operatingIncome": "-87283000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-50696000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "337450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114605000", "sellingGeneralAndAdministrative": "153352000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "82419000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1945261000", "longTermDebt": "515385000", "shortTermDebt": "127223000", "treasuryStock": "-10183000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "124706000", "reportedCurrency": "USD", "retainedEarnings": "139228000", "totalLiabilities": "1519045000", "otherCurrentAssets": "64387000", "totalCurrentAssets": "524151000", "currentLongTermDebt": "45739000", "longTermInvestments": "110058000", "shortTermInvestments": "None", "currentNetReceivables": "180683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1421110000", "currentAccountsPayable": "52110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1182716000", "shortLongTermDebtTotal": "867203000", "totalShareholderEquity": "426485000", "capitalLeaseObligations": "306079000", "otherCurrentLiabilities": "100266000", "totalCurrentLiabilities": "297978000", "otherNonCurrentLiabilities": "4490000", "totalNonCurrentLiabilities": "1221067000", "cashAndShortTermInvestments": "196662000", "commonStockSharesOutstanding": "33371917", "intangibleAssetsExcludingGoodwill": "124706000", "cashAndCashEquivalentsAtCarryingValue": "196662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3593000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5170000", "operatingCashflow": "27551000", "capitalExpenditures": "6558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9425000", "cashflowFromInvestment": "48617000", "stockBasedCompensation": "4283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 1369662000, "cost_of_revenue": 1264128000, "gross_profit": 105534000, "ebit": -77736000, "ebitda": 47163000, "pretax_income": -336299000, "tax_provision": -161000, "net_income": -336847000, "net_income_to_common": -336847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178055000, "total_current_assets": 565513000, "total_assets": 2652599000, "short_term_debt": 2058000, "long_term_debt": 8223000, "total_debt": 10281000, "total_liabilities": 1840232000, "total_equity": 812367000, "shares_outstanding": 35740933, "goodwill_and_intangibles": 19840000 }, "cash_flow": { "operating_cash_flow": -109437000, "capital_expenditure": 40902000, "free_cash_flow": -68535000, "dividends_paid": 2157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351625, "ticker_id": 4292, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77736000", "ebitda": "47163000", "netIncome": "-336847000", "grossProfit": "105534000", "depreciation": "None", "totalRevenue": "1369662000", "costOfRevenue": "1264128000", "interestIncome": "3424000", "incomeBeforeTax": "-336299000", "interestExpense": "113500000", "operatingIncome": "-217325000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "-161000", "reportedCurrency": "USD", "netInterestIncome": "-110076000", "nonInterestIncome": "None", "operatingExpenses": "182113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1264128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124899000", "sellingGeneralAndAdministrative": "182113000", "netIncomeFromContinuingOperations": "-336138000" }, "balance": { "goodwill": "18436000", "inventory": "121308000", "commonStock": "386000", "currentDebt": "None", "investments": "None", "totalAssets": "2652599000", "longTermDebt": "8223000", "shortTermDebt": "2058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "1404000", "reportedCurrency": "USD", "retainedEarnings": "455598000", "totalLiabilities": "1840232000", "otherCurrentAssets": "49359000", "totalCurrentAssets": "565513000", "currentLongTermDebt": "1418630000", "longTermInvestments": "118203000", "shortTermInvestments": "None", "currentNetReceivables": "216791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1972223000", "currentAccountsPayable": "99573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1834180000", "shortLongTermDebtTotal": "162275000", "totalShareholderEquity": "812367000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1567220000", "totalCurrentLiabilities": "1668851000", "otherNonCurrentLiabilities": "26229000", "totalNonCurrentLiabilities": "8223000", "cashAndShortTermInvestments": "178055000", "commonStockSharesOutstanding": "35740933", "intangibleAssetsExcludingGoodwill": "1404000", "cashAndCashEquivalentsAtCarryingValue": "178055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-336138000", "profitLoss": "None", "dividendPayout": "2157000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-5930000", "operatingCashflow": "-109437000", "capitalExpenditures": "40902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63142000", "cashflowFromInvestment": "-26124000", "stockBasedCompensation": "6382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1369662000, "cost_of_revenue": 1264128000, "gross_profit": 105534000, "research_and_development": null, "selling_general_admin": 182113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77736000, "depreciation_amortisation": 124899000, "ebitda": 47163000, "interest_expense": 113500000, "interest_income": null, "other_non_operating": null, "pretax_income": -336299000, "tax_provision": -161000, "effective_tax_rate": null, "net_income": -336847000, "net_income_continuing_ops": -336138000, "net_income_to_common": -336847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178055000, "short_term_investments": null, "net_receivables": 216791000, "inventory": 121308000, "other_current_assets": null, "total_current_assets": 565513000, "net_ppe": null, "goodwill": 18436000, "intangible_assets": 1404000, "goodwill_and_intangibles": 19840000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1972223000, "total_assets": 2652599000, "short_term_debt": 2058000, "accounts_payable": 99573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1668851000, "long_term_debt": 8223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8223000, "total_liabilities": 1840232000, "total_debt": 10281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 455598000, "total_equity": 812367000, "shares_outstanding": 35740933, "operating_cash_flow": -109437000, "stock_based_compensation": 6382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26124000, "dividends_paid": 2157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63142000, "free_cash_flow": -68535000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77736000", "ebitda": "47163000", "netIncome": "-336847000", "grossProfit": "105534000", "depreciation": "None", "totalRevenue": "1369662000", "costOfRevenue": "1264128000", "interestIncome": "3424000", "incomeBeforeTax": "-336299000", "interestExpense": "113500000", "operatingIncome": "-217325000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "-161000", "reportedCurrency": "USD", "netInterestIncome": "-110076000", "nonInterestIncome": "None", "operatingExpenses": "182113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1264128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124899000", "sellingGeneralAndAdministrative": "182113000", "netIncomeFromContinuingOperations": "-336138000" }, "balance": { "goodwill": "18436000", "inventory": "121308000", "commonStock": "386000", "currentDebt": "None", "investments": "None", "totalAssets": "2652599000", "longTermDebt": "8223000", "shortTermDebt": "2058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "1404000", "reportedCurrency": "USD", "retainedEarnings": "455598000", "totalLiabilities": "1840232000", "otherCurrentAssets": "49359000", "totalCurrentAssets": "565513000", "currentLongTermDebt": "1418630000", "longTermInvestments": "118203000", "shortTermInvestments": "None", "currentNetReceivables": "216791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1972223000", "currentAccountsPayable": "99573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1834180000", "shortLongTermDebtTotal": "162275000", "totalShareholderEquity": "812367000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1567220000", "totalCurrentLiabilities": "1668851000", "otherNonCurrentLiabilities": "26229000", "totalNonCurrentLiabilities": "8223000", "cashAndShortTermInvestments": "178055000", "commonStockSharesOutstanding": "35740933", "intangibleAssetsExcludingGoodwill": "1404000", "cashAndCashEquivalentsAtCarryingValue": "178055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-336138000", "profitLoss": "None", "dividendPayout": "2157000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-5930000", "operatingCashflow": "-109437000", "capitalExpenditures": "40902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63142000", "cashflowFromInvestment": "-26124000", "stockBasedCompensation": "6382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 388705000, "cost_of_revenue": 20146000, "gross_profit": 368559000, "ebit": 26530000, "ebitda": 52347000, "pretax_income": 16575000, "tax_provision": 3510000, "net_income": 13106000, "net_income_to_common": 13106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344525000, "total_current_assets": 791581000, "total_assets": 2405284000, "short_term_debt": 101892000, "long_term_debt": 727406000, "total_debt": 829298000, "total_liabilities": 1346417000, "total_equity": 1058990000, "shares_outstanding": 30062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8250000, "capital_expenditure": 41314000, "free_cash_flow": 33064000, "dividends_paid": 3701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351589, "ticker_id": 