{ "ticker": { "uuid": "892faeef-b0f1-41b4-ab4f-a73bc3dea9f7", "symbol": "CPS", "name": "Cooper Stnd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/892faeef-b0f1-41b4-ab4f-a73bc3dea9f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/892faeef-b0f1-41b4-ab4f-a73bc3dea9f7/" }, "ticker_metadata": { "id": 828, "uuid": "892faeef-b0f1-41b4-ab4f-a73bc3dea9f7", "symbol": "CPS", "name": "Cooper Stnd", "asset_type": "equity", "market_cap": 538518000, "stock_exchange_id": 3, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Cooper-Standard Holdings Inc., through its subsidiary Cooper-Standard Automotive Inc., designs, manufactures and sells sealing, fuel supply and brake and fluid transfer systems worldwide. The company is headquartered in Northville, Michigan.", "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": "892faeef-b0f1-41b4-ab4f-a73bc3dea9f7", "symbol": "CPS", "name": "Cooper Stnd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/892faeef-b0f1-41b4-ab4f-a73bc3dea9f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/892faeef-b0f1-41b4-ab4f-a73bc3dea9f7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.66, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 29.32, "market_cap": 526880400, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.3939, "shareholder_yield": 0, "roe": 0.0003, "piotroski_f_score": 5, "momentum_12_1": 0.4038, "volatility_252d": 0.6643 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:38.874085+00:00", "batch_id": "" }, "size": { "price_close": 29.32, "market_cap": 526880400, "market_cap_usd": 526880400, "enterprise_value": 526880400, "shares_outstanding": 17970000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1909, "pcf_ratio": 51.9657, "pfcf_ratio": 8.1272, "ev_ebitda": 2.5384, "ev_ebit": 4.7726, "ev_sales": 0.1909, "ev_fcf": 8.1272, "earnings_yield": null, "fcf_yield": 0.123, "price_to_sales": 0.1909, "price_to_book": null, "price_to_cashflow": 51.9657, "ebitda_to_ev": 0.3939, "sales_yield": 5.2388 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1172, "operating_margin": 0.04, "net_margin": -0.0141, "ebitda_margin": 0.0752, "fcf_margin": 0.0235, "roe": 0.0003, "roa": -0.0, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.0015, "cash_conversion": -1.6614, "accruals_ratio": -0.0, "sbc_to_revenue": 0.0057, "piotroski_f_score": 5, "altman_z_score": -0.2146, "earnings_stability_5y": 3.1667, "revenue_stability_5y": 0.1023, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0002, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -17.1399, "net_debt_to_ebitda": -475.3887, "debt_to_assets": 0.0107, "interest_coverage": 0.9558, "current_ratio": 1.4009, "quick_ratio": 1.114, "net_debt": -98673113000, "local_beta": 0.0012, "volatility_252d": 0.6643, "volatility_60d": 1.5111, "max_drawdown_12m": -0.4058, "risk_adjusted_momentum": 0.6079 }, "growth": { "revenue_growth_1y": 0.0142, "revenue_growth_3y_cagr": 0.0277, "revenue_growth_5y_cagr": 0.029, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4835, "book_value_growth_1y": null, "revenue_growth": 0.0142, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0481, "price_return_3m": -0.0838, "price_return_6m": -0.0249, "price_return_9m": -0.2365, "price_return_12m": 0.3364, "price_return_12m_ex1m": 0.4038, "momentum_6m": -0.0249, "momentum_12m": 0.3364, "momentum_12_1": 0.4038, "distance_from_52w_high": -0.3513, "distance_from_52w_low": 0.4358, "relative_strength": 0.2364 }, "raw_ttm": { "revenue_ttm": 2760205000, "gross_profit_ttm": 323584000, "ebit_ttm": 110396000, "ebitda_ttm": 207563000, "net_income_ttm": -39019999, "eps_diluted_ttm": -2.1714, "operating_cash_flow_ttm": 10139000, "capital_expenditure_ttm": 54690000, "fcf_ttm": 64829000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115496000, "cash_and_equivalents": 118488000000, "total_current_assets": 903101000000, "total_current_liabilities": 644636000000, "net_ppe": null, "total_assets": 1853054000000, "total_debt": 19814887000, "total_equity": -115318000000, "net_working_capital": 158692000000, "book_value_per_share": -6417.251, "retained_earnings": -508030000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -283778000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.645, "os_score": 0.81, "value_percentile": 0.65, "quality_percentile": 0.64, "momentum_percentile": 0.66, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3881, "ticker_id": 828, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:38.874085+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.32, "market_cap": 526880400, "market_cap_usd": 526880400, "enterprise_value": 526880400, "shares_outstanding": 17970000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.19088452, "pcf_ratio": 51.96571654, "pfcf_ratio": 8.12723318, "ev_ebitda": 2.53841195, "ev_ebit": 4.77264031, "ev_sales": 0.19088452, "ev_fcf": 8.12723318, "earnings_yield": null, "fcf_yield": 0.1230431, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11723187, "operating_margin": 0.03999558, "net_margin": -0.01413663, "ebitda_margin": 0.0751984, "fcf_margin": 0.02348702, "roe": 0.00033837, "roa": -2.106e-05, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.00148954, "cash_conversion": -1.66143008, "accruals_ratio": -2.653e-05, "sbc_to_revenue": 0.00567313, "debt_to_equity": -17.13989143, "net_debt_to_ebitda": -475.3887398, "debt_to_assets": 0.0106931, "interest_coverage": 0.95584263, "current_ratio": 1.4009472, "quick_ratio": 1.11395733, "net_debt": -98673113000, "revenue_growth_1y": 0.01420815, "revenue_growth_3y_cagr": 0.02767466, "revenue_growth_5y_cagr": 0.02903545, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.48352069, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -0.21459877, "earnings_stability_5y": 3.166739, "revenue_stability_5y": 0.102319, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04805195, "price_return_3m": -0.08375, "price_return_6m": -0.0249418, "price_return_9m": -0.23645833, "price_return_12m": 0.33637192, "price_return_12m_ex1m": 0.40382862, "distance_from_52w_high": -0.35132743, "distance_from_52w_low": 0.43584721, "relative_strength": 0.23640834, "local_beta": 0.0012, "volatility_252d": 0.664252, "volatility_60d": 1.511073, "max_drawdown_12m": -0.40575221, "revenue_ttm": 2760205000, "gross_profit_ttm": 323584000, "ebit_ttm": 110396000, "ebitda_ttm": 207563000, "net_income_ttm": -39019999, "eps_diluted_ttm": -2.17139672, "operating_cash_flow_ttm": 10139000, "capital_expenditure_ttm": 54690000, "fcf_ttm": 64829000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115496000, "cash_and_equivalents": 118488000000, "total_current_assets": 903101000000, "total_current_liabilities": 644636000000, "net_ppe": null, "total_assets": 1853054000000, "total_debt": 19814887000, "total_equity": -115318000000, "net_working_capital": 158692000000, "book_value_per_share": -6417.25097385, "retained_earnings": -508030000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -283778000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.32, "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.66, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.0003, "momentum_12_1": 0.4038, "complete_fields": { "id": 3881, "ticker_id": 828, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:38.874085+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.32, "market_cap": 526880400, "market_cap_usd": 526880400, "enterprise_value": 526880400, "shares_outstanding": 17970000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.19088452, "pcf_ratio": 51.96571654, "pfcf_ratio": 8.12723318, "ev_ebitda": 2.53841195, "ev_ebit": 4.77264031, "ev_sales": 0.19088452, "ev_fcf": 8.12723318, "earnings_yield": null, "fcf_yield": 0.1230431, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11723187, "operating_margin": 0.03999558, "net_margin": -0.01413663, "ebitda_margin": 0.0751984, "fcf_margin": 0.02348702, "roe": 0.00033837, "roa": -2.106e-05, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.00148954, "cash_conversion": -1.66143008, "accruals_ratio": -2.653e-05, "sbc_to_revenue": 0.00567313, "debt_to_equity": -17.13989143, "net_debt_to_ebitda": -475.3887398, "debt_to_assets": 0.0106931, "interest_coverage": 0.95584263, "current_ratio": 1.4009472, "quick_ratio": 1.11395733, "net_debt": -98673113000, "revenue_growth_1y": 0.01420815, "revenue_growth_3y_cagr": 0.02767466, "revenue_growth_5y_cagr": 0.02903545, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.48352069, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -0.21459877, "earnings_stability_5y": 3.166739, "revenue_stability_5y": 0.102319, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04805195, "price_return_3m": -0.08375, "price_return_6m": -0.0249418, "price_return_9m": -0.23645833, "price_return_12m": 0.33637192, "price_return_12m_ex1m": 0.40382862, "distance_from_52w_high": -0.35132743, "distance_from_52w_low": 0.43584721, "relative_strength": 0.23640834, "local_beta": 0.0012, "volatility_252d": 0.664252, "volatility_60d": 1.511073, "max_drawdown_12m": -0.40575221, "revenue_ttm": 2760205000, "gross_profit_ttm": 323584000, "ebit_ttm": 110396000, "ebitda_ttm": 207563000, "net_income_ttm": -39019999, "eps_diluted_ttm": -2.17139672, "operating_cash_flow_ttm": 10139000, "capital_expenditure_ttm": 54690000, "fcf_ttm": 64829000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115496000, "cash_and_equivalents": 118488000000, "total_current_assets": 903101000000, "total_current_liabilities": 644636000000, "net_ppe": null, "total_assets": 1853054000000, "total_debt": 19814887000, "total_equity": -115318000000, "net_working_capital": 158692000000, "book_value_per_share": -6417.25097385, "retained_earnings": -508030000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -283778000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 2740915000, "cost_of_revenue": 2419695000, "gross_profit": 321220000, "ebit": 106854000, "ebitda": 204829000, "pretax_income": -23519000, "tax_provision": -19205000, "net_income": -4165000, "net_income_to_common": -4165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198280000, "total_current_assets": 881100000, "total_assets": 1833174000, "short_term_debt": 104533000, "long_term_debt": 1018483000, "total_debt": 1123016000, "total_liabilities": 1924751000, "total_equity": -83488000, "shares_outstanding": 17862433, "goodwill_and_intangibles": 169674000 }, "cash_flow": { "operating_cash_flow": 64441999, "capital_expenditure": 48191999, "free_cash_flow": 112633998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242733, "ticker_id": 828, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106854000", "ebitda": "204829000", "netIncome": "-4165000", "grossProfit": "321220000", "depreciation": "None", "totalRevenue": "2740915000", "costOfRevenue": "2419695000", "interestIncome": "115332000", "incomeBeforeTax": "-23519000", "interestExpense": "114676000", "operatingIncome": "106854000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-19205000", "reportedCurrency": "USD", "netInterestIncome": "-116811000", "nonInterestIncome": "None", "operatingExpenses": "214366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2419695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97975000", "sellingGeneralAndAdministrative": "214366000", "netIncomeFromContinuingOperations": "-4314000" }, "balance": { "goodwill": "140696000", "inventory": "154189000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1833174000", "longTermDebt": "1018483000", "shortTermDebt": "104533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28978000", "reportedCurrency": "USD", "retainedEarnings": "-474727000", "totalLiabilities": "1924751000", "otherCurrentAssets": "63220000", "totalCurrentAssets": "881100000", "currentLongTermDebt": "86121000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "465411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "952074000", "currentAccountsPayable": "337319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606982000", "shortLongTermDebtTotal": "1262628000", "totalShareholderEquity": "-83488000", "capitalLeaseObligations": "88218000", "otherCurrentLiabilities": "236545000", "totalCurrentLiabilities": "678397000", "otherNonCurrentLiabilities": "36793000", "totalNonCurrentLiabilities": "1246353999", "cashAndShortTermInvestments": "198280000", "commonStockSharesOutstanding": "17862433", "intangibleAssetsExcludingGoodwill": "28978000", "cashAndCashEquivalentsAtCarryingValue": "198280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-746000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4362000", "operatingCashflow": "64441999", "capitalExpenditures": "48191999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3968000", "cashflowFromInvestment": "-45634000", "stockBasedCompensation": "15248000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97975000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2740915000, "cost_of_revenue": 2419695000, "gross_profit": 321220000, "research_and_development": null, "selling_general_admin": 214366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106854000, "depreciation_amortisation": 97975000, "ebitda": 204829000, "interest_expense": 114676000, "interest_income": null, "other_non_operating": null, "pretax_income": -23519000, "tax_provision": -19205000, "effective_tax_rate": null, "net_income": -4165000, "net_income_continuing_ops": -4314000, "net_income_to_common": -4165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198280000, "short_term_investments": null, "net_receivables": 465411000, "inventory": 154189000, "other_current_assets": null, "total_current_assets": 881100000, "net_ppe": null, "goodwill": 140696000, "intangible_assets": 28978000, "goodwill_and_intangibles": 169674000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 952074000, "total_assets": 1833174000, "short_term_debt": 104533000, "accounts_payable": 337319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678397000, "long_term_debt": 1018483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1246353999, "total_liabilities": 1924751000, "total_debt": 1123016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -474727000, "total_equity": -83488000, "shares_outstanding": 17862433, "operating_cash_flow": 64441999, "stock_based_compensation": 15248000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48191999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45634000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3968000, "free_cash_flow": 112633998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106854000", "ebitda": "204829000", "netIncome": "-4165000", "grossProfit": "321220000", "depreciation": "None", "totalRevenue": "2740915000", "costOfRevenue": "2419695000", "interestIncome": "115332000", "incomeBeforeTax": "-23519000", "interestExpense": "114676000", "operatingIncome": "106854000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-19205000", "reportedCurrency": "USD", "netInterestIncome": "-116811000", "nonInterestIncome": "None", "operatingExpenses": "214366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2419695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97975000", "sellingGeneralAndAdministrative": "214366000", "netIncomeFromContinuingOperations": "-4314000" }, "balance": { "goodwill": "140696000", "inventory": "154189000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1833174000", "longTermDebt": "1018483000", "shortTermDebt": "104533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28978000", "reportedCurrency": "USD", "retainedEarnings": "-474727000", "totalLiabilities": "1924751000", "otherCurrentAssets": "63220000", "totalCurrentAssets": "881100000", "currentLongTermDebt": "86121000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "465411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "952074000", "currentAccountsPayable": "337319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606982000", "shortLongTermDebtTotal": "1262628000", "totalShareholderEquity": "-83488000", "capitalLeaseObligations": "88218000", "otherCurrentLiabilities": "236545000", "totalCurrentLiabilities": "678397000", "otherNonCurrentLiabilities": "36793000", "totalNonCurrentLiabilities": "1246353999", "cashAndShortTermInvestments": "198280000", "commonStockSharesOutstanding": "17862433", "intangibleAssetsExcludingGoodwill": "28978000", "cashAndCashEquivalentsAtCarryingValue": "198280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-746000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4362000", "operatingCashflow": "64441999", "capitalExpenditures": "48191999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3968000", "cashflowFromInvestment": "-45634000", "stockBasedCompensation": "15248000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97975000000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 2730893000, "cost_of_revenue": 2427978000, "gross_profit": 302915000, "ebit": 14161000, "ebitda": 117726000, "pretax_income": -101478000, "tax_provision": -23348000, "net_income": -78746000, "net_income_to_common": -78746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170035000, "total_current_assets": 805256000, "total_assets": 1733065000, "short_term_debt": 61287000, "long_term_debt": 1057839000, "total_debt": 1119126000, "total_liabilities": 1866435000, "total_equity": -125769000, "shares_outstanding": 17564012, "goodwill_and_intangibles": 174248000 }, "cash_flow": { "operating_cash_flow": 76369000, "capital_expenditure": 50498000, "free_cash_flow": 126867000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242738, "ticker_id": 828, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14161000", "ebitda": "117726000", "netIncome": "-78746000", "grossProfit": "302915000", "depreciation": "None", "totalRevenue": "2730893000", "costOfRevenue": "2427978000", "interestIncome": "120812000", "incomeBeforeTax": "-101478000", "interestExpense": "115639000", "operatingIncome": "69824000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-23348000", "reportedCurrency": "USD", "netInterestIncome": "-118543000", "nonInterestIncome": "None", "operatingExpenses": "233091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82818000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2427978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103565000", "sellingGeneralAndAdministrative": "41917000", "netIncomeFromContinuingOperations": "-78130000" }, "balance": { "goodwill": "140443000", "inventory": "142401000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1733065000", "longTermDebt": "1057839000", "shortTermDebt": "61287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33805000", "reportedCurrency": "USD", "retainedEarnings": "-470562000", "totalLiabilities": "1866435000", "otherCurrentAssets": "56182000", "totalCurrentAssets": "805256000", "currentLongTermDebt": "42428000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "436638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "927809000", "currentAccountsPayable": "295178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "626493000", "shortLongTermDebtTotal": "1191033000", "totalShareholderEquity": "-125769000", "capitalLeaseObligations": "90766000", "otherCurrentLiabilities": "220318000", "totalCurrentLiabilities": "576783000", "otherNonCurrentLiabilities": "40516000", "totalNonCurrentLiabilities": "1289652000", "cashAndShortTermInvestments": "170035000", "commonStockSharesOutstanding": "17564012", "intangibleAssetsExcludingGoodwill": "33805000", "cashAndCashEquivalentsAtCarryingValue": "170035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3125000000", "operatingCashflow": "76369000", "capitalExpenditures": "50498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9645000", "cashflowFromInvestment": "-45120000", "stockBasedCompensation": "9161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2730893000, "cost_of_revenue": 2427978000, "gross_profit": 302915000, "research_and_development": 82818000, "selling_general_admin": 41917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14161000, "depreciation_amortisation": 103565000, "ebitda": 117726000, "interest_expense": 115639000, "interest_income": null, "other_non_operating": null, "pretax_income": -101478000, "tax_provision": -23348000, "effective_tax_rate": null, "net_income": -78746000, "net_income_continuing_ops": -78130000, "net_income_to_common": -78746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170035000, "short_term_investments": null, "net_receivables": 436638000, "inventory": 142401000, "other_current_assets": null, "total_current_assets": 805256000, "net_ppe": null, "goodwill": 140443000, "intangible_assets": 33805000, "goodwill_and_intangibles": 174248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 927809000, "total_assets": 1733065000, "short_term_debt": 61287000, "accounts_payable": 295178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 576783000, "long_term_debt": 1057839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1289652000, "total_liabilities": 1866435000, "total_debt": 1119126000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -470562000, "total_equity": -125769000, "shares_outstanding": 17564012, "operating_cash_flow": 76369000, "stock_based_compensation": 9161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9645000, "free_cash_flow": 126867000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14161000", "ebitda": "117726000", "netIncome": "-78746000", "grossProfit": "302915000", "depreciation": "None", "totalRevenue": "2730893000", "costOfRevenue": "2427978000", "interestIncome": "120812000", "incomeBeforeTax": "-101478000", "interestExpense": "115639000", "operatingIncome": "69824000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-23348000", "reportedCurrency": "USD", "netInterestIncome": "-118543000", "nonInterestIncome": "None", "operatingExpenses": "233091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82818000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2427978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103565000", "sellingGeneralAndAdministrative": "41917000", "netIncomeFromContinuingOperations": "-78130000" }, "balance": { "goodwill": "140443000", "inventory": "142401000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1733065000", "longTermDebt": "1057839000", "shortTermDebt": "61287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33805000", "reportedCurrency": "USD", "retainedEarnings": "-470562000", "totalLiabilities": "1866435000", "otherCurrentAssets": "56182000", "totalCurrentAssets": "805256000", "currentLongTermDebt": "42428000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "436638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "927809000", "currentAccountsPayable": "295178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "626493000", "shortLongTermDebtTotal": "1191033000", "totalShareholderEquity": "-125769000", "capitalLeaseObligations": "90766000", "otherCurrentLiabilities": "220318000", "totalCurrentLiabilities": "576783000", "otherNonCurrentLiabilities": "40516000", "totalNonCurrentLiabilities": "1289652000", "cashAndShortTermInvestments": "170035000", "commonStockSharesOutstanding": "17564012", "intangibleAssetsExcludingGoodwill": "33805000", "cashAndCashEquivalentsAtCarryingValue": "170035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3125000000", "operatingCashflow": "76369000", "capitalExpenditures": "50498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9645000", "cashflowFromInvestment": "-45120000", "stockBasedCompensation": "9161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103565000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 2815879000, "cost_of_revenue": 2525103000, "gross_profit": 290776000, "ebit": -64306000, "ebitda": 45625000, "pretax_income": -194383000, "tax_provision": 8933000, "net_income": -201985000, "net_income_to_common": -201985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154801000, "total_current_assets": 900586000, "total_assets": 1872299000, "short_term_debt": 69289000, "long_term_debt": 1044736000, "total_debt": 1114025000, "total_liabilities": 1962032000, "total_equity": -81300000, "shares_outstanding": 17355392, "goodwill_and_intangibles": 181382000 }, "cash_flow": { "operating_cash_flow": 117277000, "capital_expenditure": 80743000, "free_cash_flow": 198020000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242743, "ticker_id": 828, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64306000", "ebitda": "45625000", "netIncome": "-201985000", "grossProfit": "290776000", "depreciation": "None", "totalRevenue": "2815879000", "costOfRevenue": "2525103000", "interestIncome": "134096000", "incomeBeforeTax": "-194383000", "interestExpense": "130077000", "operatingIncome": "46031000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8933000", "reportedCurrency": "USD", "netInterestIncome": "-132303000", "nonInterestIncome": "None", "operatingExpenses": "244745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84112000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2525103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109931000", "sellingGeneralAndAdministrative": "231776000", "netIncomeFromContinuingOperations": "-203316000" }, "balance": { "goodwill": "140814000", "inventory": "146846000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1872299000", "longTermDebt": "1044736000", "shortTermDebt": "69289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40568000", "reportedCurrency": "USD", "retainedEarnings": "-391816000", "totalLiabilities": "1962032000", "otherCurrentAssets": "57243000", "totalCurrentAssets": "900586000", "currentLongTermDebt": "50712000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "541696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "971713000", "currentAccountsPayable": "334578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "699557000", "shortLongTermDebtTotal": "1190507000", "totalShareholderEquity": "-81300000", "capitalLeaseObligations": "95059000", "otherCurrentLiabilities": "249376000", "totalCurrentLiabilities": "653243000", "otherNonCurrentLiabilities": "52845000", "totalNonCurrentLiabilities": "1308789000", "cashAndShortTermInvestments": "154801000", "commonStockSharesOutstanding": "17355392", "intangibleAssetsExcludingGoodwill": "40568000", "cashAndCashEquivalentsAtCarryingValue": "154801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-203316000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6412000", "operatingCashflow": "117277000", "capitalExpenditures": "80743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81137000", "cashflowFromInvestment": "-64968000", "stockBasedCompensation": "7718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2815879000, "cost_of_revenue": 2525103000, "gross_profit": 290776000, "research_and_development": 84112000, "selling_general_admin": 231776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64306000, "depreciation_amortisation": 109931000, "ebitda": 45625000, "interest_expense": 130077000, "interest_income": null, "other_non_operating": null, "pretax_income": -194383000, "tax_provision": 8933000, "effective_tax_rate": null, "net_income": -201985000, "net_income_continuing_ops": -203316000, "net_income_to_common": -201985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154801000, "short_term_investments": null, "net_receivables": 541696000, "inventory": 146846000, "other_current_assets": null, "total_current_assets": 900586000, "net_ppe": null, "goodwill": 140814000, "intangible_assets": 40568000, "goodwill_and_intangibles": 181382000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 971713000, "total_assets": 1872299000, "short_term_debt": 69289000, "accounts_payable": 334578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653243000, "long_term_debt": 1044736000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1308789000, "total_liabilities": 1962032000, "total_debt": 1114025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391816000, "total_equity": -81300000, "shares_outstanding": 17355392, "operating_cash_flow": 117277000, "stock_based_compensation": 7718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64968000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81137000, "free_cash_flow": 198020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-64306000", "ebitda": "45625000", "netIncome": "-201985000", "grossProfit": "290776000", "depreciation": "None", "totalRevenue": "2815879000", "costOfRevenue": "2525103000", "interestIncome": "134096000", "incomeBeforeTax": "-194383000", "interestExpense": "130077000", "operatingIncome": "46031000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8933000", "reportedCurrency": "USD", "netInterestIncome": "-132303000", "nonInterestIncome": "None", "operatingExpenses": "244745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84112000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2525103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109931000", "sellingGeneralAndAdministrative": "231776000", "netIncomeFromContinuingOperations": "-203316000" }, "balance": { "goodwill": "140814000", "inventory": "146846000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1872299000", "longTermDebt": "1044736000", "shortTermDebt": "69289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40568000", "reportedCurrency": "USD", "retainedEarnings": "-391816000", "totalLiabilities": "1962032000", "otherCurrentAssets": "57243000", "totalCurrentAssets": "900586000", "currentLongTermDebt": "50712000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "541696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "971713000", "currentAccountsPayable": "334578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "699557000", "shortLongTermDebtTotal": "1190507000", "totalShareholderEquity": "-81300000", "capitalLeaseObligations": "95059000", "otherCurrentLiabilities": "249376000", "totalCurrentLiabilities": "653243000", "otherNonCurrentLiabilities": "52845000", "totalNonCurrentLiabilities": "1308789000", "cashAndShortTermInvestments": "154801000", "commonStockSharesOutstanding": "17355392", "intangibleAssetsExcludingGoodwill": "40568000", "cashAndCashEquivalentsAtCarryingValue": "154801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-203316000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6412000", "operatingCashflow": "117277000", "capitalExpenditures": "80743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81137000", "cashflowFromInvestment": "-64968000", "stockBasedCompensation": "7718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109931000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 2525391000, "cost_of_revenue": 2395600000, "gross_profit": 129791000, "ebit": -121986000, "ebitda": 490000, "pretax_income": -200500000, "tax_provision": 17291000, "net_income": -215384000, "net_income_to_common": -215384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186875000, "total_current_assets": 945649000, "total_assets": 1963529000, "short_term_debt": 77144000, "long_term_debt": 982054000, "total_debt": 1059198000, "total_liabilities": 1862337000, "total_equity": 107713000, "shares_outstanding": 17190958, "goodwill_and_intangibles": 189664000 }, "cash_flow": { "operating_cash_flow": -36150000, "capital_expenditure": 71150000, "free_cash_flow": 35000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242748, "ticker_id": 828, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-121986000", "ebitda": "490000", "netIncome": "-215384000", "grossProfit": "129791000", "depreciation": "None", "totalRevenue": "2525391000", "costOfRevenue": "2395600000", "interestIncome": "88462000", "incomeBeforeTax": "-200500000", "interestExpense": "78514000", "operatingIncome": "-105002000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17291000", "reportedCurrency": "USD", "netInterestIncome": "-79224000", "nonInterestIncome": "None", "operatingExpenses": "234793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80528000", "otherNonOperatingIncome": "-14302000", "costofGoodsAndServicesSold": "2395600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122476000", "sellingGeneralAndAdministrative": "202137000", "netIncomeFromContinuingOperations": "-217791000" }, "balance": { "goodwill": "142023000", "inventory": "157756000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1963529000", "longTermDebt": "982054000", "shortTermDebt": "77144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47641000", "reportedCurrency": "USD", "retainedEarnings": "-189831000", "totalLiabilities": "1862337000", "otherCurrentAssets": "88283000", "totalCurrentAssets": "945649000", "currentLongTermDebt": "54130000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "512735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1017880000", "currentAccountsPayable": "338210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "642860000", "shortLongTermDebtTotal": "1134587000", "totalShareholderEquity": "107713000", "capitalLeaseObligations": "98403000", "otherCurrentLiabilities": "216264000", "totalCurrentLiabilities": "631618000", "otherNonCurrentLiabilities": "34501000", "totalNonCurrentLiabilities": "1230719000", "cashAndShortTermInvestments": "186875000", "commonStockSharesOutstanding": "17190958", "intangibleAssetsExcludingGoodwill": "47641000", "cashAndCashEquivalentsAtCarryingValue": "186875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2221000", "operatingCashflow": "-36150000", "capitalExpenditures": "71150000", "changeInReceivables": "-65712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4266000", "cashflowFromInvestment": "-17892000", "stockBasedCompensation": "3259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58308000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2525391000, "cost_of_revenue": 2395600000, "gross_profit": 129791000, "research_and_development": 80528000, "selling_general_admin": 202137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -121986000, "depreciation_amortisation": 122476000, "ebitda": 490000, "interest_expense": 78514000, "interest_income": null, "other_non_operating": null, "pretax_income": -200500000, "tax_provision": 17291000, "effective_tax_rate": null, "net_income": -215384000, "net_income_continuing_ops": -217791000, "net_income_to_common": -215384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186875000, "short_term_investments": null, "net_receivables": 512735000, "inventory": 157756000, "other_current_assets": null, "total_current_assets": 945649000, "net_ppe": null, "goodwill": 142023000, "intangible_assets": 47641000, "goodwill_and_intangibles": 189664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1017880000, "total_assets": 1963529000, "short_term_debt": 77144000, "accounts_payable": 338210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631618000, "long_term_debt": 982054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1230719000, "total_liabilities": 1862337000, "total_debt": 1059198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -189831000, "total_equity": 107713000, "shares_outstanding": 17190958, "operating_cash_flow": -36150000, "stock_based_compensation": 3259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4266000, "free_cash_flow": 35000000, "net_change_in_cash": -58308000 }, "raw_data": { "income": { "ebit": "-121986000", "ebitda": "490000", "netIncome": "-215384000", "grossProfit": "129791000", "depreciation": "None", "totalRevenue": "2525391000", "costOfRevenue": "2395600000", "interestIncome": "88462000", "incomeBeforeTax": "-200500000", "interestExpense": "78514000", "operatingIncome": "-105002000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17291000", "reportedCurrency": "USD", "netInterestIncome": "-79224000", "nonInterestIncome": "None", "operatingExpenses": "234793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80528000", "otherNonOperatingIncome": "-14302000", "costofGoodsAndServicesSold": "2395600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122476000", "sellingGeneralAndAdministrative": "202137000", "netIncomeFromContinuingOperations": "-217791000" }, "balance": { "goodwill": "142023000", "inventory": "157756000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1963529000", "longTermDebt": "982054000", "shortTermDebt": "77144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47641000", "reportedCurrency": "USD", "retainedEarnings": "-189831000", "totalLiabilities": "1862337000", "otherCurrentAssets": "88283000", "totalCurrentAssets": "945649000", "currentLongTermDebt": "54130000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "512735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1017880000", "currentAccountsPayable": "338210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "642860000", "shortLongTermDebtTotal": "1134587000", "totalShareholderEquity": "107713000", "capitalLeaseObligations": "98403000", "otherCurrentLiabilities": "216264000", "totalCurrentLiabilities": "631618000", "otherNonCurrentLiabilities": "34501000", "totalNonCurrentLiabilities": "1230719000", "cashAndShortTermInvestments": "186875000", "commonStockSharesOutstanding": "17190958", "intangibleAssetsExcludingGoodwill": "47641000", "cashAndCashEquivalentsAtCarryingValue": "186875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2221000", "operatingCashflow": "-36150000", "capitalExpenditures": "71150000", "changeInReceivables": "-65712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4266000", "cashflowFromInvestment": "-17892000", "stockBasedCompensation": "3259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58308000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122476000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 2330191000, "cost_of_revenue": 2242963000, "gross_profit": 87228000, "ebit": -216941000, "ebitda": -77933000, "pretax_income": -289452000, "tax_provision": 39392000, "net_income": -322835000, "net_income_to_common": -322835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248971000, "total_current_assets": 994897000, "total_assets": 2226493000, "short_term_debt": 78663000, "long_term_debt": 957014000, "total_debt": 1035677000, "total_liabilities": 1895133000, "total_equity": 324883000, "shares_outstanding": 17045353, "goodwill_and_intangibles": 202657000 }, "cash_flow": { "operating_cash_flow": -115510000, "capital_expenditure": 96107000, "free_cash_flow": -19403000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242753, "ticker_id": 828, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-216941000", "ebitda": "-77933000", "netIncome": "-322835000", "grossProfit": "87228000", "depreciation": "None", "totalRevenue": "2330191000", "costOfRevenue": "2242963000", "interestIncome": "81126000", "incomeBeforeTax": "-289452000", "interestExpense": "72511000", "operatingIncome": "-209092000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "39392000", "reportedCurrency": "USD", "netInterestIncome": "-73039000", "nonInterestIncome": "None", "operatingExpenses": "296320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89956000", "otherNonOperatingIncome": "-6570000", "costofGoodsAndServicesSold": "2242963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139008000", "sellingGeneralAndAdministrative": "228389000", "netIncomeFromContinuingOperations": "-328844000" }, "balance": { "goodwill": "142282000", "inventory": "158075000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2226493000", "longTermDebt": "957014000", "shortTermDebt": "78663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "60375000", "reportedCurrency": "USD", "retainedEarnings": "25553000", "totalLiabilities": "1895133000", "otherCurrentAssets": "98669000", "totalCurrentAssets": "994897000", "currentLongTermDebt": "56111000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231596000", "currentAccountsPayable": "348133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "784348000", "shortLongTermDebtTotal": "1152027000", "totalShareholderEquity": "324883000", "capitalLeaseObligations": "115312000", "otherCurrentLiabilities": "170819000", "totalCurrentLiabilities": "597615000", "otherNonCurrentLiabilities": "308500000", "totalNonCurrentLiabilities": "1297518000", "cashAndShortTermInvestments": "248971000", "commonStockSharesOutstanding": "17045353", "intangibleAssetsExcludingGoodwill": "60375000", "cashAndCashEquivalentsAtCarryingValue": "248971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-328844000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18527000", "operatingCashflow": "-115510000", "capitalExpenditures": "96107000", "changeInReceivables": "52677000", "changeInExchangeRate": "11113000", "cashflowFromFinancing": "3209000", "cashflowFromInvestment": "-91262000", "stockBasedCompensation": "5574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-192450000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-799000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2330191000, "cost_of_revenue": 2242963000, "gross_profit": 87228000, "research_and_development": 89956000, "selling_general_admin": 228389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -216941000, "depreciation_amortisation": 139008000, "ebitda": -77933000, "interest_expense": 72511000, "interest_income": null, "other_non_operating": null, "pretax_income": -289452000, "tax_provision": 39392000, "effective_tax_rate": null, "net_income": -322835000, "net_income_continuing_ops": -328844000, "net_income_to_common": -322835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248971000, "short_term_investments": null, "net_receivables": 489182000, "inventory": 158075000, "other_current_assets": null, "total_current_assets": 994897000, "net_ppe": null, "goodwill": 142282000, "intangible_assets": 60375000, "goodwill_and_intangibles": 202657000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1231596000, "total_assets": 2226493000, "short_term_debt": 78663000, "accounts_payable": 348133000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 597615000, "long_term_debt": 957014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1297518000, "total_liabilities": 1895133000, "total_debt": 1035677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25553000, "total_equity": 324883000, "shares_outstanding": 17045353, "operating_cash_flow": -115510000, "stock_based_compensation": 5574000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91262000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3209000, "free_cash_flow": -19403000, "net_change_in_cash": -192450000 }, "raw_data": { "income": { "ebit": "-216941000", "ebitda": "-77933000", "netIncome": "-322835000", "grossProfit": "87228000", "depreciation": "None", "totalRevenue": "2330191000", "costOfRevenue": "2242963000", "interestIncome": "81126000", "incomeBeforeTax": "-289452000", "interestExpense": "72511000", "operatingIncome": "-209092000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "39392000", "reportedCurrency": "USD", "netInterestIncome": "-73039000", "nonInterestIncome": "None", "operatingExpenses": "296320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89956000", "otherNonOperatingIncome": "-6570000", "costofGoodsAndServicesSold": "2242963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139008000", "sellingGeneralAndAdministrative": "228389000", "netIncomeFromContinuingOperations": "-328844000" }, "balance": { "goodwill": "142282000", "inventory": "158075000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2226493000", "longTermDebt": "957014000", "shortTermDebt": "78663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "60375000", "reportedCurrency": "USD", "retainedEarnings": "25553000", "totalLiabilities": "1895133000", "otherCurrentAssets": "98669000", "totalCurrentAssets": "994897000", "currentLongTermDebt": "56111000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231596000", "currentAccountsPayable": "348133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "784348000", "shortLongTermDebtTotal": "1152027000", "totalShareholderEquity": "324883000", "capitalLeaseObligations": "115312000", "otherCurrentLiabilities": "170819000", "totalCurrentLiabilities": "597615000", "otherNonCurrentLiabilities": "308500000", "totalNonCurrentLiabilities": "1297518000", "cashAndShortTermInvestments": "248971000", "commonStockSharesOutstanding": "17045353", "intangibleAssetsExcludingGoodwill": "60375000", "cashAndCashEquivalentsAtCarryingValue": "248971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-328844000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18527000", "operatingCashflow": "-115510000", "capitalExpenditures": "96107000", "changeInReceivables": "52677000", "changeInExchangeRate": "11113000", "cashflowFromFinancing": "3209000", "cashflowFromInvestment": "-91262000", "stockBasedCompensation": "5574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-192450000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-799000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139008000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 2375439000, "cost_of_revenue": 2227892000, "gross_profit": 147547000, "ebit": -271054000, "ebitda": -116825000, "pretax_income": -330221000, "tax_provision": -60847000, "net_income": -267605000, "net_income_to_common": -267605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 438438000, "total_current_assets": 1259729000, "total_assets": 2611944000, "short_term_debt": 64742000, "long_term_debt": 982760000, "total_debt": 1047502000, "total_liabilities": 1987833000, "total_equity": 607110000, "shares_outstanding": 16913850, "goodwill_and_intangibles": 209929000 }, "cash_flow": { "operating_cash_flow": -15934000, "capital_expenditure": 91794000, "free_cash_flow": 75860000, "dividends_paid": 6847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242758, "ticker_id": 828, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-271054000", "ebitda": "-116825000", "netIncome": "-267605000", "grossProfit": "147547000", "depreciation": "None", "totalRevenue": "2375439000", "costOfRevenue": "2227892000", "interestIncome": "60200000", "incomeBeforeTax": "-330221000", "interestExpense": "59167000", "operatingIncome": "-268686000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-60847000", "reportedCurrency": "USD", "netInterestIncome": "-59167000", "nonInterestIncome": "None", "operatingExpenses": "416233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101607000", "otherNonOperatingIncome": "-2184000", "costofGoodsAndServicesSold": "2227892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154229000", "sellingGeneralAndAdministrative": "263795000", "netIncomeFromContinuingOperations": "-269374000" }, "balance": { "goodwill": "142250000", "inventory": "143742000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2611944000", "longTermDebt": "982760000", "shortTermDebt": "64742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "67679000", "reportedCurrency": "USD", "retainedEarnings": "350270000", "totalLiabilities": "1987833000", "otherCurrentAssets": "129858000", "totalCurrentAssets": "1259729000", "currentLongTermDebt": "40731000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1352215000", "currentAccountsPayable": "385284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "892309000", "shortLongTermDebtTotal": "1135719000", "totalShareholderEquity": "607110000", "capitalLeaseObligations": "112228000", "otherCurrentLiabilities": "221254000", "totalCurrentLiabilities": "671280000", "otherNonCurrentLiabilities": "325155000", "totalNonCurrentLiabilities": "1316553000", "cashAndShortTermInvestments": "438438000", "commonStockSharesOutstanding": "16913850", "intangibleAssetsExcludingGoodwill": "67679000", "cashAndCashEquivalentsAtCarryingValue": "438438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-269374000", "profitLoss": "None", "dividendPayout": "6847000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15236000", "operatingCashflow": "-15934000", "capitalExpenditures": "91794000", "changeInReceivables": "94125000", "changeInExchangeRate": "-3065000", "cashflowFromFinancing": "207715000", "cashflowFromInvestment": "-106880000", "stockBasedCompensation": "10435000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81836000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2375439000, "cost_of_revenue": 2227892000, "gross_profit": 147547000, "research_and_development": 101607000, "selling_general_admin": 263795000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -271054000, "depreciation_amortisation": 154229000, "ebitda": -116825000, "interest_expense": 59167000, "interest_income": null, "other_non_operating": null, "pretax_income": -330221000, "tax_provision": -60847000, "effective_tax_rate": null, "net_income": -267605000, "net_income_continuing_ops": -269374000, "net_income_to_common": -267605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 438438000, "short_term_investments": null, "net_receivables": 547691000, "inventory": 143742000, "other_current_assets": null, "total_current_assets": 1259729000, "net_ppe": null, "goodwill": 142250000, "intangible_assets": 67679000, "goodwill_and_intangibles": 209929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1352215000, "total_assets": 2611944000, "short_term_debt": 64742000, "accounts_payable": 385284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 671280000, "long_term_debt": 982760000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1316553000, "total_liabilities": 1987833000, "total_debt": 1047502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 350270000, "total_equity": 607110000, "shares_outstanding": 16913850, "operating_cash_flow": -15934000, "stock_based_compensation": 10435000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106880000, "dividends_paid": 6847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 207715000, "free_cash_flow": 75860000, "net_change_in_cash": 81836000 }, "raw_data": { "income": { "ebit": "-271054000", "ebitda": "-116825000", "netIncome": "-267605000", "grossProfit": "147547000", "depreciation": "None", "totalRevenue": "2375439000", "costOfRevenue": "2227892000", "interestIncome": "60200000", "incomeBeforeTax": "-330221000", "interestExpense": "59167000", "operatingIncome": "-268686000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-60847000", "reportedCurrency": "USD", "netInterestIncome": "-59167000", "nonInterestIncome": "None", "operatingExpenses": "416233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101607000", "otherNonOperatingIncome": "-2184000", "costofGoodsAndServicesSold": "2227892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154229000", "sellingGeneralAndAdministrative": "263795000", "netIncomeFromContinuingOperations": "-269374000" }, "balance": { "goodwill": "142250000", "inventory": "143742000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2611944000", "longTermDebt": "982760000", "shortTermDebt": "64742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "67679000", "reportedCurrency": "USD", "retainedEarnings": "350270000", "totalLiabilities": "1987833000", "otherCurrentAssets": "129858000", "totalCurrentAssets": "1259729000", "currentLongTermDebt": "40731000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1352215000", "currentAccountsPayable": "385284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "892309000", "shortLongTermDebtTotal": "1135719000", "totalShareholderEquity": "607110000", "capitalLeaseObligations": "112228000", "otherCurrentLiabilities": "221254000", "totalCurrentLiabilities": "671280000", "otherNonCurrentLiabilities": "325155000", "totalNonCurrentLiabilities": "1316553000", "cashAndShortTermInvestments": "438438000", "commonStockSharesOutstanding": "16913850", "intangibleAssetsExcludingGoodwill": "67679000", "cashAndCashEquivalentsAtCarryingValue": "438438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-269374000", "profitLoss": "None", "dividendPayout": "6847000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15236000", "operatingCashflow": "-15934000", "capitalExpenditures": "91794000", "changeInReceivables": "94125000", "changeInExchangeRate": "-3065000", "cashflowFromFinancing": "207715000", "cashflowFromInvestment": "-106880000", "stockBasedCompensation": "10435000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81836000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154229000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 3108400000, "cost_of_revenue": 2749278000, "gross_profit": 359122000, "ebit": 142415000, "ebitda": 294368000, "pretax_income": 98302000, "tax_provision": 36089000, "net_income": 67529000, "net_income_to_common": 67529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359548000, "total_current_assets": 1202270000, "total_assets": 2635582000, "short_term_debt": 85543000, "long_term_debt": 746179000, "total_debt": 831722000, "total_liabilities": 1759600000, "total_equity": 856175000, "shares_outstanding": 17208768, "goodwill_and_intangibles": 226556000 }, "cash_flow": { "operating_cash_flow": 97697000, "capital_expenditure": 164466000, "free_cash_flow": 262163000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242763, "ticker_id": 828, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142415000", "ebitda": "294368000", "netIncome": "67529000", "grossProfit": "359122000", "depreciation": "None", "totalRevenue": "3108400000", "costOfRevenue": "2749278000", "interestIncome": "40631000", "incomeBeforeTax": "98302000", "interestExpense": "44113000", "operatingIncome": "155990000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "36089000", "reportedCurrency": "USD", "netInterestIncome": "-44113000", "nonInterestIncome": "None", "operatingExpenses": "203132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "114854000", "otherNonOperatingIncome": "2244000", "costofGoodsAndServicesSold": "2749278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151953000", "sellingGeneralAndAdministrative": "318315000", "netIncomeFromContinuingOperations": "62213000" }, "balance": { "goodwill": "142187000", "inventory": "143439000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2635582000", "longTermDebt": "746179000", "shortTermDebt": "85543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "84369000", "reportedCurrency": "USD", "retainedEarnings": "619448000", "totalLiabilities": "1759600000", "otherCurrentAssets": "127953000", "totalCurrentAssets": "1202270000", "currentLongTermDebt": "61449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1433312000", "currentAccountsPayable": "426055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "988277000", "shortLongTermDebtTotal": "891956000", "totalShareholderEquity": "856175000", "capitalLeaseObligations": "84328000", "otherCurrentLiabilities": "208327000", "totalCurrentLiabilities": "719925000", "otherNonCurrentLiabilities": "282711000", "totalNonCurrentLiabilities": "1039675000", "cashAndShortTermInvestments": "359548000", "commonStockSharesOutstanding": "17208768", "intangibleAssetsExcludingGoodwill": "84369000", "cashAndCashEquivalentsAtCarryingValue": "359548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "29430000", "operatingCashflow": "97697000", "capitalExpenditures": "164466000", "changeInReceivables": "-26534000", "changeInExchangeRate": "-3392000", "cashflowFromFinancing": "-83992000", "cashflowFromInvestment": "84030000", "stockBasedCompensation": "11865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94343000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3108400000, "cost_of_revenue": 2749278000, "gross_profit": 359122000, "research_and_development": 114854000, "selling_general_admin": 318315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142415000, "depreciation_amortisation": 151953000, "ebitda": 294368000, "interest_expense": 44113000, "interest_income": null, "other_non_operating": null, "pretax_income": 98302000, "tax_provision": 36089000, "effective_tax_rate": null, "net_income": 67529000, "net_income_continuing_ops": 62213000, "net_income_to_common": 67529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359548000, "short_term_investments": null, "net_receivables": 571330000, "inventory": 143439000, "other_current_assets": null, "total_current_assets": 1202270000, "net_ppe": null, "goodwill": 142187000, "intangible_assets": 84369000, "goodwill_and_intangibles": 226556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1433312000, "total_assets": 2635582000, "short_term_debt": 85543000, "accounts_payable": 426055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 719925000, "long_term_debt": 746179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1039675000, "total_liabilities": 1759600000, "total_debt": 831722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 619448000, "total_equity": 856175000, "shares_outstanding": 17208768, "operating_cash_flow": 97697000, "stock_based_compensation": 11865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 84030000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83992000, "free_cash_flow": 262163000, "net_change_in_cash": 94343000 }, "raw_data": { "income": { "ebit": "142415000", "ebitda": "294368000", "netIncome": "67529000", "grossProfit": "359122000", "depreciation": "None", "totalRevenue": "3108400000", "costOfRevenue": "2749278000", "interestIncome": "40631000", "incomeBeforeTax": "98302000", "interestExpense": "44113000", "operatingIncome": "155990000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "36089000", "reportedCurrency": "USD", "netInterestIncome": "-44113000", "nonInterestIncome": "None", "operatingExpenses": "203132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "114854000", "otherNonOperatingIncome": "2244000", "costofGoodsAndServicesSold": "2749278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151953000", "sellingGeneralAndAdministrative": "318315000", "netIncomeFromContinuingOperations": "62213000" }, "balance": { "goodwill": "142187000", "inventory": "143439000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2635582000", "longTermDebt": "746179000", "shortTermDebt": "85543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "84369000", "reportedCurrency": "USD", "retainedEarnings": "619448000", "totalLiabilities": "1759600000", "otherCurrentAssets": "127953000", "totalCurrentAssets": "1202270000", "currentLongTermDebt": "61449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1433312000", "currentAccountsPayable": "426055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "988277000", "shortLongTermDebtTotal": "891956000", "totalShareholderEquity": "856175000", "capitalLeaseObligations": "84328000", "otherCurrentLiabilities": "208327000", "totalCurrentLiabilities": "719925000", "otherNonCurrentLiabilities": "282711000", "totalNonCurrentLiabilities": "1039675000", "cashAndShortTermInvestments": "359548000", "commonStockSharesOutstanding": "17208768", "intangibleAssetsExcludingGoodwill": "84369000", "cashAndCashEquivalentsAtCarryingValue": "359548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "29430000", "operatingCashflow": "97697000", "capitalExpenditures": "164466000", "changeInReceivables": "-26534000", "changeInExchangeRate": "-3392000", "cashflowFromFinancing": "-83992000", "cashflowFromInvestment": "84030000", "stockBasedCompensation": "11865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94343000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 3624042000, "cost_of_revenue": 3075737000, "gross_profit": 548305000, "ebit": 110659000, "ebitda": 257357000, "pretax_income": 69655000, "tax_provision": -29400000, "net_income": 103601000, "net_income_to_common": 103601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264980000, "total_current_assets": 1249724000, "total_assets": 2623103000, "short_term_debt": 101323000, "long_term_debt": 729805000, "total_debt": 831128000, "total_liabilities": 1763601000, "total_equity": 831465000, "shares_outstanding": 18290202, "goodwill_and_intangibles": 243283000 }, "cash_flow": { "operating_cash_flow": 149388000, "capital_expenditure": 218071000, "free_cash_flow": 367459000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242768, "ticker_id": 828, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110659000", "ebitda": "257357000", "netIncome": "103601000", "grossProfit": "548305000", "depreciation": "None", "totalRevenue": "3624042000", "costOfRevenue": "3075737000", "interestIncome": "37456000", "incomeBeforeTax": "69655000", "interestExpense": "41004000", "operatingIncome": "110324000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-29400000", "reportedCurrency": "USD", "netInterestIncome": "-41004000", "nonInterestIncome": "None", "operatingExpenses": "437981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122529000", "otherNonOperatingIncome": "335000", "costofGoodsAndServicesSold": "3075737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146698000", "sellingGeneralAndAdministrative": "315580000", "netIncomeFromContinuingOperations": "104589000" }, "balance": { "goodwill": "143681000", "inventory": "175572000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2623103000", "longTermDebt": "729805000", "shortTermDebt": "101323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "99602000", "reportedCurrency": "USD", "retainedEarnings": "576025000", "totalLiabilities": "1763601000", "otherCurrentAssets": "249459000", "totalCurrentAssets": "1249724000", "currentLongTermDebt": "101323000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1373379000", "currentAccountsPayable": "452320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "984241000", "shortLongTermDebtTotal": "831128000", "totalShareholderEquity": "831465000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "266775000", "totalCurrentLiabilities": "816349000", "otherNonCurrentLiabilities": "209214000", "totalNonCurrentLiabilities": "947252000", "cashAndShortTermInvestments": "264980000", "commonStockSharesOutstanding": "18290202", "intangibleAssetsExcludingGoodwill": "99602000", "cashAndCashEquivalentsAtCarryingValue": "264980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1410000", "operatingCashflow": "149388000", "capitalExpenditures": "218071000", "changeInReceivables": "17916000", "changeInExchangeRate": "-3019000", "cashflowFromFinancing": "-14440000", "cashflowFromInvestment": "-382991000", "stockBasedCompensation": "8520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-251062000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3624042000, "cost_of_revenue": 3075737000, "gross_profit": 548305000, "research_and_development": 122529000, "selling_general_admin": 315580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110659000, "depreciation_amortisation": 146698000, "ebitda": 257357000, "interest_expense": 41004000, "interest_income": null, "other_non_operating": null, "pretax_income": 69655000, "tax_provision": -29400000, "effective_tax_rate": null, "net_income": 103601000, "net_income_continuing_ops": 104589000, "net_income_to_common": 103601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264980000, "short_term_investments": null, "net_receivables": 559713000, "inventory": 175572000, "other_current_assets": null, "total_current_assets": 1249724000, "net_ppe": null, "goodwill": 143681000, "intangible_assets": 99602000, "goodwill_and_intangibles": 243283000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1373379000, "total_assets": 2623103000, "short_term_debt": 101323000, "accounts_payable": 452320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 816349000, "long_term_debt": 729805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 947252000, "total_liabilities": 1763601000, "total_debt": 831128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 576025000, "total_equity": 831465000, "shares_outstanding": 18290202, "operating_cash_flow": 149388000, "stock_based_compensation": 8520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -382991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14440000, "free_cash_flow": 367459000, "net_change_in_cash": -251062000 }, "raw_data": { "income": { "ebit": "110659000", "ebitda": "257357000", "netIncome": "103601000", "grossProfit": "548305000", "depreciation": "None", "totalRevenue": "3624042000", "costOfRevenue": "3075737000", "interestIncome": "37456000", "incomeBeforeTax": "69655000", "interestExpense": "41004000", "operatingIncome": "110324000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-29400000", "reportedCurrency": "USD", "netInterestIncome": "-41004000", "nonInterestIncome": "None", "operatingExpenses": "437981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122529000", "otherNonOperatingIncome": "335000", "costofGoodsAndServicesSold": "3075737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146698000", "sellingGeneralAndAdministrative": "315580000", "netIncomeFromContinuingOperations": "104589000" }, "balance": { "goodwill": "143681000", "inventory": "175572000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2623103000", "longTermDebt": "729805000", "shortTermDebt": "101323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "99602000", "reportedCurrency": "USD", "retainedEarnings": "576025000", "totalLiabilities": "1763601000", "otherCurrentAssets": "249459000", "totalCurrentAssets": "1249724000", "currentLongTermDebt": "101323000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "559713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1373379000", "currentAccountsPayable": "452320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "984241000", "shortLongTermDebtTotal": "831128000", "totalShareholderEquity": "831465000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "266775000", "totalCurrentLiabilities": "816349000", "otherNonCurrentLiabilities": "209214000", "totalNonCurrentLiabilities": "947252000", "cashAndShortTermInvestments": "264980000", "commonStockSharesOutstanding": "18290202", "intangibleAssetsExcludingGoodwill": "99602000", "cashAndCashEquivalentsAtCarryingValue": "264980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1410000", "operatingCashflow": "149388000", "capitalExpenditures": "218071000", "changeInReceivables": "17916000", "changeInExchangeRate": "-3019000", "cashflowFromFinancing": "-14440000", "cashflowFromInvestment": "-382991000", "stockBasedCompensation": "8520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-251062000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146698000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 686359000, "cost_of_revenue": 607877000, "gross_profit": 78482000, "ebit": 25977000, "ebitda": 48997000, "pretax_income": -29069000, "tax_provision": 4197000, "net_income": -33302999, "net_income_to_common": -33302999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118488000000, "total_current_assets": 903101000000, "total_assets": 1853054000000, "short_term_debt": 18715000000, "long_term_debt": 1099887000, "total_debt": 19814887000, "total_liabilities": 1976538000000, "total_equity": -115318000000, "shares_outstanding": 17970000, "goodwill_and_intangibles": 168460000000 }, "cash_flow": { "operating_cash_flow": -69154000, "capital_expenditure": 24041000, "free_cash_flow": -45113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242731, "ticker_id": 828, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25977000", "ebitda": "48997000", "netIncome": "-33302999", "grossProfit": "78482000", "depreciation": "None", "totalRevenue": "686359000", "costOfRevenue": "607877000", "interestIncome": "None", "incomeBeforeTax": "-29069000", "interestExpense": "28308000", "operatingIncome": "25977000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4197000", "reportedCurrency": "USD", "netInterestIncome": "-28894000", "nonInterestIncome": "None", "operatingExpenses": "52505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23020000", "sellingGeneralAndAdministrative": "52505000", "netIncomeFromContinuingOperations": "-33266000" }, "balance": { "goodwill": "140609000000", "inventory": "185004000000", "commonStock": "18000000", "currentDebt": "None", "investments": "None", "totalAssets": "1853054000000", "longTermDebt": "1099887000", "shortTermDebt": "18715000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27851000000", "reportedCurrency": "USD", "retainedEarnings": "-508030000000", "totalLiabilities": "1976538000000", "otherCurrentAssets": "221602000000", "totalCurrentAssets": "903101000000", "currentLongTermDebt": "44289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "378007000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949953000000", "currentAccountsPayable": "364770000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1198942000000", "totalShareholderEquity": "-115318000000", "capitalLeaseObligations": "99055000", "otherCurrentLiabilities": "261151000000", "totalCurrentLiabilities": "644636000000", "otherNonCurrentLiabilities": "35925000", "totalNonCurrentLiabilities": "1331902000000", "cashAndShortTermInvestments": "118488000000", "commonStockSharesOutstanding": "17970000", "intangibleAssetsExcludingGoodwill": "27851000000", "cashAndCashEquivalentsAtCarryingValue": "118488000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-69154000", "capitalExpenditures": "24041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16439000", "cashflowFromInvestment": "-24037000", "stockBasedCompensation": "2610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 686359000, "cost_of_revenue": 607877000, "gross_profit": 78482000, "research_and_development": null, "selling_general_admin": 52505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25977000, "depreciation_amortisation": 23020000, "ebitda": 48997000, "interest_expense": 28308000, "interest_income": null, "other_non_operating": null, "pretax_income": -29069000, "tax_provision": 4197000, "effective_tax_rate": null, "net_income": -33302999, "net_income_continuing_ops": -33266000, "net_income_to_common": -33302999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118488000000, "short_term_investments": null, "net_receivables": 378007000000, "inventory": 185004000000, "other_current_assets": null, "total_current_assets": 903101000000, "net_ppe": null, "goodwill": 140609000000, "intangible_assets": 27851000000, "goodwill_and_intangibles": 168460000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 949953000000, "total_assets": 1853054000000, "short_term_debt": 18715000000, "accounts_payable": 364770000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644636000000, "long_term_debt": 1099887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1331902000000, "total_liabilities": 1976538000000, "total_debt": 19814887000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508030000000, "total_equity": -115318000000, "shares_outstanding": 17970000, "operating_cash_flow": -69154000, "stock_based_compensation": 2610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16439000, "free_cash_flow": -45113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25977000", "ebitda": "48997000", "netIncome": "-33302999", "grossProfit": "78482000", "depreciation": "None", "totalRevenue": "686359000", "costOfRevenue": "607877000", "interestIncome": "None", "incomeBeforeTax": "-29069000", "interestExpense": "28308000", "operatingIncome": "25977000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4197000", "reportedCurrency": "USD", "netInterestIncome": "-28894000", "nonInterestIncome": "None", "operatingExpenses": "52505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23020000", "sellingGeneralAndAdministrative": "52505000", "netIncomeFromContinuingOperations": "-33266000" }, "balance": { "goodwill": "140609000000", "inventory": "185004000000", "commonStock": "18000000", "currentDebt": "None", "investments": "None", "totalAssets": "1853054000000", "longTermDebt": "1099887000", "shortTermDebt": "18715000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27851000000", "reportedCurrency": "USD", "retainedEarnings": "-508030000000", "totalLiabilities": "1976538000000", "otherCurrentAssets": "221602000000", "totalCurrentAssets": "903101000000", "currentLongTermDebt": "44289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "378007000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949953000000", "currentAccountsPayable": "364770000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1198942000000", "totalShareholderEquity": "-115318000000", "capitalLeaseObligations": "99055000", "otherCurrentLiabilities": "261151000000", "totalCurrentLiabilities": "644636000000", "otherNonCurrentLiabilities": "35925000", "totalNonCurrentLiabilities": "1331902000000", "cashAndShortTermInvestments": "118488000000", "commonStockSharesOutstanding": "17970000", "intangibleAssetsExcludingGoodwill": "27851000000", "cashAndCashEquivalentsAtCarryingValue": "118488000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-69154000", "capitalExpenditures": "24041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16439000", "cashflowFromInvestment": "-24037000", "stockBasedCompensation": "2610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23020000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 