4292, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26530000", "ebitda": "52347000", "netIncome": "13106000", "grossProfit": "368559000", "depreciation": "None", "totalRevenue": "388705000", "costOfRevenue": "20146000", "interestIncome": "3918000", "incomeBeforeTax": "16575000", "interestExpense": "13816000", "operatingIncome": "26530000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3510000", "reportedCurrency": "USD", "netInterestIncome": "-9898000", "nonInterestIncome": "None", "operatingExpenses": "342029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25817000", "sellingGeneralAndAdministrative": "44252000", "netIncomeFromContinuingOperations": "13065000" }, "balance": { "goodwill": "None", "inventory": "132768000", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "2405284000", "longTermDebt": "727406000", "shortTermDebt": "101892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "451024000", "totalLiabilities": "1346417000", "otherCurrentAssets": "52825000", "totalCurrentAssets": "791581000", "currentLongTermDebt": "27404000", "longTermInvestments": "24358000", "shortTermInvestments": "None", "currentNetReceivables": "261463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1613703000", "currentAccountsPayable": "80342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1000009000", "totalShareholderEquity": "1058990000", "capitalLeaseObligations": "245199000", "otherCurrentLiabilities": "129107000", "totalCurrentLiabilities": "367441000", "otherNonCurrentLiabilities": "33749000", "totalNonCurrentLiabilities": "978975999", "cashAndShortTermInvestments": "344525000", "commonStockSharesOutstanding": "30062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "344525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13106000", "profitLoss": "None", "dividendPayout": "3701000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9654000", "operatingCashflow": "-8250000", "capitalExpenditures": "41314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71224000", "cashflowFromInvestment": "-16413000", "stockBasedCompensation": "3948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388705000, "cost_of_revenue": 20146000, "gross_profit": 368559000, "research_and_development": null, "selling_general_admin": 44252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26530000, "depreciation_amortisation": 25817000, "ebitda": 52347000, "interest_expense": 13816000, "interest_income": null, "other_non_operating": null, "pretax_income": 16575000, "tax_provision": 3510000, "effective_tax_rate": null, "net_income": 13106000, "net_income_continuing_ops": 13065000, "net_income_to_common": 13106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344525000, "short_term_investments": null, "net_receivables": 261463000, "inventory": 132768000, "other_current_assets": null, "total_current_assets": 791581000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1613703000, "total_assets": 2405284000, "short_term_debt": 101892000, "accounts_payable": 80342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367441000, "long_term_debt": 727406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 978975999, "total_liabilities": 1346417000, "total_debt": 829298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 451024000, "total_equity": 1058990000, "shares_outstanding": 30062000, "operating_cash_flow": -8250000, "stock_based_compensation": 3948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16413000, "dividends_paid": 3701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71224000, "free_cash_flow": 33064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26530000", "ebitda": "52347000", "netIncome": "13106000", "grossProfit": "368559000", "depreciation": "None", "totalRevenue": "388705000", "costOfRevenue": "20146000", "interestIncome": "3918000", "incomeBeforeTax": "16575000", "interestExpense": "13816000", "operatingIncome": "26530000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3510000", "reportedCurrency": "USD", "netInterestIncome": "-9898000", "nonInterestIncome": "None", "operatingExpenses": "342029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25817000", "sellingGeneralAndAdministrative": "44252000", "netIncomeFromContinuingOperations": "13065000" }, "balance": { "goodwill": "None", "inventory": "132768000", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "2405284000", "longTermDebt": "727406000", "shortTermDebt": "101892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "451024000", "totalLiabilities": "1346417000", "otherCurrentAssets": "52825000", "totalCurrentAssets": "791581000", "currentLongTermDebt": "27404000", "longTermInvestments": "24358000", "shortTermInvestments": "None", "currentNetReceivables": "261463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1613703000", "currentAccountsPayable": "80342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1000009000", "totalShareholderEquity": "1058990000", "capitalLeaseObligations": "245199000", "otherCurrentLiabilities": "129107000", "totalCurrentLiabilities": "367441000", "otherNonCurrentLiabilities": "33749000", "totalNonCurrentLiabilities": "978975999", "cashAndShortTermInvestments": "344525000", "commonStockSharesOutstanding": "30062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "344525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13106000", "profitLoss": "None", "dividendPayout": "3701000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9654000", "operatingCashflow": "-8250000", "capitalExpenditures": "41314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71224000", "cashflowFromInvestment": "-16413000", "stockBasedCompensation": "3948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 377264000, "cost_of_revenue": 301927000, "gross_profit": 75337000, "ebit": 31896000, "ebitda": 50273000, "pretax_income": 21702000, "tax_provision": 3026000, "net_income": 18423000, "net_income_to_common": 18423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293631000, "total_current_assets": 694288000, "total_assets": 2311261000, "short_term_debt": 104981000, "long_term_debt": 643511000, "total_debt": 748492000, "total_liabilities": 1251638000, "total_equity": 1059705000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 12624000 }, "cash_flow": { "operating_cash_flow": 76675000, "capital_expenditure": 29128000, "free_cash_flow": 105803000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351590, "ticker_id": 4292, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31896000", "ebitda": "50273000", "netIncome": "18423000", "grossProfit": "75337000", "depreciation": "None", "totalRevenue": "377264000", "costOfRevenue": "301927000", "interestIncome": "2935000", "incomeBeforeTax": "21702000", "interestExpense": "10432000", "operatingIncome": "31896000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3026000", "reportedCurrency": "USD", "netInterestIncome": "-7497000", "nonInterestIncome": "None", "operatingExpenses": "43441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18377000", "sellingGeneralAndAdministrative": "43441000", "netIncomeFromContinuingOperations": "18676000" }, "balance": { "goodwill": "None", "inventory": "132727000", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "2311261000", "longTermDebt": "643511000", "shortTermDebt": "104981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12624000", "reportedCurrency": "USD", "retainedEarnings": "441739000", "totalLiabilities": "1251638000", "otherCurrentAssets": "50828000", "totalCurrentAssets": "694288000", "currentLongTermDebt": "27943000", "longTermInvestments": "23852000", "shortTermInvestments": "None", "currentNetReceivables": "217102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616973000", "currentAccountsPayable": "86286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "913036000", "totalShareholderEquity": "1059705000", "capitalLeaseObligations": "241582000", "otherCurrentLiabilities": "128764000", "totalCurrentLiabilities": "365230000", "otherNonCurrentLiabilities": "31782000", "totalNonCurrentLiabilities": "886408000", "cashAndShortTermInvestments": "293631000", "commonStockSharesOutstanding": "29963000", "intangibleAssetsExcludingGoodwill": "12624000", "cashAndCashEquivalentsAtCarryingValue": "293631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18423000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20763000", "operatingCashflow": "76675000", "capitalExpenditures": "29128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9841000", "cashflowFromInvestment": "-27150000", "stockBasedCompensation": "4145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377264000, "cost_of_revenue": 301927000, "gross_profit": 75337000, "research_and_development": null, "selling_general_admin": 43441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31896000, "depreciation_amortisation": 18377000, "ebitda": 50273000, "interest_expense": 10432000, "interest_income": null, "other_non_operating": null, "pretax_income": 21702000, "tax_provision": 3026000, "effective_tax_rate": null, "net_income": 18423000, "net_income_continuing_ops": 18676000, "net_income_to_common": 18423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293631000, "short_term_investments": null, "net_receivables": 217102000, "inventory": 132727000, "other_current_assets": null, "total_current_assets": 694288000, "net_ppe": null, "goodwill": null, "intangible_assets": 12624000, "goodwill_and_intangibles": 12624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1616973000, "total_assets": 2311261000, "short_term_debt": 104981000, "accounts_payable": 86286000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365230000, "long_term_debt": 643511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 886408000, "total_liabilities": 1251638000, "total_debt": 748492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 441739000, "total_equity": 1059705000, "shares_outstanding": 29963000, "operating_cash_flow": 76675000, "stock_based_compensation": 4145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9841000, "free_cash_flow": 105803000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31896000", "ebitda": "50273000", "netIncome": "18423000", "grossProfit": "75337000", "depreciation": "None", "totalRevenue": "377264000", "costOfRevenue": "301927000", "interestIncome": "2935000", "incomeBeforeTax": "21702000", "interestExpense": "10432000", "operatingIncome": "31896000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3026000", "reportedCurrency": "USD", "netInterestIncome": "-7497000", "nonInterestIncome": "None", "operatingExpenses": "43441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18377000", "sellingGeneralAndAdministrative": "43441000", "netIncomeFromContinuingOperations": "18676000" }, "balance": { "goodwill": "None", "inventory": "132727000", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "2311261000", "longTermDebt": "643511000", "shortTermDebt": "104981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12624000", "reportedCurrency": "USD", "retainedEarnings": "441739000", "totalLiabilities": "1251638000", "otherCurrentAssets": "50828000", "totalCurrentAssets": "694288000", "currentLongTermDebt": "27943000", "longTermInvestments": "23852000", "shortTermInvestments": "None", "currentNetReceivables": "217102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616973000", "currentAccountsPayable": "86286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "913036000", "totalShareholderEquity": "1059705000", "capitalLeaseObligations": "241582000", "otherCurrentLiabilities": "128764000", "totalCurrentLiabilities": "365230000", "otherNonCurrentLiabilities": "31782000", "totalNonCurrentLiabilities": "886408000", "cashAndShortTermInvestments": "293631000", "commonStockSharesOutstanding": "29963000", "intangibleAssetsExcludingGoodwill": "12624000", "cashAndCashEquivalentsAtCarryingValue": "293631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18423000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20763000", "operatingCashflow": "76675000", "capitalExpenditures": "29128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9841000", "cashflowFromInvestment": "-27150000", "stockBasedCompensation": "4145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 