672371000, "cost_of_revenue": 608521000, "gross_profit": 63850000, "ebit": 12349000, "ebitda": 37092000, "pretax_income": -30675000, "tax_provision": -33853000, "net_income": 3328000, "net_income_to_common": 3328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198280000, "total_current_assets": 881100000, "total_assets": 1833174000, "short_term_debt": 104533000, "long_term_debt": 1018483000, "total_debt": 1123016000, "total_liabilities": 1924751000, "total_equity": -83488000, "shares_outstanding": 18735303, "goodwill_and_intangibles": 169674000 }, "cash_flow": { "operating_cash_flow": 56245000, "capital_expenditure": 11686000, "free_cash_flow": 67931000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242732, "ticker_id": 828, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12349000", "ebitda": "37092000", "netIncome": "3328000", "grossProfit": "63850000", "depreciation": "None", "totalRevenue": "672371000", "costOfRevenue": "608521000", "interestIncome": "30212000", "incomeBeforeTax": "-30675000", "interestExpense": "28731000", "operatingIncome": "20847000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-33853000", "reportedCurrency": "USD", "netInterestIncome": "-29137000", "nonInterestIncome": "None", "operatingExpenses": "43003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24743000", "sellingGeneralAndAdministrative": "56569000", "netIncomeFromContinuingOperations": "3178000" }, "balance": { "goodwill": "140696000", "inventory": "154189000000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1833174000", "longTermDebt": "1018483000", "shortTermDebt": "104533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28978000", "reportedCurrency": "USD", "retainedEarnings": "-474727000", "totalLiabilities": "1924751000", "otherCurrentAssets": "-153971591000", "totalCurrentAssets": "881100000", "currentLongTermDebt": "86121000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "465411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "952074000", "currentAccountsPayable": "337319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606982000", "shortLongTermDebtTotal": "1262628000", "totalShareholderEquity": "-83488000", "capitalLeaseObligations": "88218000", "otherCurrentLiabilities": "236545000", "totalCurrentLiabilities": "678397000", "otherNonCurrentLiabilities": "36793000", "totalNonCurrentLiabilities": "1246353999", "cashAndShortTermInvestments": "198280000", "commonStockSharesOutstanding": "18735303", "intangibleAssetsExcludingGoodwill": "28978000", "cashAndCashEquivalentsAtCarryingValue": "198280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56245000", "capitalExpenditures": "11686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182000", "cashflowFromInvestment": "-11686000", "stockBasedCompensation": "3617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 672371000, "cost_of_revenue": 608521000, "gross_profit": 63850000, "research_and_development": null, "selling_general_admin": 56569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12349000, "depreciation_amortisation": 24743000, "ebitda": 37092000, "interest_expense": 28731000, "interest_income": null, "other_non_operating": null, "pretax_income": -30675000, "tax_provision": -33853000, "effective_tax_rate": null, "net_income": 3328000, "net_income_continuing_ops": 3178000, "net_income_to_common": 3328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198280000, "short_term_investments": null, "net_receivables": 465411000, "inventory": 154189000000, "other_current_assets": null, "total_current_assets": 881100000, "net_ppe": null, "goodwill": 140696000, "intangible_assets": 28978000, "goodwill_and_intangibles": 169674000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 952074000, "total_assets": 1833174000, "short_term_debt": 104533000, "accounts_payable": 337319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678397000, "long_term_debt": 1018483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1246353999, "total_liabilities": 1924751000, "total_debt": 1123016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -474727000, "total_equity": -83488000, "shares_outstanding": 18735303, "operating_cash_flow": 56245000, "stock_based_compensation": 3617000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11686000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182000, "free_cash_flow": 67931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12349000", "ebitda": "37092000", "netIncome": "3328000", "grossProfit": "63850000", "depreciation": "None", "totalRevenue": "672371000", "costOfRevenue": "608521000", "interestIncome": "30212000", "incomeBeforeTax": "-30675000", "interestExpense": "28731000", "operatingIncome": "20847000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-33853000", "reportedCurrency": "USD", "netInterestIncome": "-29137000", "nonInterestIncome": "None", "operatingExpenses": "43003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24743000", "sellingGeneralAndAdministrative": "56569000", "netIncomeFromContinuingOperations": "3178000" }, "balance": { "goodwill": "140696000", "inventory": "154189000000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1833174000", "longTermDebt": "1018483000", "shortTermDebt": "104533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28978000", "reportedCurrency": "USD", "retainedEarnings": "-474727000", "totalLiabilities": "1924751000", "otherCurrentAssets": "-153971591000", "totalCurrentAssets": "881100000", "currentLongTermDebt": "86121000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "465411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "952074000", "currentAccountsPayable": "337319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606982000", "shortLongTermDebtTotal": "1262628000", "totalShareholderEquity": "-83488000", "capitalLeaseObligations": "88218000", "otherCurrentLiabilities": "236545000", "totalCurrentLiabilities": "678397000", "otherNonCurrentLiabilities": "36793000", "totalNonCurrentLiabilities": "1246353999", "cashAndShortTermInvestments": "198280000", "commonStockSharesOutstanding": "18735303", "intangibleAssetsExcludingGoodwill": "28978000", "cashAndCashEquivalentsAtCarryingValue": "198280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56245000", "capitalExpenditures": "11686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182000", "cashflowFromInvestment": "-11686000", "stockBasedCompensation": "3617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24743000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 695502000, "cost_of_revenue": 607301000, "gross_profit": 88201000, "ebit": 32805000, "ebitda": 57688000, "pretax_income": -3757000, "tax_provision": 3864000, "net_income": -7644000, "net_income_to_common": -7644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153480000, "total_current_assets": 945282000, "total_assets": 1861622000, "short_term_debt": 61731000, "long_term_debt": 1059804000, "total_debt": 1121535000, "total_liabilities": 1971719000, "total_equity": -102310000, "shares_outstanding": 17840926, "goodwill_and_intangibles": 170693000 }, "cash_flow": { "operating_cash_flow": 38628000, "capital_expenditure": 11191000, "free_cash_flow": 49819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242734, "ticker_id": 828, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32805000", "ebitda": "57688000", "netIncome": "-7644000", "grossProfit": "88201000", "depreciation": "None", "totalRevenue": "695502000", "costOfRevenue": "607301000", "interestIncome": "28934000", "incomeBeforeTax": "-3757000", "interestExpense": "29086000", "operatingIncome": "32805000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3864000", "reportedCurrency": "USD", "netInterestIncome": "-29086000", "nonInterestIncome": "None", "operatingExpenses": "55396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24883000", "sellingGeneralAndAdministrative": "51210000", "netIncomeFromContinuingOperations": "-7621000" }, "balance": { "goodwill": "140615000", "inventory": "197669000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1861622000", "longTermDebt": "1059804000", "shortTermDebt": "61731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30078000", "reportedCurrency": "USD", "retainedEarnings": "-478055000", "totalLiabilities": "1971719000", "otherCurrentAssets": "75184000", "totalCurrentAssets": "945282000", "currentLongTermDebt": "43235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "518948999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "916340000", "currentAccountsPayable": "366600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "604965000", "shortLongTermDebtTotal": "1189497000", "totalShareholderEquity": "-102310000", "capitalLeaseObligations": "86458000", "otherCurrentLiabilities": "254584000", "totalCurrentLiabilities": "682915000", "otherNonCurrentLiabilities": "34246000", "totalNonCurrentLiabilities": "1288804000", "cashAndShortTermInvestments": "153480000", "commonStockSharesOutstanding": "17840926", "intangibleAssetsExcludingGoodwill": "30078000", "cashAndCashEquivalentsAtCarryingValue": "153480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38628000", "capitalExpenditures": "11191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "571000", "cashflowFromInvestment": "-11191000", "stockBasedCompensation": "6150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 695502000, "cost_of_revenue": 607301000, "gross_profit": 88201000, "research_and_development": null, "selling_general_admin": 51210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32805000, "depreciation_amortisation": 24883000, "ebitda": 57688000, "interest_expense": 29086000, "interest_income": null, "other_non_operating": null, "pretax_income": -3757000, "tax_provision": 3864000, "effective_tax_rate": null, "net_income": -7644000, "net_income_continuing_ops": -7621000, "net_income_to_common": -7644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153480000, "short_term_investments": null, "net_receivables": 518948999, "inventory": 197669000, "other_current_assets": null, "total_current_assets": 945282000, "net_ppe": null, "goodwill": 140615000, "intangible_assets": 30078000, "goodwill_and_intangibles": 170693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 916340000, "total_assets": 1861622000, "short_term_debt": 61731000, "accounts_payable": 366600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 682915000, "long_term_debt": 1059804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1288804000, "total_liabilities": 1971719000, "total_debt": 1121535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -478055000, "total_equity": -102310000, "shares_outstanding": 17840926, "operating_cash_flow": 38628000, "stock_based_compensation": 6150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 571000, "free_cash_flow": 49819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32805000", "ebitda": "57688000", "netIncome": "-7644000", "grossProfit": "88201000", "depreciation": "None", "totalRevenue": "695502000", "costOfRevenue": "607301000", "interestIncome": "28934000", "incomeBeforeTax": "-3757000", "interestExpense": "29086000", "operatingIncome": "32805000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3864000", "reportedCurrency": "USD", "netInterestIncome": "-29086000", "nonInterestIncome": "None", "operatingExpenses": "55396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24883000", "sellingGeneralAndAdministrative": "51210000", "netIncomeFromContinuingOperations": "-7621000" }, "balance": { "goodwill": "140615000", "inventory": "197669000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1861622000", "longTermDebt": "1059804000", "shortTermDebt": "61731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30078000", "reportedCurrency": "USD", "retainedEarnings": "-478055000", "totalLiabilities": "1971719000", "otherCurrentAssets": "75184000", "totalCurrentAssets": "945282000", "currentLongTermDebt": "43235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "518948999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "916340000", "currentAccountsPayable": "366600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "604965000", "shortLongTermDebtTotal": "1189497000", "totalShareholderEquity": "-102310000", "capitalLeaseObligations": "86458000", "otherCurrentLiabilities": "254584000", "totalCurrentLiabilities": "682915000", "otherNonCurrentLiabilities": "34246000", "totalNonCurrentLiabilities": "1288804000", "cashAndShortTermInvestments": "153480000", "commonStockSharesOutstanding": "17840926", "intangibleAssetsExcludingGoodwill": "30078000", "cashAndCashEquivalentsAtCarryingValue": "153480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38628000", "capitalExpenditures": "11191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "571000", "cashflowFromInvestment": "-11191000", "stockBasedCompensation": "6150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24883000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 705973000, "cost_of_revenue": 612922000, "gross_profit": 93051000, "ebit": 39265000, "ebitda": 63786000, "pretax_income": 6608000, "tax_provision": 8081000, "net_income": -1401000, "net_income_to_common": -1401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121620000, "total_current_assets": 885390000, "total_assets": 1819711000, "short_term_debt": 61281000, "long_term_debt": 1059454000, "total_debt": 1120735000, "total_liabilities": 1925093000, "total_equity": -97616000, "shares_outstanding": 18058000, "goodwill_and_intangibles": 172512000 }, "cash_flow": { "operating_cash_flow": -15580000, "capital_expenditure": 7772000, "free_cash_flow": -7808000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242735, "ticker_id": 828, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39265000", "ebitda": "63786000", "netIncome": "-1401000", "grossProfit": "93051000", "depreciation": "None", "totalRevenue": "705973000", "costOfRevenue": "612922000", "interestIncome": "27004000", "incomeBeforeTax": "6608000", "interestExpense": "29371000", "operatingIncome": "37279000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8081000", "reportedCurrency": "USD", "netInterestIncome": "-29371000", "nonInterestIncome": "None", "operatingExpenses": "55772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24521000", "sellingGeneralAndAdministrative": "51210000", "netIncomeFromContinuingOperations": "-1473000" }, "balance": { "goodwill": "140729000", "inventory": "181318000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1819711000", "longTermDebt": "1059454000", "shortTermDebt": "61281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "31783000", "reportedCurrency": "USD", "retainedEarnings": "-470411000", "totalLiabilities": "1925093000", "otherCurrentAssets": "79108000", "totalCurrentAssets": "885390000", "currentLongTermDebt": "41789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "503344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "934321000", "currentAccountsPayable": "356751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "621292000", "shortLongTermDebtTotal": "1191912000", "totalShareholderEquity": "-97616000", "capitalLeaseObligations": "90669000", "otherCurrentLiabilities": "215862000", "totalCurrentLiabilities": "633894000", "otherNonCurrentLiabilities": "33774000", "totalNonCurrentLiabilities": "1291199000", "cashAndShortTermInvestments": "121620000", "commonStockSharesOutstanding": "18058000", "intangibleAssetsExcludingGoodwill": "31783000", "cashAndCashEquivalentsAtCarryingValue": "121620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1473000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15580000", "capitalExpenditures": "7772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1894000", "cashflowFromInvestment": "-7603000", "stockBasedCompensation": "3282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 705973000, "cost_of_revenue": 612922000, "gross_profit": 93051000, "research_and_development": null, "selling_general_admin": 51210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39265000, "depreciation_amortisation": 24521000, "ebitda": 63786000, "interest_expense": 29371000, "interest_income": null, "other_non_operating": null, "pretax_income": 6608000, "tax_provision": 8081000, "effective_tax_rate": null, "net_income": -1401000, "net_income_continuing_ops": -1473000, "net_income_to_common": -1401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121620000, "short_term_investments": null, "net_receivables": 503344000, "inventory": 181318000, "other_current_assets": null, "total_current_assets": 885390000, "net_ppe": null, "goodwill": 140729000, "intangible_assets": 31783000, "goodwill_and_intangibles": 172512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 934321000, "total_assets": 1819711000, "short_term_debt": 61281000, "accounts_payable": 356751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633894000, "long_term_debt": 1059454000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1291199000, "total_liabilities": 1925093000, "total_debt": 1120735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -470411000, "total_equity": -97616000, "shares_outstanding": 18058000, "operating_cash_flow": -15580000, "stock_based_compensation": 