386289000, "cost_of_revenue": 277275000, "gross_profit": 109014000, "ebit": 49710000, "ebitda": 70609000, "pretax_income": 39748000, "tax_provision": -11843000, "net_income": 51544000, "net_income_to_common": 51544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250705000, "total_current_assets": 678342000, "total_assets": 2269752000, "short_term_debt": 102265000, "long_term_debt": 652807000, "total_debt": 755072000, "total_liabilities": 1233603000, "total_equity": 1036483999, "shares_outstanding": 29932000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23057000, "capital_expenditure": 29216000, "free_cash_flow": 52273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351592, "ticker_id": 4292, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49710000", "ebitda": "70609000", "netIncome": "51544000", "grossProfit": "109014000", "depreciation": "None", "totalRevenue": "386289000", "costOfRevenue": "277275000", "interestIncome": "2262000", "incomeBeforeTax": "39748000", "interestExpense": "9962000", "operatingIncome": "50535000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11843000", "reportedCurrency": "USD", "netInterestIncome": "-7700000", "nonInterestIncome": "None", "operatingExpenses": "58479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20899000", "sellingGeneralAndAdministrative": "43205000", "netIncomeFromContinuingOperations": "51591000" }, "balance": { "goodwill": "None", "inventory": "135379000", "commonStock": "321000", "currentDebt": "None", "investments": "None", "totalAssets": "2269752000", "longTermDebt": "652807000", "shortTermDebt": "102265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "423316000", "totalLiabilities": "1233603000", "otherCurrentAssets": "58619000", "totalCurrentAssets": "678342000", "currentLongTermDebt": "22147000", "longTermInvestments": "23304000", "shortTermInvestments": "None", "currentNetReceivables": "233639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591410000", "currentAccountsPayable": "90838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "924609000", "totalShareholderEquity": "1036483999", "capitalLeaseObligations": "249655000", "otherCurrentLiabilities": "136199000", "totalCurrentLiabilities": "355303000", "otherNonCurrentLiabilities": "28150000", "totalNonCurrentLiabilities": "878300000", "cashAndShortTermInvestments": "250705000", "commonStockSharesOutstanding": "29932000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "250705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51591000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-16019000", "operatingCashflow": "23057000", "capitalExpenditures": "29216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28180000", "cashflowFromInvestment": "-589000", "stockBasedCompensation": "4425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386289000, "cost_of_revenue": 277275000, "gross_profit": 109014000, "research_and_development": null, "selling_general_admin": 43205000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49710000, "depreciation_amortisation": 20899000, "ebitda": 70609000, "interest_expense": 9962000, "interest_income": null, "other_non_operating": null, "pretax_income": 39748000, "tax_provision": -11843000, "effective_tax_rate": null, "net_income": 51544000, "net_income_continuing_ops": 51591000, "net_income_to_common": 51544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250705000, "short_term_investments": null, "net_receivables": 233639000, "inventory": 135379000, "other_current_assets": null, "total_current_assets": 678342000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1591410000, "total_assets": 2269752000, "short_term_debt": 102265000, "accounts_payable": 90838000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355303000, "long_term_debt": 652807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 878300000, "total_liabilities": 1233603000, "total_debt": 755072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 423316000, "total_equity": 1036483999, "shares_outstanding": 29932000, "operating_cash_flow": 23057000, "stock_based_compensation": 4425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29216000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28180000, "free_cash_flow": 52273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49710000", "ebitda": "70609000", "netIncome": "51544000", "grossProfit": "109014000", "depreciation": "None", "totalRevenue": "386289000", "costOfRevenue": "277275000", "interestIncome": "2262000", "incomeBeforeTax": "39748000", "interestExpense": "9962000", "operatingIncome": "50535000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11843000", "reportedCurrency": "USD", "netInterestIncome": "-7700000", "nonInterestIncome": "None", "operatingExpenses": "58479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20899000", "sellingGeneralAndAdministrative": "43205000", "netIncomeFromContinuingOperations": "51591000" }, "balance": { "goodwill": "None", "inventory": "135379000", "commonStock": "321000", "currentDebt": "None", "investments": "None", "totalAssets": "2269752000", "longTermDebt": "652807000", "shortTermDebt": "102265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "423316000", "totalLiabilities": "1233603000", "otherCurrentAssets": "58619000", "totalCurrentAssets": "678342000", "currentLongTermDebt": "22147000", "longTermInvestments": "23304000", "shortTermInvestments": "None", "currentNetReceivables": "233639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591410000", "currentAccountsPayable": "90838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "924609000", "totalShareholderEquity": "1036483999", "capitalLeaseObligations": "249655000", "otherCurrentLiabilities": "136199000", "totalCurrentLiabilities": "355303000", "otherNonCurrentLiabilities": "28150000", "totalNonCurrentLiabilities": "878300000", "cashAndShortTermInvestments": "250705000", "commonStockSharesOutstanding": "29932000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "250705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51591000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-16019000", "operatingCashflow": "23057000", "capitalExpenditures": "29216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28180000", "cashflowFromInvestment": "-589000", "stockBasedCompensation": "4425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 376429000, "cost_of_revenue": 272342000, "gross_profit": 104087000, "ebit": 36251000, "ebitda": 57150000, "pretax_income": 52222000, "tax_provision": 20443000, "net_income": 31748000, "net_income_to_common": 31748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251771000, "total_current_assets": 670173000, "total_assets": 2288026000, "short_term_debt": 105934000, "long_term_debt": 680412000, "total_debt": 786346000, "total_liabilities": 1304038000, "total_equity": 984370000, "shares_outstanding": 29788000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 99039000, "capital_expenditure": 31617000, "free_cash_flow": 130656000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351593, "ticker_id": 4292, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36251000", "ebitda": "57150000", "netIncome": "31748000", "grossProfit": "104087000", "depreciation": "None", "totalRevenue": "376429000", "costOfRevenue": "272342000", "interestIncome": "2039000", "incomeBeforeTax": "52222000", "interestExpense": "10034000", "operatingIncome": "42640000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20443000", "reportedCurrency": "USD", "netInterestIncome": "-7995000", "nonInterestIncome": "None", "operatingExpenses": "61447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20899000", "sellingGeneralAndAdministrative": "44375000", "netIncomeFromContinuingOperations": "31779000" }, "balance": { "goodwill": "None", "inventory": "135567000", "commonStock": "319000", "currentDebt": "None", "investments": "None", "totalAssets": "2288026000", "longTermDebt": "680412000", "shortTermDebt": "105934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "371772000", "totalLiabilities": "1304038000", "otherCurrentAssets": "56143000", "totalCurrentAssets": "670173000", "currentLongTermDebt": "24779000", "longTermInvestments": "23306000", "shortTermInvestments": "None", "currentNetReceivables": "226692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617853000", "currentAccountsPayable": "109192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "963928000", "totalShareholderEquity": "984370000", "capitalLeaseObligations": "258737000", "otherCurrentLiabilities": "110609000", "totalCurrentLiabilities": "371132000", "otherNonCurrentLiabilities": "25062000", "totalNonCurrentLiabilities": "932906000", "cashAndShortTermInvestments": "251771000", "commonStockSharesOutstanding": "29788000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-37114000", "operatingCashflow": "99039000", "capitalExpenditures": "31617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26091000", "cashflowFromInvestment": "-7565000", "stockBasedCompensation": "4777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376429000, "cost_of_revenue": 272342000, "gross_profit": 104087000, "research_and_development": null, "selling_general_admin": 44375000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36251000, "depreciation_amortisation": 20899000, "ebitda": 57150000, "interest_expense": 10034000, "interest_income": null, "other_non_operating": null, "pretax_income": 52222000, "tax_provision": 20443000, "effective_tax_rate": null, "net_income": 31748000, "net_income_continuing_ops": 31779000, "net_income_to_common": 31748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251771000, "short_term_investments": null, "net_receivables": 226692000, "inventory": 135567000, "other_current_assets": null, "total_current_assets": 670173000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1617853000, "total_assets": 