3282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1894000, "free_cash_flow": -7808000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39265000", "ebitda": "63786000", "netIncome": "-1401000", "grossProfit": "93051000", "depreciation": "None", "totalRevenue": "705973000", "costOfRevenue": "612922000", "interestIncome": "27004000", "incomeBeforeTax": "6608000", "interestExpense": "29371000", "operatingIncome": "37279000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8081000", "reportedCurrency": "USD", "netInterestIncome": "-29371000", "nonInterestIncome": "None", "operatingExpenses": "55772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24521000", "sellingGeneralAndAdministrative": "51210000", "netIncomeFromContinuingOperations": "-1473000" }, "balance": { "goodwill": "140729000", "inventory": "181318000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1819711000", "longTermDebt": "1059454000", "shortTermDebt": "61281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "31783000", "reportedCurrency": "USD", "retainedEarnings": "-470411000", "totalLiabilities": "1925093000", "otherCurrentAssets": "79108000", "totalCurrentAssets": "885390000", "currentLongTermDebt": "41789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "503344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "934321000", "currentAccountsPayable": "356751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "621292000", "shortLongTermDebtTotal": "1191912000", "totalShareholderEquity": "-97616000", "capitalLeaseObligations": "90669000", "otherCurrentLiabilities": "215862000", "totalCurrentLiabilities": "633894000", "otherNonCurrentLiabilities": "33774000", "totalNonCurrentLiabilities": "1291199000", "cashAndShortTermInvestments": "121620000", "commonStockSharesOutstanding": "18058000", "intangibleAssetsExcludingGoodwill": "31783000", "cashAndCashEquivalentsAtCarryingValue": "121620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1473000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15580000", "capitalExpenditures": "7772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1894000", "cashflowFromInvestment": "-7603000", "stockBasedCompensation": "3282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24521000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 667069000, "cost_of_revenue": 591121000, "gross_profit": 75947999, "ebit": 24757000, "ebitda": 48585000, "pretax_income": 4305000, "tax_provision": 2703000, "net_income": 1552000, "net_income_to_common": 1552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140368000, "total_current_assets": 879245000, "total_assets": 1800082000, "short_term_debt": 61674000, "long_term_debt": 1058460000, "total_debt": 1120134000, "total_liabilities": 1922384000, "total_equity": -114708000, "shares_outstanding": 17912000, "goodwill_and_intangibles": 173819000 }, "cash_flow": { "operating_cash_flow": -14851000, "capital_expenditure": 17543000, "free_cash_flow": 2692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242736, "ticker_id": 828, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24757000", "ebitda": "48585000", "netIncome": "1552000", "grossProfit": "75947999", "depreciation": "None", "totalRevenue": "667069000", "costOfRevenue": "591121000", "interestIncome": "26740000", "incomeBeforeTax": "4305000", "interestExpense": "29217000", "operatingIncome": "24757000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2703000", "reportedCurrency": "USD", "netInterestIncome": "-29217000", "nonInterestIncome": "None", "operatingExpenses": "51191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23828000", "sellingGeneralAndAdministrative": "51191000", "netIncomeFromContinuingOperations": "1602000" }, "balance": { "goodwill": "140445000", "inventory": "172957000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1800082000", "longTermDebt": "1058460000", "shortTermDebt": "61674000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "33374000", "reportedCurrency": "USD", "retainedEarnings": "-469010000", "totalLiabilities": "1922384000", "otherCurrentAssets": "81056000", "totalCurrentAssets": "879245000", "currentLongTermDebt": "42501000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "920837000", "currentAccountsPayable": "348475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "619712000", "shortLongTermDebtTotal": "1191874000", "totalShareholderEquity": "-114708000", "capitalLeaseObligations": "90913000", "otherCurrentLiabilities": "226964000", "totalCurrentLiabilities": "637113000", "otherNonCurrentLiabilities": "36562000", "totalNonCurrentLiabilities": "1285271000", "cashAndShortTermInvestments": "140368000", "commonStockSharesOutstanding": "17912000", "intangibleAssetsExcludingGoodwill": "33374000", "cashAndCashEquivalentsAtCarryingValue": "140368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14851000", "capitalExpenditures": "17543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2463000", "cashflowFromInvestment": "-15154000", "stockBasedCompensation": "2199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 667069000, "cost_of_revenue": 591121000, "gross_profit": 75947999, "research_and_development": null, "selling_general_admin": 51191000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24757000, "depreciation_amortisation": 23828000, "ebitda": 48585000, "interest_expense": 29217000, "interest_income": null, "other_non_operating": null, "pretax_income": 4305000, "tax_provision": 2703000, "effective_tax_rate": null, "net_income": 1552000, "net_income_continuing_ops": 1602000, "net_income_to_common": 1552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140368000, "short_term_investments": null, "net_receivables": 484864000, "inventory": 172957000, "other_current_assets": null, "total_current_assets": 879245000, "net_ppe": null, "goodwill": 140445000, "intangible_assets": 33374000, "goodwill_and_intangibles": 173819000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 920837000, "total_assets": 1800082000, "short_term_debt": 61674000, "accounts_payable": 348475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637113000, "long_term_debt": 1058460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1285271000, "total_liabilities": 1922384000, "total_debt": 1120134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469010000, "total_equity": -114708000, "shares_outstanding": 17912000, "operating_cash_flow": -14851000, "stock_based_compensation": 2199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2463000, "free_cash_flow": 2692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24757000", "ebitda": "48585000", "netIncome": "1552000", "grossProfit": "75947999", "depreciation": "None", "totalRevenue": "667069000", "costOfRevenue": "591121000", "interestIncome": "26740000", "incomeBeforeTax": "4305000", "interestExpense": "29217000", "operatingIncome": "24757000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2703000", "reportedCurrency": "USD", "netInterestIncome": "-29217000", "nonInterestIncome": "None", "operatingExpenses": "51191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23828000", "sellingGeneralAndAdministrative": "51191000", "netIncomeFromContinuingOperations": "1602000" }, "balance": { "goodwill": "140445000", "inventory": "172957000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1800082000", "longTermDebt": "1058460000", "shortTermDebt": "61674000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "33374000", "reportedCurrency": "USD", "retainedEarnings": "-469010000", "totalLiabilities": "1922384000", "otherCurrentAssets": "81056000", "totalCurrentAssets": "879245000", "currentLongTermDebt": "42501000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "920837000", "currentAccountsPayable": "348475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "619712000", "shortLongTermDebtTotal": "1191874000", "totalShareholderEquity": "-114708000", "capitalLeaseObligations": "90913000", "otherCurrentLiabilities": "226964000", "totalCurrentLiabilities": "637113000", "otherNonCurrentLiabilities": "36562000", "totalNonCurrentLiabilities": "1285271000", "cashAndShortTermInvestments": "140368000", "commonStockSharesOutstanding": "17912000", "intangibleAssetsExcludingGoodwill": "33374000", "cashAndCashEquivalentsAtCarryingValue": "140368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14851000", "capitalExpenditures": "17543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2463000", "cashflowFromInvestment": "-15154000", "stockBasedCompensation": "2199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23828000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 660753000, "cost_of_revenue": 578733000, "gross_profit": 82020000, "ebit": 30432000, "ebitda": 55745000, "pretax_income": 1834000, "tax_provision": -38420000, "net_income": 40214000, "net_income_to_common": 40214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170035000, "total_current_assets": 805256000, "total_assets": 1733065000, "short_term_debt": 61287000, "long_term_debt": 1057839000, "total_debt": 1119126000, "total_liabilities": 1866435000, "total_equity": -125769000, "shares_outstanding": 17992409, "goodwill_and_intangibles": 174248000 }, "cash_flow": { "operating_cash_flow": 74722000, "capital_expenditure": 11484000, "free_cash_flow": 86206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242737, "ticker_id": 828, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30432000", "ebitda": "55745000", "netIncome": "40214000", "grossProfit": "82020000", "depreciation": "None", "totalRevenue": "660753000", "costOfRevenue": "578733000", "interestIncome": "28381000", "incomeBeforeTax": "1834000", "interestExpense": "28598000", "operatingIncome": "31725000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-38420000", "reportedCurrency": "USD", "netInterestIncome": "-29386000", "nonInterestIncome": "None", "operatingExpenses": "50295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25313000", "sellingGeneralAndAdministrative": "99195000", "netIncomeFromContinuingOperations": "40254000" }, "balance": { "goodwill": "140443000", "inventory": "142401000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1733065000", "longTermDebt": "1057839000", "shortTermDebt": "61287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33805000", "reportedCurrency": "USD", "retainedEarnings": "-470562000", "totalLiabilities": "1866435000", "otherCurrentAssets": "56182000", "totalCurrentAssets": "805256000", "currentLongTermDebt": "42428000", "longTermInvestments": "None", "shortTermInvestments": "-169864965000", "currentNetReceivables": "436638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "927809000", "currentAccountsPayable": "295178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "626493000", "shortLongTermDebtTotal": "1191033000", "totalShareholderEquity": "-125769000", "capitalLeaseObligations": "90766000", "otherCurrentLiabilities": "220318000", "totalCurrentLiabilities": "576783000", "otherNonCurrentLiabilities": "40516000", "totalNonCurrentLiabilities": "1289652000", "cashAndShortTermInvestments": "170035000", "commonStockSharesOutstanding": "17992409", "intangibleAssetsExcludingGoodwill": "33805000", "cashAndCashEquivalentsAtCarryingValue": "170035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40254000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74722000", "capitalExpenditures": "11484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2855000", "cashflowFromInvestment": "-6393000", "stockBasedCompensation": "2104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 660753000, "cost_of_revenue": 578733000, "gross_profit": 82020000, "research_and_development": null, "selling_general_admin": 99195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30432000, "depreciation_amortisation": 25313000, "ebitda": 55745000, "interest_expense": 28598000, "interest_income": null, "other_non_operating": null, "pretax_income": 1834000, "tax_provision": -38420000, "effective_tax_rate": null, "net_income": 40214000, "net_income_continuing_ops": 40254000, "net_income_to_common": 40214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170035000, "short_term_investments": -169864965000, "net_receivables": 436638000, "inventory": 142401000, "other_current_assets": null, "total_current_assets": 805256000, "net_ppe": null, "goodwill": 140443000, "intangible_assets": 33805000, "goodwill_and_intangibles": 174248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 927809000, "total_assets": 1733065000, "short_term_debt": 61287000, "accounts_payable": 295178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 576783000, "long_term_debt": 1057839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1289652000, "total_liabilities": 1866435000, "total_debt": 1119126000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -470562000, "total_equity": -125769000, "shares_outstanding": 17992409, "operating_cash_flow": 74722000, "stock_based_compensation": 2104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2855000, "free_cash_flow": 86206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30432000", "ebitda": "55745000", "netIncome": "40214000", "grossProfit": "82020000", "depreciation": "None", "totalRevenue": "660753000", "costOfRevenue": "578733000", "interestIncome": "28381000", "incomeBeforeTax": "1834000", "interestExpense": "28598000", "operatingIncome": "31725000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-38420000", "reportedCurrency": "USD", "netInterestIncome": "-29386000", "nonInterestIncome": "None", "operatingExpenses": "50295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25313000", "sellingGeneralAndAdministrative": "99195000", "netIncomeFromContinuingOperations": "40254000" }, "balance": { "goodwill": "140443000", "inventory": "142401000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1733065000", "longTermDebt": "1057839000", "shortTermDebt": "61287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33805000", "reportedCurrency": "USD", "retainedEarnings": "-470562000", "totalLiabilities": "1866435000", "otherCurrentAssets": "56182000", "totalCurrentAssets": "805256000", "currentLongTermDebt": "42428000", "longTermInvestments": "None", "shortTermInvestments": "-169864965000", "currentNetReceivables": "436638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "927809000", "currentAccountsPayable": "295178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "626493000", "shortLongTermDebtTotal": "1191033000", "totalShareholderEquity": "-125769000", "capitalLeaseObligations": "90766000", "otherCurrentLiabilities": "220318000", "totalCurrentLiabilities": "576783000", "otherNonCurrentLiabilities": "40516000", "totalNonCurrentLiabilities": "1289652000", "cashAndShortTermInvestments": "170035000", "commonStockSharesOutstanding": "17992409", "intangibleAssetsExcludingGoodwill": "33805000", "cashAndCashEquivalentsAtCarryingValue": "170035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40254000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74722000", "capitalExpenditures": "11484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2855000", "cashflowFromInvestment": "-6393000", "stockBasedCompensation": "2104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25313000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 685353000, "cost_of_revenue": 609041000, "gross_profit": 76312000, "ebit": 21093000, "ebitda": 47009000, "pretax_income": -8032000, "tax_provision": 2861000, "net_income": -11057000, "net_income_to_common": -11057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107734000, "total_current_assets": 872036000, "total_assets": 1797538000, "short_term_debt": 68600000, "long_term_debt": 1058004000, "total_debt": 1126604000, "total_liabilities": 1960588000, "total_equity": -155104000, "shares_outstanding": 17612000, "goodwill_and_intangibles": 176485000 }, "cash_flow": { "operating_cash_flow": 27859000, "capital_expenditure": 10937000, "free_cash_flow": 38796000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242739, "ticker_id": 828, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21093000", "ebitda": "47009000", "netIncome": "-11057000", "grossProfit": "76312000", "depreciation": "None", "totalRevenue": "685353000", "costOfRevenue": "609041000", "interestIncome": "32421000", "incomeBeforeTax": "-8032000", "interestExpense": "29821000", "operatingIncome": "23470000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2861000", "reportedCurrency": "USD", "netInterestIncome": "-29821000", "nonInterestIncome": "None", "operatingExpenses": "52842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25916000", "sellingGeneralAndAdministrative": "49698000", "netIncomeFromContinuingOperations": "-10893000" }, "balance": { "goodwill": "140727000", "inventory": "177245000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1797538000", "longTermDebt": "1058004000", "shortTermDebt": "68600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "35758000", "reportedCurrency": "USD", "retainedEarnings": "-510776000", "totalLiabilities": "1960588000", "otherCurrentAssets": "73367000", "totalCurrentAssets": "872036000", "currentLongTermDebt": "49167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "925502000", "currentAccountsPayable": "332233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655624000", "shortLongTermDebtTotal": "1201041000", "totalShareholderEquity": "-155104000", "capitalLeaseObligations": "93870000", "otherCurrentLiabilities": "247357000", "totalCurrentLiabilities": "648190000", "otherNonCurrentLiabilities": "50928000", "totalNonCurrentLiabilities": "1312398000", "cashAndShortTermInvestments": "107734000", "commonStockSharesOutstanding": "17612000", "intangibleAssetsExcludingGoodwill": "35758000", "cashAndCashEquivalentsAtCarryingValue": "107734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27859000", "capitalExpenditures": "10937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3297000", "cashflowFromInvestment": "-10892000", "stockBasedCompensation": "2195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 685353000, "cost_of_revenue": 609041000, "gross_profit": 76312000, "research_and_development": null, "selling_general_admin": 49698000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21093000, "depreciation_amortisation": 25916000, "ebitda": 47009000, "interest_expense": 29821000, "interest_income": null, "other_non_operating": null, "pretax_income": -8032000, "tax_provision": 2861000, "effective_tax_rate": null, "net_income": -11057000, "net_income_continuing_ops": -10893000, "net_income_to_common": -11057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107734000, "short_term_investments": null, "net_receivables": 513690000, "inventory": 177245000, "other_current_assets": null, "total_current_assets": 872036000, "net_ppe": null, "goodwill": 140727000, "intangible_assets": 35758000, "goodwill_and_intangibles": 176485000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 925502000, "total_assets": 1797538000, "short_term_debt": 68600000, "accounts_payable": 332233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648190000, "long_term_debt": 1058004000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1312398000, "total_liabilities": 1960588000, "total_debt": 1126604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -510776000, "total_equity": -155104000, "shares_outstanding": 17612000, "operating_cash_flow": 27859000, "stock_based_compensation": 2195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3297000, "free_cash_flow": 38796000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21093000", "ebitda": "47009000", "netIncome": "-11057000", "grossProfit": "76312000", "depreciation": "None", "totalRevenue": "685353000", "costOfRevenue": "609041000", "interestIncome": "32421000", "incomeBeforeTax": "-8032000", "interestExpense": "29821000", "operatingIncome": "23470000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2861000", "reportedCurrency": "USD", "netInterestIncome": "-29821000", "nonInterestIncome": "None", "operatingExpenses": "52842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25916000", "sellingGeneralAndAdministrative": "49698000", "netIncomeFromContinuingOperations": "-10893000" }, "balance": { "goodwill": "140727000", "inventory": "177245000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1797538000", "longTermDebt": "1058004000", "shortTermDebt": "68600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "35758000", "reportedCurrency": "USD", "retainedEarnings": "-510776000", "totalLiabilities": "1960588000", "otherCurrentAssets": "73367000", "totalCurrentAssets": "872036000", "currentLongTermDebt": "49167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "925502000", "currentAccountsPayable": "332233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655624000", "shortLongTermDebtTotal": "1201041000", "totalShareholderEquity": "-155104000", "capitalLeaseObligations": "93870000", "otherCurrentLiabilities": "247357000", "totalCurrentLiabilities": "648190000", "otherNonCurrentLiabilities": "50928000", "totalNonCurrentLiabilities": "1312398000", "cashAndShortTermInvestments": "107734000", "commonStockSharesOutstanding": "17612000", "intangibleAssetsExcludingGoodwill": "35758000", "cashAndCashEquivalentsAtCarryingValue": "107734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27859000", "capitalExpenditures": "10937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3297000", "cashflowFromInvestment": "-10892000", "stockBasedCompensation": "2195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25916000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 708362000, "cost_of_revenue": 625422000, "gross_profit": 82940000, "ebit": -39468000, "ebitda": -13595000, "pretax_income": -68103000, "tax_provision": 8080000, "net_income": -76243000, "net_income_to_common": -76243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93793000, "total_current_assets": 836569000, "total_assets": 1766950000, "short_term_debt": 69174000, "long_term_debt": 1057322000, "total_debt": 1126496000, "total_liabilities": 1927855000, "total_equity": -153073000, "shares_outstanding": 17564015, "goodwill_and_intangibles": 177777000 }, "cash_flow": { "operating_cash_flow": -13416000, "capital_expenditure": 11243000, "free_cash_flow": -2173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242740, "ticker_id": 828, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39468000", "ebitda": "-13595000", "netIncome": "-76243000", "grossProfit": "82940000", "depreciation": "None", "totalRevenue": "708362000", "costOfRevenue": "625422000", "interestIncome": "None", "incomeBeforeTax": "-68103000", "interestExpense": "28635000", "operatingIncome": "11146000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8080000", "reportedCurrency": "USD", "netInterestIncome": "-29402000", "nonInterestIncome": "None", "operatingExpenses": "71794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "625422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25873000", "sellingGeneralAndAdministrative": "52408000", "netIncomeFromContinuingOperations": "-76183000" }, "balance": { "goodwill": "140688000", "inventory": "171851000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1766950000", "longTermDebt": "1057322000", "shortTermDebt": "69174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "37089000", "reportedCurrency": "USD", "retainedEarnings": "-499719000", "totalLiabilities": "1927855000", "otherCurrentAssets": "70089000", "totalCurrentAssets": "836569000", "currentLongTermDebt": "49551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "500836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930381000", "currentAccountsPayable": "333555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1202699000", "totalShareholderEquity": "-153073000", "capitalLeaseObligations": "95826000", "otherCurrentLiabilities": "214891000", "totalCurrentLiabilities": "617620000", "otherNonCurrentLiabilities": "51036000", "totalNonCurrentLiabilities": "1310235000", "cashAndShortTermInvestments": "93793000", "commonStockSharesOutstanding": "17564015", "intangibleAssetsExcludingGoodwill": "37089000", "cashAndCashEquivalentsAtCarryingValue": "93793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13416000", "capitalExpenditures": "11243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-879000", "cashflowFromInvestment": "-11166000", "stockBasedCompensation": "2162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 708362000, "cost_of_revenue": 625422000, "gross_profit": 82940000, "research_and_development": null, "selling_general_admin": 52408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39468000, "depreciation_amortisation": 25873000, "ebitda": -13595000, "interest_expense": 28635000, "interest_income": null, "other_non_operating": null, "pretax_income": -68103000, "tax_provision": 8080000, "effective_tax_rate": null, "net_income": -76243000, "net_income_continuing_ops": -76183000, "net_income_to_common": -76243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93793000, "short_term_investments": null, "net_receivables": 500836000, "inventory": 171851000, "other_current_assets": null, "total_current_assets": 836569000, "net_ppe": null, "goodwill": 140688000, "intangible_assets": 37089000, "goodwill_and_intangibles": 177777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 930381000, "total_assets": 1766950000, "short_term_debt": 69174000, "accounts_payable": 333555000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 617620000, "long_term_debt": 1057322000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1310235000, "total_liabilities": 1927855000, "total_debt": 1126496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -499719000, "total_equity": -153073000, "shares_outstanding": 17564015, "operating_cash_flow": -13416000, "stock_based_compensation": 2162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11243000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -879000, "free_cash_flow": -2173000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39468000", "ebitda": "-13595000", "netIncome": "-76243000", "grossProfit": "82940000", "depreciation": "None", "totalRevenue": "708362000", "costOfRevenue": "625422000", "interestIncome": "None", "incomeBeforeTax": "-68103000", "interestExpense": "28635000", "operatingIncome": "11146000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8080000", "reportedCurrency": "USD", "netInterestIncome": "-29402000", "nonInterestIncome": "None", "operatingExpenses": "71794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "625422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25873000", "sellingGeneralAndAdministrative": "52408000", "netIncomeFromContinuingOperations": "-76183000" }, "balance": { "goodwill": "140688000", "inventory": "171851000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1766950000", "longTermDebt": "1057322000", "shortTermDebt": "69174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "37089000", "reportedCurrency": "USD", "retainedEarnings": "-499719000", "totalLiabilities": "1927855000", "otherCurrentAssets": "70089000", "totalCurrentAssets": "836569000", "currentLongTermDebt": "49551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "500836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930381000", "currentAccountsPayable": "333555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1202699000", "totalShareholderEquity": "-153073000", "capitalLeaseObligations": "95826000", "otherCurrentLiabilities": "214891000", "totalCurrentLiabilities": "617620000", "otherNonCurrentLiabilities": "51036000", "totalNonCurrentLiabilities": "1310235000", "cashAndShortTermInvestments": "93793000", "commonStockSharesOutstanding": "17564015", "intangibleAssetsExcludingGoodwill": "37089000", "cashAndCashEquivalentsAtCarryingValue": "93793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13416000", "capitalExpenditures": "11243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-879000", "cashflowFromInvestment": "-11166000", "stockBasedCompensation": "2162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25873000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 676425000, "cost_of_revenue": 614782000, "gross_profit": 61643000, "ebit": 2104000, "ebitda": 28567000, "pretax_income": -27177000, "tax_provision": 4131000, "net_income": -31660000, "net_income_to_common": -31660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114191000, "total_current_assets": 892837000, "total_assets": 1844351000, "short_term_debt": 69190000, "long_term_debt": 1051600000, "total_debt": 1120790000, "total_liabilities": 1968138000, "total_equity": -115843000, "shares_outstanding": 17462136, "goodwill_and_intangibles": 179477000 }, "cash_flow": { "operating_cash_flow": -14199000, "capital_expenditure": 16834000, "free_cash_flow": 2635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242741, "ticker_id": 828, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2104000", "ebitda": "28567000", "netIncome": "-31660000", "grossProfit": "61643000", "depreciation": "None", "totalRevenue": "676425000", "costOfRevenue": "614782000", "interestIncome": "None", "incomeBeforeTax": "-27177000", "interestExpense": "29281000", "operatingIncome": "3483000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4131000", "reportedCurrency": "USD", "netInterestIncome": "-29934000", "nonInterestIncome": "None", "operatingExpenses": "58160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26463000", "sellingGeneralAndAdministrative": "55366000", "netIncomeFromContinuingOperations": "-31308000" }, "balance": { "goodwill": "140721000", "inventory": "172522000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1844351000", "longTermDebt": "1051600000", "shortTermDebt": "69190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "38756000", "reportedCurrency": "USD", "retainedEarnings": "-423476000", "totalLiabilities": "1968138000", "otherCurrentAssets": "85030000", "totalCurrentAssets": "892837000", "currentLongTermDebt": "49909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "521094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951514000", "currentAccountsPayable": "356024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1200152000", "totalShareholderEquity": "-115843000", "capitalLeaseObligations": "98643000", "otherCurrentLiabilities": "234112000", "totalCurrentLiabilities": "659326000", "otherNonCurrentLiabilities": "51237000", "totalNonCurrentLiabilities": "1308812000", "cashAndShortTermInvestments": "114191000", "commonStockSharesOutstanding": "17462136", "intangibleAssetsExcludingGoodwill": "38756000", "cashAndCashEquivalentsAtCarryingValue": "114191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14199000", "capitalExpenditures": "16834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1211000", "cashflowFromInvestment": "-16669000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 676425000, "cost_of_revenue": 614782000, "gross_profit": 61643000, "research_and_development": null, "selling_general_admin": 55366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2104000, "depreciation_amortisation": 26463000, "ebitda": 28567000, "interest_expense": 29281000, "interest_income": null, "other_non_operating": null, "pretax_income": -27177000, "tax_provision": 4131000, "effective_tax_rate": null, "net_income": -31660000, "net_income_continuing_ops": -31308000, "net_income_to_common": -31660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114191000, "short_term_investments": null, "net_receivables": 521094000, "inventory": 172522000, "other_current_assets": null, "total_current_assets": 892837000, "net_ppe": null, "goodwill": 140721000, "intangible_assets": 38756000, "goodwill_and_intangibles": 179477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 951514000, "total_assets": 1844351000, "short_term_debt": 69190000, "accounts_payable": 356024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659326000, "long_term_debt": 1051600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1308812000, "total_liabilities": 1968138000, "total_debt": 1120790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -423476000, "total_equity": -115843000, "shares_outstanding": 17462136, "operating_cash_flow": -14199000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16669000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1211000, "free_cash_flow": 2635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2104000", "ebitda": "28567000", "netIncome": "-31660000", "grossProfit": "61643000", "depreciation": "None", "totalRevenue": "676425000", "costOfRevenue": "614782000", "interestIncome": "None", "incomeBeforeTax": "-27177000", "interestExpense": "29281000", "operatingIncome": "3483000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4131000", "reportedCurrency": "USD", "netInterestIncome": "-29934000", "nonInterestIncome": "None", "operatingExpenses": "58160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26463000", "sellingGeneralAndAdministrative": "55366000", "netIncomeFromContinuingOperations": "-31308000" }, "balance": { "goodwill": "140721000", "inventory": "172522000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1844351000", "longTermDebt": "1051600000", "shortTermDebt": "69190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "38756000", "reportedCurrency": "USD", "retainedEarnings": "-423476000", "totalLiabilities": "1968138000", "otherCurrentAssets": "85030000", "totalCurrentAssets": "892837000", "currentLongTermDebt": "49909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "521094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951514000", "currentAccountsPayable": "356024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1200152000", "totalShareholderEquity": "-115843000", "capitalLeaseObligations": "98643000", "otherCurrentLiabilities": "234112000", "totalCurrentLiabilities": "659326000", "otherNonCurrentLiabilities": "51237000", "totalNonCurrentLiabilities": "1308812000", "cashAndShortTermInvestments": "114191000", "commonStockSharesOutstanding": "17462136", "intangibleAssetsExcludingGoodwill": "38756000", "cashAndCashEquivalentsAtCarryingValue": "114191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14199000", "capitalExpenditures": "16834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1211000", "cashflowFromInvestment": "-16669000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26463000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 673643000, "cost_of_revenue": 608943000, "gross_profit": 64700000, "ebit": -23675000, "ebitda": 3239000, "pretax_income": -55695000, "tax_provision": -528000, "net_income": -55152000, "net_income_to_common": -55152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154801000, "total_current_assets": 900586000, "total_assets": 1872299000, "short_term_debt": 69289000, "long_term_debt": 1044736000, "total_debt": 1114025000, "total_liabilities": 1962032000, "total_equity": -81300000, "shares_outstanding": 17427183, "goodwill_and_intangibles": 181382000 }, "cash_flow": { "operating_cash_flow": 79661000, "capital_expenditure": 17559000, "free_cash_flow": 97220000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242742, "ticker_id": 828, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23675000", "ebitda": "3239000", "netIncome": "-55152000", "grossProfit": "64700000", "depreciation": "None", "totalRevenue": "673643000", "costOfRevenue": "608943000", "interestIncome": "None", "incomeBeforeTax": "-55695000", "interestExpense": "32020000", "operatingIncome": "-4464000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-528000", "reportedCurrency": "USD", "netInterestIncome": "-32521000", "nonInterestIncome": "None", "operatingExpenses": "69164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84112000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26914000", "sellingGeneralAndAdministrative": "75248000", "netIncomeFromContinuingOperations": "-55167000" }, "balance": { "goodwill": "140814000", "inventory": "146846000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1872299000", "longTermDebt": "1044736000", "shortTermDebt": "69289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40568000", "reportedCurrency": "USD", "retainedEarnings": "-391816000", "totalLiabilities": "1962032000", "otherCurrentAssets": "57243000", "totalCurrentAssets": "900586000", "currentLongTermDebt": "50712000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "541696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "971713000", "currentAccountsPayable": "334578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1190507000", "totalShareholderEquity": "-81300000", "capitalLeaseObligations": "95059000", "otherCurrentLiabilities": "249376000", "totalCurrentLiabilities": "653243000", "otherNonCurrentLiabilities": "52845000", "totalNonCurrentLiabilities": "1308789000", "cashAndShortTermInvestments": "154801000", "commonStockSharesOutstanding": "17427183", "intangibleAssetsExcludingGoodwill": "40568000", "cashAndCashEquivalentsAtCarryingValue": "154801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6412000", "operatingCashflow": "79661000", "capitalExpenditures": "17559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120507000", "cashflowFromInvestment": "-17493000", "stockBasedCompensation": "3647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26914000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 