2288026000, "short_term_debt": 105934000, "accounts_payable": 109192000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371132000, "long_term_debt": 680412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 932906000, "total_liabilities": 1304038000, "total_debt": 786346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 371772000, "total_equity": 984370000, "shares_outstanding": 29788000, "operating_cash_flow": 99039000, "stock_based_compensation": 4777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31617000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7565000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26091000, "free_cash_flow": 130656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36251000", "ebitda": "57150000", "netIncome": "31748000", "grossProfit": "104087000", "depreciation": "None", "totalRevenue": "376429000", "costOfRevenue": "272342000", "interestIncome": "2039000", "incomeBeforeTax": "52222000", "interestExpense": "10034000", "operatingIncome": "42640000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20443000", "reportedCurrency": "USD", "netInterestIncome": "-7995000", "nonInterestIncome": "None", "operatingExpenses": "61447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20899000", "sellingGeneralAndAdministrative": "44375000", "netIncomeFromContinuingOperations": "31779000" }, "balance": { "goodwill": "None", "inventory": "135567000", "commonStock": "319000", "currentDebt": "None", "investments": "None", "totalAssets": "2288026000", "longTermDebt": "680412000", "shortTermDebt": "105934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "371772000", "totalLiabilities": "1304038000", "otherCurrentAssets": "56143000", "totalCurrentAssets": "670173000", "currentLongTermDebt": "24779000", "longTermInvestments": "23306000", "shortTermInvestments": "None", "currentNetReceivables": "226692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617853000", "currentAccountsPayable": "109192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "963928000", "totalShareholderEquity": "984370000", "capitalLeaseObligations": "258737000", "otherCurrentLiabilities": "110609000", "totalCurrentLiabilities": "371132000", "otherNonCurrentLiabilities": "25062000", "totalNonCurrentLiabilities": "932906000", "cashAndShortTermInvestments": "251771000", "commonStockSharesOutstanding": "29788000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-37114000", "operatingCashflow": "99039000", "capitalExpenditures": "31617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26091000", "cashflowFromInvestment": "-7565000", "stockBasedCompensation": "4777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 350530000, "cost_of_revenue": 250351000, "gross_profit": 100179000, "ebit": 33404000, "ebitda": 53651000, "pretax_income": 37564000, "tax_provision": 10183000, "net_income": 27359000, "net_income_to_common": 27359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191127000, "total_current_assets": 615001000, "total_assets": 2172192000, "short_term_debt": 97507000, "long_term_debt": 682764000, "total_debt": 780271000, "total_liabilities": 1240889000, "total_equity": 931716000, "shares_outstanding": 29867000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -603000, "capital_expenditure": 52060000, "free_cash_flow": 51457000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351594, "ticker_id": 4292, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33404000", "ebitda": "53651000", "netIncome": "27359000", "grossProfit": "100179000", "depreciation": "None", "totalRevenue": "350530000", "costOfRevenue": "250351000", "interestIncome": "2118000", "incomeBeforeTax": "37564000", "interestExpense": "9490000", "operatingIncome": "33548000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10183000", "reportedCurrency": "USD", "netInterestIncome": "-7372000", "nonInterestIncome": "None", "operatingExpenses": "66631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20247000", "sellingGeneralAndAdministrative": "43100000", "netIncomeFromContinuingOperations": "27381000" }, "balance": { "goodwill": "None", "inventory": "122936000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "2172192000", "longTermDebt": "682764000", "shortTermDebt": "97507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "340124000", "totalLiabilities": "1240889000", "otherCurrentAssets": "47012000", "totalCurrentAssets": "615001000", "currentLongTermDebt": "19184000", "longTermInvestments": "23126000", "shortTermInvestments": "None", "currentNetReceivables": "253926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1557191000", "currentAccountsPayable": "99282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952028000", "totalShareholderEquity": "931716000", "capitalLeaseObligations": "250080000", "otherCurrentLiabilities": "95398000", "totalCurrentLiabilities": "334678000", "otherNonCurrentLiabilities": "10586000", "totalNonCurrentLiabilities": "906211000", "cashAndShortTermInvestments": "191127000", "commonStockSharesOutstanding": "29867000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "191127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27381000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-25877000", "operatingCashflow": "-603000", "capitalExpenditures": "52060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1695000", "cashflowFromInvestment": "-52023000", "stockBasedCompensation": "3548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 350530000, "cost_of_revenue": 250351000, "gross_profit": 100179000, "research_and_development": null, "selling_general_admin": 43100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33404000, "depreciation_amortisation": 20247000, "ebitda": 53651000, "interest_expense": 9490000, "interest_income": null, "other_non_operating": null, "pretax_income": 37564000, "tax_provision": 10183000, "effective_tax_rate": null, "net_income": 27359000, "net_income_continuing_ops": 27381000, "net_income_to_common": 27359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191127000, "short_term_investments": null, "net_receivables": 253926000, "inventory": 122936000, "other_current_assets": null, "total_current_assets": 615001000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1557191000, "total_assets": 2172192000, "short_term_debt": 97507000, "accounts_payable": 99282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334678000, "long_term_debt": 682764000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 906211000, "total_liabilities": 1240889000, "total_debt": 780271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 340124000, "total_equity": 931716000, "shares_outstanding": 29867000, "operating_cash_flow": -603000, "stock_based_compensation": 3548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52023000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1695000, "free_cash_flow": 51457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33404000", "ebitda": "53651000", "netIncome": "27359000", "grossProfit": "100179000", "depreciation": "None", "totalRevenue": "350530000", "costOfRevenue": "250351000", "interestIncome": "2118000", "incomeBeforeTax": "37564000", "interestExpense": "9490000", "operatingIncome": "33548000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10183000", "reportedCurrency": "USD", "netInterestIncome": "-7372000", "nonInterestIncome": "None", "operatingExpenses": "66631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20247000", "sellingGeneralAndAdministrative": "43100000", "netIncomeFromContinuingOperations": "27381000" }, "balance": { "goodwill": "None", "inventory": "122936000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "2172192000", "longTermDebt": "682764000", "shortTermDebt": "97507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "340124000", "totalLiabilities": "1240889000", "otherCurrentAssets": "47012000", "totalCurrentAssets": "615001000", "currentLongTermDebt": "19184000", "longTermInvestments": "23126000", "shortTermInvestments": "None", "currentNetReceivables": "253926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1557191000", "currentAccountsPayable": "99282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952028000", "totalShareholderEquity": "931716000", "capitalLeaseObligations": "250080000", "otherCurrentLiabilities": "95398000", "totalCurrentLiabilities": "334678000", "otherNonCurrentLiabilities": "10586000", "totalNonCurrentLiabilities": "906211000", "cashAndShortTermInvestments": "191127000", "commonStockSharesOutstanding": "29867000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "191127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27381000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-25877000", "operatingCashflow": "-603000", "capitalExpenditures": "52060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1695000", "cashflowFromInvestment": "-52023000", "stockBasedCompensation": "3548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 377215000, "cost_of_revenue": 260733999, "gross_profit": 116481000, "ebit": 47079000, "ebitda": 52605000, "pretax_income": 18816000, "tax_provision": -12952000, "net_income": 31793000, "net_income_to_common": 31793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247503000, "total_current_assets": 619458000, "total_assets": 2125246000, "short_term_debt": 96973000, "long_term_debt": 671169000, "total_debt": 768142000, "total_liabilities": 1233974000, "total_equity": 891707000, "shares_outstanding": 29796000, "goodwill_and_intangibles": 28942000 }, "cash_flow": { "operating_cash_flow": 51054000, "capital_expenditure": 83490000, "free_cash_flow": 134544000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351595, "ticker_id": 4292, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47079000", "ebitda": "52605000", "netIncome": "31793000", "grossProfit": "116481000", "depreciation": "None", "totalRevenue": "377215000", "costOfRevenue": "260733999", "interestIncome": "2249000", "incomeBeforeTax": "18816000", "interestExpense": "9064000", "operatingIncome": "31804000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12952000", "reportedCurrency": "USD", "netInterestIncome": "-6815000", "nonInterestIncome": "None", "operatingExpenses": "84677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260733999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5526000", "sellingGeneralAndAdministrative": "44372000", "netIncomeFromContinuingOperations": "31768000" }, "balance": { "goodwill": "None", "inventory": "114509000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2125246000", "longTermDebt": "671169000", "shortTermDebt": "96973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28942000", "reportedCurrency": "USD", "retainedEarnings": "312765000", "totalLiabilities": "1233974000", "otherCurrentAssets": "45856000", "totalCurrentAssets": "619458000", "currentLongTermDebt": "18614000", "longTermInvestments": "22424000", "shortTermInvestments": "None", "currentNetReceivables": "211590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1505788000", "currentAccountsPayable": "83462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "957091000", "totalShareholderEquity": "891707000", "capitalLeaseObligations": "267308000", "otherCurrentLiabilities": "114050000", "totalCurrentLiabilities": "325900000", "otherNonCurrentLiabilities": "8937000", "totalNonCurrentLiabilities": "908074000", "cashAndShortTermInvestments": "247503000", "commonStockSharesOutstanding": "29796000", "intangibleAssetsExcludingGoodwill": "28942000", "cashAndCashEquivalentsAtCarryingValue": "247503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31768000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12628000", "operatingCashflow": "51054000", "capitalExpenditures": "83490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77841000", "cashflowFromInvestment": "-78512000", "stockBasedCompensation": "4024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377215000, "cost_of_revenue": 260733999, "gross_profit": 116481000, "research_and_development": null, "selling_general_admin": 44372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47079000, "depreciation_amortisation": 5526000, "ebitda": 52605000, "interest_expense": 9064000, "interest_income": null, "other_non_operating": null, "pretax_income": 18816000, "tax_provision": -12952000, "effective_tax_rate": null, "net_income": 31793000, "net_income_continuing_ops": 31768000, "net_income_to_common": 31793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247503000, "short_term_investments": null, "net_receivables": 211590000, "inventory": 114509000, "other_current_assets": null, "total_current_assets": 619458000, "net_ppe": null, "goodwill": null, "intangible_assets": 28942000, "goodwill_and_intangibles": 28942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1505788000, "total_assets": 2125246000, "short_term_debt": 96973000, "accounts_payable": 83462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325900000, "long_term_debt": 671169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 908074000, "total_liabilities": 1233974000, "total_debt": 768142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 312765000, "total_equity": 891707000, "shares_outstanding": 29796000, "operating_cash_flow": 51054000, "stock_based_compensation": 4024000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78512000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77841000, "free_cash_flow": 134544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47079000", "ebitda": "52605000", "netIncome": "31793000", "grossProfit": "116481000", "depreciation": "None", "totalRevenue": "377215000", "costOfRevenue": "260733999", "interestIncome": "2249000", "incomeBeforeTax": "18816000", "interestExpense": "9064000", "operatingIncome": "31804000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12952000", "reportedCurrency": "USD", "netInterestIncome": "-6815000", "nonInterestIncome": "None", "operatingExpenses": "84677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260733999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5526000", "sellingGeneralAndAdministrative": "44372000", "netIncomeFromContinuingOperations": "31768000" }, "balance": { "goodwill": "None", "inventory": "114509000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2125246000", "longTermDebt": "671169000", "shortTermDebt": "96973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28942000", "reportedCurrency": "USD", "retainedEarnings": "312765000", "totalLiabilities": "1233974000", "otherCurrentAssets": "45856000", "totalCurrentAssets": "619458000", "currentLongTermDebt": "18614000", "longTermInvestments": "22424000", "shortTermInvestments": "None", "currentNetReceivables": "211590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1505788000", "currentAccountsPayable": "83462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "957091000", "totalShareholderEquity": "891707000", "capitalLeaseObligations": "267308000", "otherCurrentLiabilities": "114050000", "totalCurrentLiabilities": "325900000", "otherNonCurrentLiabilities": "8937000", "totalNonCurrentLiabilities": "908074000", "cashAndShortTermInvestments": "247503000", "commonStockSharesOutstanding": "29796000", "intangibleAssetsExcludingGoodwill": "28942000", "cashAndCashEquivalentsAtCarryingValue": "247503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31768000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12628000", "operatingCashflow": "51054000", "capitalExpenditures": "83490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77841000", "cashflowFromInvestment": "-78512000", "stockBasedCompensation": "4024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 356426000, "cost_of_revenue": 262692000, "gross_profit": 93734000, "ebit": 33473000, "ebitda": 54766000, "pretax_income": 36671000, "tax_provision": 8392000, "net_income": 28242000, "net_income_to_common": 28242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200349000, "total_current_assets": 594367000, "total_assets": 2088309000, "short_term_debt": 94994000, "long_term_debt": 612206000, "total_debt": 707200000, "total_liabilities": 1189549000, "total_equity": 899170000, "shares_outstanding": 29719000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66022000, "capital_expenditure": 56987000, "free_cash_flow": 123009000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351597, "ticker_id": 4292, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33473000", "ebitda": "54766000", "netIncome": "28242000", "grossProfit": "93734000", "depreciation": "None", "totalRevenue": "356426000", "costOfRevenue": "262692000", "interestIncome": "2526000", "incomeBeforeTax": "36671000", "interestExpense": "9660000", "operatingIncome": "33213000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8392000", "reportedCurrency": "USD", "netInterestIncome": "-7134000", "nonInterestIncome": "None", "operatingExpenses": "60521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21293000", "sellingGeneralAndAdministrative": "42898000", "netIncomeFromContinuingOperations": "28279000" }, "balance": { "goodwill": "None", "inventory": "111380000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2088309000", "longTermDebt": "612206000", "shortTermDebt": "94994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "280972000", "totalLiabilities": "1189549000", "otherCurrentAssets": "49075000", "totalCurrentAssets": "594367000", "currentLongTermDebt": "16860000", "longTermInvestments": "20830000", "shortTermInvestments": "None", "currentNetReceivables": "233563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1493942000", "currentAccountsPayable": "92883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907551000", "totalShareholderEquity": "899170000", "capitalLeaseObligations": "278485000", "otherCurrentLiabilities": "93824000", "totalCurrentLiabilities": "324180000", "otherNonCurrentLiabilities": "14800000", "totalNonCurrentLiabilities": "865369000", "cashAndShortTermInvestments": "200349000", "commonStockSharesOutstanding": "29719000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28279000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "23001000", "operatingCashflow": "66022000", "capitalExpenditures": "56987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19645000", "cashflowFromInvestment": "-56935000", "stockBasedCompensation": "4201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356426000, "cost_of_revenue": 262692000, "gross_profit": 93734000, "research_and_development": null, "selling_general_admin": 42898000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33473000, "depreciation_amortisation": 21293000, "ebitda": 54766000, "interest_expense": 9660000, "interest_income": null, "other_non_operating": null, "pretax_income": 36671000, "tax_provision": 8392000, "effective_tax_rate": null, "net_income": 28242000, "net_income_continuing_ops": 28279000, "net_income_to_common": 28242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200349000, "short_term_investments": null, "net_receivables": 233563000, "inventory": 111380000, "other_current_assets": null, "total_current_assets": 594367000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1493942000, "total_assets": 2088309000, "short_term_debt": 94994000, "accounts_payable": 92883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324180000, "long_term_debt": 612206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865369000, "total_liabilities": 1189549000, "total_debt": 707200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 280972000, "total_equity": 899170000, "shares_outstanding": 29719000, "operating_cash_flow": 66022000, "stock_based_compensation": 4201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19645000, "free_cash_flow": 123009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33473000", "ebitda": "54766000", "netIncome": "28242000", "grossProfit": "93734000", "depreciation": "None", "totalRevenue": "356426000", "costOfRevenue": "262692000", "interestIncome": "2526000", "incomeBeforeTax": "36671000", "interestExpense": "9660000", "operatingIncome": "33213000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8392000", "reportedCurrency": "USD", "netInterestIncome": "-7134000", "nonInterestIncome": "None", "operatingExpenses": "60521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21293000", "sellingGeneralAndAdministrative": "42898000", "netIncomeFromContinuingOperations": "28279000" }, "balance": { "goodwill": "None", "inventory": "111380000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2088309000", "longTermDebt": "612206000", "shortTermDebt": "94994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "280972000", "totalLiabilities": "1189549000", "otherCurrentAssets": "49075000", "totalCurrentAssets": "594367000", "currentLongTermDebt": "16860000", "longTermInvestments": "20830000", "shortTermInvestments": "None", "currentNetReceivables": "233563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1493942000", "currentAccountsPayable": "92883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907551000", "totalShareholderEquity": "899170000", "capitalLeaseObligations": "278485000", "otherCurrentLiabilities": "93824000", "totalCurrentLiabilities": "324180000", "otherNonCurrentLiabilities": "14800000", "totalNonCurrentLiabilities": "865369000", "cashAndShortTermInvestments": "200349000", "commonStockSharesOutstanding": "29719000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28279000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "23001000", "operatingCashflow": "66022000", "capitalExpenditures": "56987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19645000", "cashflowFromInvestment": "-56935000", "stockBasedCompensation": "4201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 