673643000, "cost_of_revenue": 608943000, "gross_profit": 64700000, "research_and_development": 84112000, "selling_general_admin": 75248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23675000, "depreciation_amortisation": 26914000, "ebitda": 3239000, "interest_expense": 32020000, "interest_income": null, "other_non_operating": null, "pretax_income": -55695000, "tax_provision": -528000, "effective_tax_rate": null, "net_income": -55152000, "net_income_continuing_ops": -55167000, "net_income_to_common": -55152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154801000, "short_term_investments": null, "net_receivables": 541696000, "inventory": 146846000, "other_current_assets": null, "total_current_assets": 900586000, "net_ppe": null, "goodwill": 140814000, "intangible_assets": 40568000, "goodwill_and_intangibles": 181382000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 971713000, "total_assets": 1872299000, "short_term_debt": 69289000, "accounts_payable": 334578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653243000, "long_term_debt": 1044736000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1308789000, "total_liabilities": 1962032000, "total_debt": 1114025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391816000, "total_equity": -81300000, "shares_outstanding": 17427183, "operating_cash_flow": 79661000, "stock_based_compensation": 3647000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17493000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120507000, "free_cash_flow": 97220000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23675000", "ebitda": "3239000", "netIncome": "-55152000", "grossProfit": "64700000", "depreciation": "None", "totalRevenue": "673643000", "costOfRevenue": "608943000", "interestIncome": "None", "incomeBeforeTax": "-55695000", "interestExpense": "32020000", "operatingIncome": "-4464000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-528000", "reportedCurrency": "USD", "netInterestIncome": "-32521000", "nonInterestIncome": "None", "operatingExpenses": "69164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84112000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26914000", "sellingGeneralAndAdministrative": "75248000", "netIncomeFromContinuingOperations": "-55167000" }, "balance": { "goodwill": "140814000", "inventory": "146846000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1872299000", "longTermDebt": "1044736000", "shortTermDebt": "69289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40568000", "reportedCurrency": "USD", "retainedEarnings": "-391816000", "totalLiabilities": "1962032000", "otherCurrentAssets": "57243000", "totalCurrentAssets": "900586000", "currentLongTermDebt": "50712000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "541696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "971713000", "currentAccountsPayable": "334578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1190507000", "totalShareholderEquity": "-81300000", "capitalLeaseObligations": "95059000", "otherCurrentLiabilities": "249376000", "totalCurrentLiabilities": "653243000", "otherNonCurrentLiabilities": "52845000", "totalNonCurrentLiabilities": "1308789000", "cashAndShortTermInvestments": "154801000", "commonStockSharesOutstanding": "17427183", "intangibleAssetsExcludingGoodwill": "40568000", "cashAndCashEquivalentsAtCarryingValue": "154801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6412000", "operatingCashflow": "79661000", "capitalExpenditures": "17559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120507000", "cashflowFromInvestment": "-17493000", "stockBasedCompensation": "3647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26914000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 736038000, "cost_of_revenue": 629504000, "gross_profit": 106534000, "ebit": 49524000, "ebitda": 76743000, "pretax_income": 15721000, "tax_provision": 4338000, "net_income": 11363000, "net_income_to_common": 11363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204848000, "total_current_assets": 1063954000, "total_assets": 2029000000, "short_term_debt": 187983000, "long_term_debt": 1029068000, "total_debt": 1217051000, "total_liabilities": 2086376000, "total_equity": -49184000, "shares_outstanding": 17560221, "goodwill_and_intangibles": 182685000 }, "cash_flow": { "operating_cash_flow": 20466000, "capital_expenditure": 16424000, "free_cash_flow": 36890000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242744, "ticker_id": 828, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49524000", "ebitda": "76743000", "netIncome": "11363000", "grossProfit": "106534000", "depreciation": "None", "totalRevenue": "736038000", "costOfRevenue": "629504000", "interestIncome": "34657000", "incomeBeforeTax": "15721000", "interestExpense": "33803000", "operatingIncome": "52658000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4338000", "reportedCurrency": "USD", "netInterestIncome": "-33803000", "nonInterestIncome": "None", "operatingExpenses": "53876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27219000", "sellingGeneralAndAdministrative": "49834000", "netIncomeFromContinuingOperations": "11383000" }, "balance": { "goodwill": "140710000", "inventory": "181050000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2029000000", "longTermDebt": "1029068000", "shortTermDebt": "187983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "41975000", "reportedCurrency": "USD", "retainedEarnings": "-336664000", "totalLiabilities": "2086376000", "otherCurrentAssets": "123745000", "totalCurrentAssets": "1063954000", "currentLongTermDebt": "169349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "554311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965046000", "currentAccountsPayable": "372657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "693561000", "shortLongTermDebtTotal": "1287288000", "totalShareholderEquity": "-49184000", "capitalLeaseObligations": "88871000", "otherCurrentLiabilities": "244476000", "totalCurrentLiabilities": "805116000", "otherNonCurrentLiabilities": "52181000", "totalNonCurrentLiabilities": "1281260000", "cashAndShortTermInvestments": "204848000", "commonStockSharesOutstanding": "17560221", "intangibleAssetsExcludingGoodwill": "41975000", "cashAndCashEquivalentsAtCarryingValue": "204848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11383000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20466000", "capitalExpenditures": "16424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118408000", "cashflowFromInvestment": "-2353000", "stockBasedCompensation": "1366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 736038000, "cost_of_revenue": 629504000, "gross_profit": 106534000, "research_and_development": null, "selling_general_admin": 49834000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49524000, "depreciation_amortisation": 27219000, "ebitda": 76743000, "interest_expense": 33803000, "interest_income": null, "other_non_operating": null, "pretax_income": 15721000, "tax_provision": 4338000, "effective_tax_rate": null, "net_income": 11363000, "net_income_continuing_ops": 11383000, "net_income_to_common": 11363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204848000, "short_term_investments": null, "net_receivables": 554311000, "inventory": 181050000, "other_current_assets": null, "total_current_assets": 1063954000, "net_ppe": null, "goodwill": 140710000, "intangible_assets": 41975000, "goodwill_and_intangibles": 182685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 965046000, "total_assets": 2029000000, "short_term_debt": 187983000, "accounts_payable": 372657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 805116000, "long_term_debt": 1029068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1281260000, "total_liabilities": 2086376000, "total_debt": 1217051000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -336664000, "total_equity": -49184000, "shares_outstanding": 17560221, "operating_cash_flow": 20466000, "stock_based_compensation": 1366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2353000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118408000, "free_cash_flow": 36890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49524000", "ebitda": "76743000", "netIncome": "11363000", "grossProfit": "106534000", "depreciation": "None", "totalRevenue": "736038000", "costOfRevenue": "629504000", "interestIncome": "34657000", "incomeBeforeTax": "15721000", "interestExpense": "33803000", "operatingIncome": "52658000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4338000", "reportedCurrency": "USD", "netInterestIncome": "-33803000", "nonInterestIncome": "None", "operatingExpenses": "53876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27219000", "sellingGeneralAndAdministrative": "49834000", "netIncomeFromContinuingOperations": "11383000" }, "balance": { "goodwill": "140710000", "inventory": "181050000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2029000000", "longTermDebt": "1029068000", "shortTermDebt": "187983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "41975000", "reportedCurrency": "USD", "retainedEarnings": "-336664000", "totalLiabilities": "2086376000", "otherCurrentAssets": "123745000", "totalCurrentAssets": "1063954000", "currentLongTermDebt": "169349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "554311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965046000", "currentAccountsPayable": "372657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "693561000", "shortLongTermDebtTotal": "1287288000", "totalShareholderEquity": "-49184000", "capitalLeaseObligations": "88871000", "otherCurrentLiabilities": "244476000", "totalCurrentLiabilities": "805116000", "otherNonCurrentLiabilities": "52181000", "totalNonCurrentLiabilities": "1281260000", "cashAndShortTermInvestments": "204848000", "commonStockSharesOutstanding": "17560221", "intangibleAssetsExcludingGoodwill": "41975000", "cashAndCashEquivalentsAtCarryingValue": "204848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11383000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20466000", "capitalExpenditures": "16424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118408000", "cashflowFromInvestment": "-2353000", "stockBasedCompensation": "1366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27219000", "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": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "income_statement": { "revenue": 723740000, "cost_of_revenue": 646026000, "gross_profit": 77714000, "ebit": 10379000, "ebitda": 38195000, "pretax_income": -23655000, "tax_provision": 4765000, "net_income": -27829000, "net_income_to_common": -27829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79613000, "total_current_assets": 883876000, "total_assets": 1870819000, "short_term_debt": 68912000, "long_term_debt": 1012289000, "total_debt": 1081201000, "total_liabilities": 1932522000, "total_equity": -54229000, "shares_outstanding": 17334918, "goodwill_and_intangibles": 185816000 }, "cash_flow": { "operating_cash_flow": -13229000, "capital_expenditure": 17497000, "free_cash_flow": 4268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242745, "ticker_id": 828, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:51.367773+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10379000", "ebitda": "38195000", "netIncome": "-27829000", "grossProfit": "77714000", "depreciation": "None", "totalRevenue": "723740000", "costOfRevenue": "646026000", "interestIncome": "33912000", "incomeBeforeTax": "-23655000", "interestExpense": "34034000", "operatingIncome": "12284000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4765000", "reportedCurrency": "USD", "netInterestIncome": "-34670000", "nonInterestIncome": "None", "operatingExpenses": "65430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1905000", "costofGoodsAndServicesSold": "646026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27816000", "sellingGeneralAndAdministrative": "54605000", "netIncomeFromContinuingOperations": "-28420000" }, "balance": { "goodwill": "142114000", "inventory": "172999000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1870819000", "longTermDebt": "1012289000", "shortTermDebt": "68912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "43702000", "reportedCurrency": "USD", "retainedEarnings": "-348027000", "totalLiabilities": "1932522000", "otherCurrentAssets": "133337000", "totalCurrentAssets": "883876000", "currentLongTermDebt": "49813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "497927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "986943000", "currentAccountsPayable": "357682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "624073000", "shortLongTermDebtTotal": "1153357000", "totalShareholderEquity": "-54229000", "capitalLeaseObligations": "91255000", "otherCurrentLiabilities": "248821000", "totalCurrentLiabilities": "675415000", "otherNonCurrentLiabilities": "244818000", "totalNonCurrentLiabilities": "1257107000", "cashAndShortTermInvestments": "79613000", "commonStockSharesOutstanding": "17334918", "intangibleAssetsExcludingGoodwill": "43702000", "cashAndCashEquivalentsAtCarryingValue": "79613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13229000", "capitalExpenditures": "17497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3378000", "cashflowFromInvestment": "-16091000", "stockBasedCompensation": "1238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32698000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 723740000, "cost_of_revenue": 646026000, "gross_profit": 77714000, "research_and_development": null, "selling_general_admin": 54605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10379000, "depreciation_amortisation": 27816000, "ebitda": 38195000, "interest_expense": 34034000, "interest_income": null, "other_non_operating": null, "pretax_income": -23655000, "tax_provision": 4765000, "effective_tax_rate": null, "net_income": -27829000, "net_income_continuing_ops": -28420000, "net_income_to_common": -27829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79613000, "short_term_investments": null, "net_receivables": 497927000, "inventory": 172999000, "other_current_assets": null, "total_current_assets": 883876000, "net_ppe": null, "goodwill": 142114000, "intangible_assets": 43702000, "goodwill_and_intangibles": 185816000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 986943000, "total_assets": 1870819000, "short_term_debt": 68912000, "accounts_payable": 357682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675415000, "long_term_debt": 1012289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1257107000, "total_liabilities": 1932522000, "total_debt": 1081201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348027000, "total_equity": -54229000, "shares_outstanding": 17334918, "operating_cash_flow": -13229000, "stock_based_compensation": 1238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3378000, "free_cash_flow": 4268000, "net_change_in_cash": -32698000 }, "raw_data": { "income": { "ebit": "10379000", "ebitda": "38195000", "netIncome": "-27829000", "grossProfit": "77714000", "depreciation": "None", "totalRevenue": "723740000", "costOfRevenue": "646026000", "interestIncome": "33912000", "incomeBeforeTax": "-23655000", "interestExpense": "34034000", "operatingIncome": "12284000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4765000", "reportedCurrency": "USD", "netInterestIncome": "-34670000", "nonInterestIncome": "None", "operatingExpenses": "65430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1905000", "costofGoodsAndServicesSold": "646026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27816000", "sellingGeneralAndAdministrative": "54605000", "netIncomeFromContinuingOperations": "-28420000" }, "balance": { "goodwill": "142114000", "inventory": "172999000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1870819000", "longTermDebt": "1012289000", "shortTermDebt": "68912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "43702000", "reportedCurrency": "USD", "retainedEarnings": "-348027000", "totalLiabilities": "1932522000", "otherCurrentAssets": "133337000", "totalCurrentAssets": "883876000", "currentLongTermDebt": "49813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "497927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "986943000", "currentAccountsPayable": "357682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "624073000", "shortLongTermDebtTotal": "1153357000", "totalShareholderEquity": "-54229000", "capitalLeaseObligations": "91255000", "otherCurrentLiabilities": "248821000", "totalCurrentLiabilities": "675415000", "otherNonCurrentLiabilities": "244818000", "totalNonCurrentLiabilities": "1257107000", "cashAndShortTermInvestments": "79613000", "commonStockSharesOutstanding": "17334918", "intangibleAssetsExcludingGoodwill": "43702000", "cashAndCashEquivalentsAtCarryingValue": "79613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13229000", "capitalExpenditures": "17497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3378000", "cashflowFromInvestment": "-16091000", "stockBasedCompensation": "1238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32698000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" ] } } }