359749000, "cost_of_revenue": 247421000, "gross_profit": 112328000, "ebit": 44335000, "ebitda": 64910000, "pretax_income": 37436000, "tax_provision": 9245000, "net_income": 28157000, "net_income_to_common": 28157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178561000, "total_current_assets": 570577000, "total_assets": 1977255000, "short_term_debt": 89979000, "long_term_debt": 578321000, "total_debt": 668300000, "total_liabilities": 1128586000, "total_equity": 849116000, "shares_outstanding": 29462000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33665000, "capital_expenditure": 50354000, "free_cash_flow": 84019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351598, "ticker_id": 4292, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44335000", "ebitda": "64910000", "netIncome": "28157000", "grossProfit": "112328000", "depreciation": "None", "totalRevenue": "359749000", "costOfRevenue": "247421000", "interestIncome": "2142000", "incomeBeforeTax": "37436000", "interestExpense": "9385000", "operatingIncome": "44762000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9245000", "reportedCurrency": "USD", "netInterestIncome": "-7243000", "nonInterestIncome": "None", "operatingExpenses": "67566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20575000", "sellingGeneralAndAdministrative": "44933000", "netIncomeFromContinuingOperations": "28191000" }, "balance": { "goodwill": "None", "inventory": "103092000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "1977255000", "longTermDebt": "578321000", "shortTermDebt": "89979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "252730000", "totalLiabilities": "1128586000", "otherCurrentAssets": "49640000", "totalCurrentAssets": "570577000", "currentLongTermDebt": "15886000", "longTermInvestments": "20501000", "shortTermInvestments": "None", "currentNetReceivables": "239284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406678000", "currentAccountsPayable": "83628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859846000", "totalShareholderEquity": "849116000", "capitalLeaseObligations": "265639000", "otherCurrentLiabilities": "98499000", "totalCurrentLiabilities": "306113000", "otherNonCurrentLiabilities": "15683000", "totalNonCurrentLiabilities": "822473000", "cashAndShortTermInvestments": "178561000", "commonStockSharesOutstanding": "29462000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "178561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9908000", "operatingCashflow": "33665000", "capitalExpenditures": "50354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48726000", "cashflowFromInvestment": "-45950000", "stockBasedCompensation": "4048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 359749000, "cost_of_revenue": 247421000, "gross_profit": 112328000, "research_and_development": null, "selling_general_admin": 44933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44335000, "depreciation_amortisation": 20575000, "ebitda": 64910000, "interest_expense": 9385000, "interest_income": null, "other_non_operating": null, "pretax_income": 37436000, "tax_provision": 9245000, "effective_tax_rate": null, "net_income": 28157000, "net_income_continuing_ops": 28191000, "net_income_to_common": 28157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178561000, "short_term_investments": null, "net_receivables": 239284000, "inventory": 103092000, "other_current_assets": null, "total_current_assets": 570577000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1406678000, "total_assets": 1977255000, "short_term_debt": 89979000, "accounts_payable": 83628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306113000, "long_term_debt": 578321000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 822473000, "total_liabilities": 1128586000, "total_debt": 668300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 252730000, "total_equity": 849116000, "shares_outstanding": 29462000, "operating_cash_flow": 33665000, "stock_based_compensation": 4048000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48726000, "free_cash_flow": 84019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44335000", "ebitda": "64910000", "netIncome": "28157000", "grossProfit": "112328000", "depreciation": "None", "totalRevenue": "359749000", "costOfRevenue": "247421000", "interestIncome": "2142000", "incomeBeforeTax": "37436000", "interestExpense": "9385000", "operatingIncome": "44762000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9245000", "reportedCurrency": "USD", "netInterestIncome": "-7243000", "nonInterestIncome": "None", "operatingExpenses": "67566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20575000", "sellingGeneralAndAdministrative": "44933000", "netIncomeFromContinuingOperations": "28191000" }, "balance": { "goodwill": "None", "inventory": "103092000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "1977255000", "longTermDebt": "578321000", "shortTermDebt": "89979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "252730000", "totalLiabilities": "1128586000", "otherCurrentAssets": "49640000", "totalCurrentAssets": "570577000", "currentLongTermDebt": "15886000", "longTermInvestments": "20501000", "shortTermInvestments": "None", "currentNetReceivables": "239284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406678000", "currentAccountsPayable": "83628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859846000", "totalShareholderEquity": "849116000", "capitalLeaseObligations": "265639000", "otherCurrentLiabilities": "98499000", "totalCurrentLiabilities": "306113000", "otherNonCurrentLiabilities": "15683000", "totalNonCurrentLiabilities": "822473000", "cashAndShortTermInvestments": "178561000", "commonStockSharesOutstanding": "29462000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "178561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9908000", "operatingCashflow": "33665000", "capitalExpenditures": "50354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48726000", "cashflowFromInvestment": "-45950000", "stockBasedCompensation": "4048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 337094000, "cost_of_revenue": 248404000, "gross_profit": 88690000, "ebit": 19823000, "ebitda": 40716000, "pretax_income": 9140000, "tax_provision": 2508000, "net_income": 6605000, "net_income_to_common": 6605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140630000, "total_current_assets": 524444000, "total_assets": 1915776000, "short_term_debt": 88989000, "long_term_debt": 530943000, "total_debt": 619932000, "total_liabilities": 1095566000, "total_equity": 820691000, "shares_outstanding": 29239000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26679000, "capital_expenditure": 64562000, "free_cash_flow": 91241000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351599, "ticker_id": 4292, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19823000", "ebitda": "40716000", "netIncome": "6605000", "grossProfit": "88690000", "depreciation": "None", "totalRevenue": "337094000", "costOfRevenue": "248404000", "interestIncome": "1984000", "incomeBeforeTax": "9140000", "interestExpense": "9472000", "operatingIncome": "22829000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2508000", "reportedCurrency": "USD", "netInterestIncome": "-7488000", "nonInterestIncome": "None", "operatingExpenses": "65861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20893000", "sellingGeneralAndAdministrative": "43347000", "netIncomeFromContinuingOperations": "6632000" }, "balance": { "goodwill": "None", "inventory": "102358000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "1915776000", "longTermDebt": "530943000", "shortTermDebt": "88989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "224573000", "totalLiabilities": "1095566000", "otherCurrentAssets": "46542000", "totalCurrentAssets": "524444000", "currentLongTermDebt": "13127000", "longTermInvestments": "20325000", "shortTermInvestments": "None", "currentNetReceivables": "234914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1391332000", "currentAccountsPayable": "86960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828848000", "totalShareholderEquity": "820691000", "capitalLeaseObligations": "284778000", "otherCurrentLiabilities": "93135000", "totalCurrentLiabilities": "303415000", "otherNonCurrentLiabilities": "10705000", "totalNonCurrentLiabilities": "792151000", "cashAndShortTermInvestments": "140630000", "commonStockSharesOutstanding": "29239000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "140630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6632000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13093000", "operatingCashflow": "26679000", "capitalExpenditures": "64562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5108000", "cashflowFromInvestment": "-64557000", "stockBasedCompensation": "3519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337094000, "cost_of_revenue": 248404000, "gross_profit": 88690000, "research_and_development": null, "selling_general_admin": 43347000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19823000, "depreciation_amortisation": 20893000, "ebitda": 40716000, "interest_expense": 9472000, "interest_income": null, "other_non_operating": null, "pretax_income": 9140000, "tax_provision": 2508000, "effective_tax_rate": null, "net_income": 6605000, "net_income_continuing_ops": 6632000, "net_income_to_common": 6605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140630000, "short_term_investments": null, "net_receivables": 234914000, "inventory": 102358000, "other_current_assets": null, "total_current_assets": 524444000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1391332000, "total_assets": 1915776000, "short_term_debt": 88989000, "accounts_payable": 86960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303415000, "long_term_debt": 530943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 792151000, "total_liabilities": 1095566000, "total_debt": 619932000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 224573000, "total_equity": 820691000, "shares_outstanding": 29239000, "operating_cash_flow": 26679000, "stock_based_compensation": 3519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5108000, "free_cash_flow": 91241000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19823000", "ebitda": "40716000", "netIncome": "6605000", "grossProfit": "88690000", "depreciation": "None", "totalRevenue": "337094000", "costOfRevenue": "248404000", "interestIncome": "1984000", "incomeBeforeTax": "9140000", "interestExpense": "9472000", "operatingIncome": "22829000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2508000", "reportedCurrency": "USD", "netInterestIncome": "-7488000", "nonInterestIncome": "None", "operatingExpenses": "65861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20893000", "sellingGeneralAndAdministrative": "43347000", "netIncomeFromContinuingOperations": "6632000" }, "balance": { "goodwill": "None", "inventory": "102358000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "1915776000", "longTermDebt": "530943000", "shortTermDebt": "88989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "224573000", "totalLiabilities": "1095566000", "otherCurrentAssets": "46542000", "totalCurrentAssets": "524444000", "currentLongTermDebt": "13127000", "longTermInvestments": "20325000", "shortTermInvestments": "None", "currentNetReceivables": "234914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1391332000", "currentAccountsPayable": "86960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828848000", "totalShareholderEquity": "820691000", "capitalLeaseObligations": "284778000", "otherCurrentLiabilities": "93135000", "totalCurrentLiabilities": "303415000", "otherNonCurrentLiabilities": "10705000", "totalNonCurrentLiabilities": "792151000", "cashAndShortTermInvestments": "140630000", "commonStockSharesOutstanding": "29239000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "140630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6632000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13093000", "operatingCashflow": "26679000", "capitalExpenditures": "64562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5108000", "cashflowFromInvestment": "-64557000", "stockBasedCompensation": "3519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 362724000, "cost_of_revenue": 258553000, "gross_profit": 104171000, "ebit": 34185000, "ebitda": 39941000, "pretax_income": 13495000, "tax_provision": 21598000, "net_income": -7938000, "net_income_to_common": -7938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180265000, "total_current_assets": 563583000, "total_assets": 1937278000, "short_term_debt": 88535000, "long_term_debt": 534823000, "total_debt": 623358000, "total_liabilities": 1114099000, "total_equity": 823687000, "shares_outstanding": 28289000, "goodwill_and_intangibles": 48443000 }, "cash_flow": { "operating_cash_flow": -9499000, "capital_expenditure": 19370000, "free_cash_flow": 9871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351600, "ticker_id": 4292, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34185000", "ebitda": "39941000", "netIncome": "-7938000", "grossProfit": "104171000", "depreciation": "None", "totalRevenue": "362724000", "costOfRevenue": "258553000", "interestIncome": "3458000", "incomeBeforeTax": "13495000", "interestExpense": "11274000", "operatingIncome": "19574000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21598000", "reportedCurrency": "USD", "netInterestIncome": "-7816000", "nonInterestIncome": "None", "operatingExpenses": "84597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5756000", "sellingGeneralAndAdministrative": "44143000", "netIncomeFromContinuingOperations": "-8103000" }, "balance": { "goodwill": "None", "inventory": "99863000", "commonStock": "311000", "currentDebt": "None", "investments": "None", "totalAssets": "1937278000", "longTermDebt": "534823000", "shortTermDebt": "88535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48443000", "reportedCurrency": "USD", "retainedEarnings": "217968000", "totalLiabilities": "1114099000", "otherCurrentAssets": "48835000", "totalCurrentAssets": "563583000", "currentLongTermDebt": "13247000", "longTermInvestments": "19890000", "shortTermInvestments": "None", "currentNetReceivables": "234620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1373695000", "currentAccountsPayable": "87885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "838315000", "totalShareholderEquity": "823687000", "capitalLeaseObligations": "290245000", "otherCurrentLiabilities": "104859000", "totalCurrentLiabilities": "309789000", "otherNonCurrentLiabilities": "11733000", "totalNonCurrentLiabilities": "804310000", "cashAndShortTermInvestments": "180265000", "commonStockSharesOutstanding": "28289000", "intangibleAssetsExcludingGoodwill": "48443000", "cashAndCashEquivalentsAtCarryingValue": "180265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5785000", "operatingCashflow": "-9499000", "capitalExpenditures": "19370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3311000", "cashflowFromInvestment": "-19276000", "stockBasedCompensation": "3712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362724000, "cost_of_revenue": 258553000, "gross_profit": 104171000, "research_and_development": null, "selling_general_admin": 44143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34185000, "depreciation_amortisation": 5756000, "ebitda": 39941000, "interest_expense": 11274000, "interest_income": null, "other_non_operating": null, "pretax_income": 13495000, "tax_provision": 21598000, "effective_tax_rate": null, "net_income": -7938000, "net_income_continuing_ops": -8103000, "net_income_to_common": -7938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180265000, "short_term_investments": null, "net_receivables": 234620000, "inventory": 99863000, "other_current_assets": null, "total_current_assets": 563583000, "net_ppe": null, "goodwill": null, "intangible_assets": 48443000, "goodwill_and_intangibles": 48443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1373695000, "total_assets": 1937278000, "short_term_debt": 88535000, "accounts_payable": 87885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309789000, "long_term_debt": 534823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 804310000, "total_liabilities": 1114099000, "total_debt": 623358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217968000, "total_equity": 823687000, "shares_outstanding": 28289000, "operating_cash_flow": -9499000, "stock_based_compensation": 3712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19276000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3311000, "free_cash_flow": 9871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34185000", "ebitda": "39941000", "netIncome": "-7938000", "grossProfit": "104171000", "depreciation": "None", "totalRevenue": "362724000", "costOfRevenue": "258553000", "interestIncome": "3458000", "incomeBeforeTax": "13495000", "interestExpense": "11274000", "operatingIncome": "19574000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21598000", "reportedCurrency": "USD", "netInterestIncome": "-7816000", "nonInterestIncome": "None", "operatingExpenses": "84597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5756000", "sellingGeneralAndAdministrative": "44143000", "netIncomeFromContinuingOperations": "-8103000" }, "balance": { "goodwill": "None", "inventory": "99863000", "commonStock": "311000", "currentDebt": "None", "investments": "None", "totalAssets": "1937278000", "longTermDebt": "534823000", "shortTermDebt": "88535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48443000", "reportedCurrency": "USD", "retainedEarnings": "217968000", "totalLiabilities": "1114099000", "otherCurrentAssets": "48835000", "totalCurrentAssets": "563583000", "currentLongTermDebt": "13247000", "longTermInvestments": "19890000", "shortTermInvestments": "None", "currentNetReceivables": "234620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1373695000", "currentAccountsPayable": "87885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "838315000", "totalShareholderEquity": "823687000", "capitalLeaseObligations": "290245000", "otherCurrentLiabilities": "104859000", "totalCurrentLiabilities": "309789000", "otherNonCurrentLiabilities": "11733000", "totalNonCurrentLiabilities": "804310000", "cashAndShortTermInvestments": "180265000", "commonStockSharesOutstanding": "28289000", "intangibleAssetsExcludingGoodwill": "48443000", "cashAndCashEquivalentsAtCarryingValue": "180265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5785000", "operatingCashflow": "-9499000", "capitalExpenditures": "19370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3311000", "cashflowFromInvestment": "-19276000", "stockBasedCompensation": "3712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 330252000, "cost_of_revenue": 240682000, "gross_profit": 89570000, "ebit": 25454000, "ebitda": 47067000, "pretax_income": 26982000, "tax_provision": 22637000, "net_income": 4317000, "net_income_to_common": 4317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207530000, "total_current_assets": 557823000, "total_assets": 1889693000, "short_term_debt": 87882000, "long_term_debt": 531319000, "total_debt": 619201000, "total_liabilities": 1094495000, "total_equity": 795541000, "shares_outstanding": 28959000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16711000, "capital_expenditure": 18373000, "free_cash_flow": 35084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351602, "ticker_id": 4292, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25454000", "ebitda": "47067000", "netIncome": "4317000", "grossProfit": "89570000", "depreciation": "None", "totalRevenue": "330252000", "costOfRevenue": "240682000", "interestIncome": "2532000", "incomeBeforeTax": "26982000", "interestExpense": "10008000", "operatingIncome": "29617000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22637000", "reportedCurrency": "USD", "netInterestIncome": "-7476000", "nonInterestIncome": "None", "operatingExpenses": "59953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21613000", "sellingGeneralAndAdministrative": "46256000", "netIncomeFromContinuingOperations": "4345000" }, "balance": { "goodwill": "None", "inventory": "94987000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "1889693000", "longTermDebt": "531319000", "shortTermDebt": "87882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "225906000", "totalLiabilities": "1094495000", "otherCurrentAssets": "36192000", "totalCurrentAssets": "557823000", "currentLongTermDebt": "12683000", "longTermInvestments": "19627000", "shortTermInvestments": "None", "currentNetReceivables": "219114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1331870000", "currentAccountsPayable": "73267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1164464000", "shortLongTermDebtTotal": "830706000", "totalShareholderEquity": "795541000", "capitalLeaseObligations": "211505000", "otherCurrentLiabilities": "100563000", "totalCurrentLiabilities": "325704000", "otherNonCurrentLiabilities": "5432000", "totalNonCurrentLiabilities": "768791000", "cashAndShortTermInvestments": "207530000", "commonStockSharesOutstanding": "28959000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23223000", "operatingCashflow": "16711000", "capitalExpenditures": "18373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3525000", "cashflowFromInvestment": "-11051000", "stockBasedCompensation": "4204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330252000, "cost_of_revenue": 240682000, "gross_profit": 89570000, "research_and_development": null, "selling_general_admin": 46256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25454000, "depreciation_amortisation": 21613000, "ebitda": 47067000, "interest_expense": 10008000, "interest_income": null, "other_non_operating": null, "pretax_income": 26982000, "tax_provision": 22637000, "effective_tax_rate": null, "net_income": 4317000, "net_income_continuing_ops": 4345000, "net_income_to_common": 4317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207530000, "short_term_investments": null, "net_receivables": 219114000, "inventory": 94987000, "other_current_assets": null, "total_current_assets": 557823000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1331870000, "total_assets": 1889693000, "short_term_debt": 87882000, "accounts_payable": 73267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325704000, "long_term_debt": 531319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 768791000, "total_liabilities": 1094495000, "total_debt": 619201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225906000, "total_equity": 795541000, "shares_outstanding": 28959000, "operating_cash_flow": 16711000, "stock_based_compensation": 4204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3525000, "free_cash_flow": 35084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25454000", "ebitda": "47067000", "netIncome": "4317000", "grossProfit": "89570000", "depreciation": "None", "totalRevenue": "330252000", "costOfRevenue": "240682000", "interestIncome": "2532000", "incomeBeforeTax": "26982000", "interestExpense": "10008000", "operatingIncome": "29617000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22637000", "reportedCurrency": "USD", "netInterestIncome": "-7476000", "nonInterestIncome": "None", "operatingExpenses": "59953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21613000", "sellingGeneralAndAdministrative": "46256000", "netIncomeFromContinuingOperations": "4345000" }, "balance": { "goodwill": "None", "inventory": "94987000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "1889693000", "longTermDebt": "531319000", "shortTermDebt": "87882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "225906000", "totalLiabilities": "1094495000", "otherCurrentAssets": "36192000", "totalCurrentAssets": "557823000", "currentLongTermDebt": "12683000", "longTermInvestments": "19627000", "shortTermInvestments": "None", "currentNetReceivables": "219114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1331870000", "currentAccountsPayable": "73267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1164464000", "shortLongTermDebtTotal": "830706000", "totalShareholderEquity": "795541000", "capitalLeaseObligations": "211505000", "otherCurrentLiabilities": "100563000", "totalCurrentLiabilities": "325704000", "otherNonCurrentLiabilities": "5432000", "totalNonCurrentLiabilities": "768791000", "cashAndShortTermInvestments": "207530000", "commonStockSharesOutstanding": "28959000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23223000", "operatingCashflow": "16711000", "capitalExpenditures": "18373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3525000", "cashflowFromInvestment": "-11051000", "stockBasedCompensation": "4204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "income_statement": { "revenue": 311522000, "cost_of_revenue": 240659000, "gross_profit": 70863000, "ebit": 8136000, "ebitda": 30125000, "pretax_income": -15846000, "tax_provision": -14209000, "net_income": -1637000, "net_income_to_common": -1637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211972000, "total_current_assets": 537777000, "total_assets": 1895953000, "short_term_debt": 87967000, "long_term_debt": 539636000, "total_debt": 627603000, "total_liabilities": 1082999000, "total_equity": 813325000, "shares_outstanding": 28058000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18210000, "capital_expenditure": 12227000, "free_cash_flow": 30437000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351603, "ticker_id": 4292, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:21.277187+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8136000", "ebitda": "30125000", "netIncome": "-1637000", "grossProfit": "70863000", "depreciation": "None", "totalRevenue": "311522000", "costOfRevenue": "240659000", "interestIncome": "1527000", "incomeBeforeTax": "-15846000", "interestExpense": "9871000", "operatingIncome": "5574000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-14209000", "reportedCurrency": "USD", "netInterestIncome": "-8344000", "nonInterestIncome": "None", "operatingExpenses": "65289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21989000", "sellingGeneralAndAdministrative": "44616000", "netIncomeFromContinuingOperations": "-1637000" }, "balance": { "goodwill": "None", "inventory": "90597000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "1895953000", "longTermDebt": "539636000", "shortTermDebt": "87967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "221589000", "totalLiabilities": "1082999000", "otherCurrentAssets": "30943000", "totalCurrentAssets": "537777000", "currentLongTermDebt": "13211000", "longTermInvestments": "17111000", "shortTermInvestments": "None", "currentNetReceivables": "204265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1358176000", "currentAccountsPayable": "79682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "844516000", "totalShareholderEquity": "813325000", "capitalLeaseObligations": "216913000", "otherCurrentLiabilities": "81934000", "totalCurrentLiabilities": "293817000", "otherNonCurrentLiabilities": "17863000", "totalNonCurrentLiabilities": "789182000", "cashAndShortTermInvestments": "211972000", "commonStockSharesOutstanding": "28058000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1637000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6122000", "operatingCashflow": "18210000", "capitalExpenditures": "12227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5277000", "cashflowFromInvestment": "-8888000", "stockBasedCompensation": "5232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311522000, "cost_of_revenue": 240659000, "gross_profit": 70863000, "research_and_development": null, "selling_general_admin": 44616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8136000, "depreciation_amortisation": 21989000, "ebitda": 30125000, "interest_expense": 9871000, "interest_income": null, "other_non_operating": null, "pretax_income": -15846000, "tax_provision": -14209000, "effective_tax_rate": null, "net_income": -1637000, "net_income_continuing_ops": -1637000, "net_income_to_common": -1637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211972000, "short_term_investments": null, "net_receivables": 204265000, "inventory": 90597000, "other_current_assets": null, "total_current_assets": 537777000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1358176000, "total_assets": 1895953000, "short_term_debt": 87967000, "accounts_payable": 79682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293817000, "long_term_debt": 539636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789182000, "total_liabilities": 1082999000, "total_debt": 627603000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 221589000, "total_equity": 813325000, "shares_outstanding": 28058000, "operating_cash_flow": 18210000, "stock_based_compensation": 5232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8888000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5277000, "free_cash_flow": 30437000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8136000", "ebitda": "30125000", "netIncome": "-1637000", "grossProfit": "70863000", "depreciation": "None", "totalRevenue": "311522000", "costOfRevenue": "240659000", "interestIncome": "1527000", "incomeBeforeTax": "-15846000", "interestExpense": "9871000", "operatingIncome": "5574000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-14209000", "reportedCurrency": "USD", "netInterestIncome": "-8344000", "nonInterestIncome": "None", "operatingExpenses": "65289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21989000", "sellingGeneralAndAdministrative": "44616000", "netIncomeFromContinuingOperations": "-1637000" }, "balance": { "goodwill": "None", "inventory": "90597000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "1895953000", "longTermDebt": "539636000", "shortTermDebt": "87967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "221589000", "totalLiabilities": "1082999000", "otherCurrentAssets": "30943000", "totalCurrentAssets": "537777000", "currentLongTermDebt": "13211000", "longTermInvestments": "17111000", "shortTermInvestments": "None", "currentNetReceivables": "204265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1358176000", "currentAccountsPayable": "79682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "844516000", "totalShareholderEquity": "813325000", "capitalLeaseObligations": "216913000", "otherCurrentLiabilities": "81934000", "totalCurrentLiabilities": "293817000", "otherNonCurrentLiabilities": "17863000", "totalNonCurrentLiabilities": "789182000", "cashAndShortTermInvestments": "211972000", "commonStockSharesOutstanding": "28058000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1637000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6122000", "operatingCashflow": "18210000", "capitalExpenditures": "12227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5277000", "cashflowFromInvestment": "-8888000", "stockBasedCompensation": "5232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }