{ "ticker": { "uuid": "8a7306c1-87c9-4521-8b83-5e5714e59ef5", "symbol": "CLMT", "name": "Calumet Specialty Products Partners", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/8a7306c1-87c9-4521-8b83-5e5714e59ef5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8a7306c1-87c9-4521-8b83-5e5714e59ef5/" }, "ticker_metadata": { "id": 5378, "uuid": "8a7306c1-87c9-4521-8b83-5e5714e59ef5", "symbol": "CLMT", "name": "Calumet Specialty Products Partners", "asset_type": "equity", "market_cap": 2969975000, "stock_exchange_id": 2, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Calumet Specialty Products Partners, LP produces and sells specialty hydrocarbon products in North America and internationally. The company is headquartered in Indianapolis, Indiana.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8a7306c1-87c9-4521-8b83-5e5714e59ef5", "symbol": "CLMT", "name": "Calumet Specialty Products Partners", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/8a7306c1-87c9-4521-8b83-5e5714e59ef5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8a7306c1-87c9-4521-8b83-5e5714e59ef5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.66, "value": 0.57, "quality": 0.56, "momentum": 0.57, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 35.17, "market_cap": 3059629308.27, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0206, "shareholder_yield": 0, "roe": 0.181, "piotroski_f_score": 6, "momentum_12_1": 1.3869, "volatility_252d": 0.4625 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:42.605314+00:00", "batch_id": "" }, "size": { "price_close": 35.17, "market_cap": 3059629308.27, "market_cap_usd": 3059629308.27, "enterprise_value": 5253029308.27, "shares_outstanding": 86995431, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.7332, "pcf_ratio": 22.953, "pfcf_ratio": 16.8854, "ev_ebitda": 48.4597, "ev_ebit": 247.7844, "ev_sales": 1.2588, "ev_fcf": 28.9902, "earnings_yield": null, "fcf_yield": 0.0345, "price_to_sales": 0.7332, "price_to_book": null, "price_to_cashflow": 22.953, "ebitda_to_ev": 0.0206, "sales_yield": 0.7944 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0574, "operating_margin": 0.0051, "net_margin": -0.0452, "ebitda_margin": 0.026, "fcf_margin": 0.0434, "roe": 0.181, "roa": -0.0685, "roic": 0.0138, "roc_greenblatt": null, "asset_turnover": 1.5147, "cash_conversion": -0.9597, "accruals_ratio": -0.1169, "sbc_to_revenue": -0.0011, "piotroski_f_score": 6, "altman_z_score": 1.0816, "earnings_stability_5y": 2.7119, "revenue_stability_5y": 0.2206, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.087, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.4007, "net_debt_to_ebitda": 20.2343, "debt_to_assets": 0.8465, "interest_coverage": 0.1017, "current_ratio": 0.9635, "quick_ratio": 0.5798, "net_debt": 2193400000, "local_beta": 0.0011, "volatility_252d": 0.4625, "volatility_60d": 0.9414, "max_drawdown_12m": -0.2028, "risk_adjusted_momentum": 2.9986 }, "growth": { "revenue_growth_1y": -0.0011, "revenue_growth_3y_cagr": -0.0407, "revenue_growth_5y_cagr": 0.1277, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 15.0354, "book_value_growth_1y": null, "revenue_growth": -0.0011, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0963, "price_return_3m": 0.1569, "price_return_6m": 0.8185, "price_return_9m": 0.9714, "price_return_12m": 1.6168, "price_return_12m_ex1m": 1.3869, "momentum_6m": 0.8185, "momentum_12m": 1.6168, "momentum_12_1": 1.3869, "distance_from_52w_high": -0.0085, "distance_from_52w_low": 1.586, "relative_strength": 1.4589 }, "raw_ttm": { "revenue_ttm": 4172899999, "gross_profit_ttm": 239600000, "ebit_ttm": 21200000, "ebitda_ttm": 108400000, "net_income_ttm": -188800000, "eps_diluted_ttm": -2.1702, "operating_cash_flow_ttm": 133300000, "capital_expenditure_ttm": 47900000, "fcf_ttm": 181200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 208400000, "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_current_liabilities": 963100000, "net_ppe": null, "total_assets": 2755000000, "total_debt": 2332000000, "total_equity": -1043200000, "net_working_capital": -141200000, "book_value_per_share": -11.9914, "retained_earnings": -1890400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1192400000, "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": 43, "quality_composite": 44, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 43, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 34, "quality_value_composite": 0.565, "os_score": 0.66, "value_percentile": 0.57, "quality_percentile": 0.56, "momentum_percentile": 0.57, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 50, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 590, "ticker_id": 5378, "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": "2026-06-07T06:46:42.605314+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.17, "market_cap": 3059629308.27, "market_cap_usd": 3059629308.27, "enterprise_value": 5253029308.27, "shares_outstanding": 86995431, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.73321415, "pcf_ratio": 22.95295805, "pfcf_ratio": 16.88537146, "ev_ebitda": 48.45967997, "ev_ebit": 247.78440133, "ev_sales": 1.2588438, "ev_fcf": 28.99022797, "earnings_yield": null, "fcf_yield": 0.03449438, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0574181, "operating_margin": 0.0050804, "net_margin": -0.04524431, "ebitda_margin": 0.02597714, "fcf_margin": 0.04342304, "roe": 0.1809816, "roa": -0.06852995, "roic": 0.01382368, "roc_greenblatt": null, "asset_turnover": 1.51466425, "cash_conversion": -0.95974576, "accruals_ratio": -0.1169147, "sbc_to_revenue": -0.00107839, "debt_to_equity": -3.40069018, "net_debt_to_ebitda": 20.23431734, "debt_to_assets": 0.84646098, "interest_coverage": 0.10172745, "current_ratio": 0.96345135, "quick_ratio": 0.57979441, "net_debt": 2193400000, "revenue_growth_1y": -0.00110114, "revenue_growth_3y_cagr": -0.04069809, "revenue_growth_5y_cagr": 0.12772429, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 15.03539823, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.0815574, "earnings_stability_5y": 2.711917, "revenue_stability_5y": 0.22058, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0963217, "price_return_3m": 0.15690789, "price_return_6m": 0.81851086, "price_return_9m": 0.97141256, "price_return_12m": 1.61681548, "price_return_12m_ex1m": 1.38690476, "distance_from_52w_high": -0.00845785, "distance_from_52w_low": 1.58602941, "relative_strength": 1.45887443, "local_beta": 0.0011, "volatility_252d": 0.46252, "volatility_60d": 0.941449, "max_drawdown_12m": -0.2028136, "revenue_ttm": 4172899999, "gross_profit_ttm": 239600000, "ebit_ttm": 21200000, "ebitda_ttm": 108400000, "net_income_ttm": -188800000, "eps_diluted_ttm": -2.17022892, "operating_cash_flow_ttm": 133300000, "capital_expenditure_ttm": 47900000, "fcf_ttm": 181200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 208400000, "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_current_liabilities": 963100000, "net_ppe": null, "total_assets": 2755000000, "total_debt": 2332000000, "total_equity": -1043200000, "net_working_capital": -141200000, "book_value_per_share": -11.99143435, "retained_earnings": -1890400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1192400000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 43, "quality_composite": 44, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 43, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 50, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.17, "os": 0.66, "value": 0.57, "quality": 0.56, "momentum": 0.57, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.181, "momentum_12_1": 1.3869, "complete_fields": { "id": 590, "ticker_id": 5378, "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": "2026-06-07T06:46:42.605314+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.17, "market_cap": 3059629308.27, "market_cap_usd": 3059629308.27, "enterprise_value": 5253029308.27, "shares_outstanding": 86995431, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.73321415, "pcf_ratio": 22.95295805, "pfcf_ratio": 16.88537146, "ev_ebitda": 48.45967997, "ev_ebit": 247.78440133, "ev_sales": 1.2588438, "ev_fcf": 28.99022797, "earnings_yield": null, "fcf_yield": 0.03449438, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0574181, "operating_margin": 0.0050804, "net_margin": -0.04524431, "ebitda_margin": 0.02597714, "fcf_margin": 0.04342304, "roe": 0.1809816, "roa": -0.06852995, "roic": 0.01382368, "roc_greenblatt": null, "asset_turnover": 1.51466425, "cash_conversion": -0.95974576, "accruals_ratio": -0.1169147, "sbc_to_revenue": -0.00107839, "debt_to_equity": -3.40069018, "net_debt_to_ebitda": 20.23431734, "debt_to_assets": 0.84646098, "interest_coverage": 0.10172745, "current_ratio": 0.96345135, "quick_ratio": 0.57979441, "net_debt": 2193400000, "revenue_growth_1y": -0.00110114, "revenue_growth_3y_cagr": -0.04069809, "revenue_growth_5y_cagr": 0.12772429, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 15.03539823, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.0815574, "earnings_stability_5y": 2.711917, "revenue_stability_5y": 0.22058, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0963217, "price_return_3m": 0.15690789, "price_return_6m": 0.81851086, "price_return_9m": 0.97141256, "price_return_12m": 1.61681548, "price_return_12m_ex1m": 1.38690476, "distance_from_52w_high": -0.00845785, "distance_from_52w_low": 1.58602941, "relative_strength": 1.45887443, "local_beta": 0.0011, "volatility_252d": 0.46252, "volatility_60d": 0.941449, "max_drawdown_12m": -0.2028136, "revenue_ttm": 4172899999, "gross_profit_ttm": 239600000, "ebit_ttm": 21200000, "ebitda_ttm": 108400000, "net_income_ttm": -188800000, "eps_diluted_ttm": -2.17022892, "operating_cash_flow_ttm": 133300000, "capital_expenditure_ttm": 47900000, "fcf_ttm": 181200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 208400000, "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_current_liabilities": 963100000, "net_ppe": null, "total_assets": 2755000000, "total_debt": 2332000000, "total_equity": -1043200000, "net_working_capital": -141200000, "book_value_per_share": -11.99143435, "retained_earnings": -1890400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1192400000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 43, "quality_composite": 44, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 43, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 50, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 4137100000, "cost_of_revenue": 3891400000, "gross_profit": 245700000, "ebit": 89600000, "ebitda": 238400000, "pretax_income": -126400000, "tax_provision": -92600000, "net_income": -33800000, "net_income_to_common": -33800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2297700000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86761139, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 52300000, "free_cash_flow": 161200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44034, "ticker_id": 5378, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89600000", "ebitda": "238400000", "netIncome": "-33800000", "grossProfit": "245700000", "depreciation": "None", "totalRevenue": "4137100000", "costOfRevenue": "3891400000", "interestIncome": "None", "incomeBeforeTax": "-126400000", "interestExpense": "216000000", "operatingIncome": "54200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-92600000", "reportedCurrency": "USD", "netInterestIncome": "-215800000", "nonInterestIncome": "None", "operatingExpenses": "191500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3891400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148800000", "sellingGeneralAndAdministrative": "123800000", "netIncomeFromContinuingOperations": "-33800000" }, "balance": { "goodwill": "140500000", "inventory": "385200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2688900000", "longTermDebt": "2077300000", "shortTermDebt": "220400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8700000", "reportedCurrency": "USD", "retainedEarnings": "-1573400000", "totalLiabilities": "3176000000", "otherCurrentAssets": "347500000", "totalCurrentAssets": "857800000", "currentLongTermDebt": "156200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1831100000", "currentAccountsPayable": "281500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "381800000", "totalShareholderEquity": "-732700000", "capitalLeaseObligations": "225600000", "otherCurrentLiabilities": "321100000", "totalCurrentLiabilities": "840700000", "otherNonCurrentLiabilities": "92800000", "totalNonCurrentLiabilities": "2335300000", "cashAndShortTermInvestments": "125100000", "commonStockSharesOutstanding": "86761139", "intangibleAssetsExcludingGoodwill": "8700000", "cashAndCashEquivalentsAtCarryingValue": "125100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14900000", "operatingCashflow": "108900000", "capitalExpenditures": "52300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6200000", "cashflowFromInvestment": "44100000", "stockBasedCompensation": "-4500000", "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": "148800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4137100000, "cost_of_revenue": 3891400000, "gross_profit": 245700000, "research_and_development": null, "selling_general_admin": 123800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89600000, "depreciation_amortisation": 148800000, "ebitda": 238400000, "interest_expense": 216000000, "interest_income": null, "other_non_operating": null, "pretax_income": -126400000, "tax_provision": -92600000, "effective_tax_rate": null, "net_income": -33800000, "net_income_continuing_ops": -33800000, "net_income_to_common": -33800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125100000, "short_term_investments": null, "net_receivables": 224400000, "inventory": 385200000, "other_current_assets": null, "total_current_assets": 857800000, "net_ppe": null, "goodwill": 140500000, "intangible_assets": 8700000, "goodwill_and_intangibles": 149200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1831100000, "total_assets": 2688900000, "short_term_debt": 220400000, "accounts_payable": 281500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 840700000, "long_term_debt": 2077300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2335300000, "total_liabilities": 3176000000, "total_debt": 2297700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1573400000, "total_equity": -732700000, "shares_outstanding": 86761139, "operating_cash_flow": 108900000, "stock_based_compensation": -4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 44100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6200000, "free_cash_flow": 161200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89600000", "ebitda": "238400000", "netIncome": "-33800000", "grossProfit": "245700000", "depreciation": "None", "totalRevenue": "4137100000", "costOfRevenue": "3891400000", "interestIncome": "None", "incomeBeforeTax": "-126400000", "interestExpense": "216000000", "operatingIncome": "54200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-92600000", "reportedCurrency": "USD", "netInterestIncome": "-215800000", "nonInterestIncome": "None", "operatingExpenses": "191500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3891400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148800000", "sellingGeneralAndAdministrative": "123800000", "netIncomeFromContinuingOperations": "-33800000" }, "balance": { "goodwill": "140500000", "inventory": "385200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2688900000", "longTermDebt": "2077300000", "shortTermDebt": "220400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8700000", "reportedCurrency": "USD", "retainedEarnings": "-1573400000", "totalLiabilities": "3176000000", "otherCurrentAssets": "347500000", "totalCurrentAssets": "857800000", "currentLongTermDebt": "156200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1831100000", "currentAccountsPayable": "281500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "381800000", "totalShareholderEquity": "-732700000", "capitalLeaseObligations": "225600000", "otherCurrentLiabilities": "321100000", "totalCurrentLiabilities": "840700000", "otherNonCurrentLiabilities": "92800000", "totalNonCurrentLiabilities": "2335300000", "cashAndShortTermInvestments": "125100000", "commonStockSharesOutstanding": "86761139", "intangibleAssetsExcludingGoodwill": "8700000", "cashAndCashEquivalentsAtCarryingValue": "125100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14900000", "operatingCashflow": "108900000", "capitalExpenditures": "52300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6200000", "cashflowFromInvestment": "44100000", "stockBasedCompensation": "-4500000", "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": "148800000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 4189400000, "cost_of_revenue": 3958600000, "gross_profit": 230800000, "ebit": 15500000, "ebitda": 164500000, "pretax_income": -221200000, "tax_provision": 800000, "net_income": -222000000, "net_income_to_common": -222000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38100000, "total_current_assets": 766000000, "total_assets": 2758200000, "short_term_debt": 126300000, "long_term_debt": 2064700000, "total_debt": 2191000000, "total_liabilities": 3224500000, "total_equity": -712800000, "shares_outstanding": 83146680, "goodwill_and_intangibles": 195800000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 76700000, "free_cash_flow": 30300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44039, "ticker_id": 5378, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15500000", "ebitda": "164500000", "netIncome": "-222000000", "grossProfit": "230800000", "depreciation": "None", "totalRevenue": "4189400000", "costOfRevenue": "3958600000", "interestIncome": "None", "incomeBeforeTax": "-221200000", "interestExpense": "236700000", "operatingIncome": "8100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-236700000", "nonInterestIncome": "None", "operatingExpenses": "222700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3958600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "145500000", "netIncomeFromContinuingOperations": "-222000000" }, "balance": { "goodwill": "173000000", "inventory": "416300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2758200000", "longTermDebt": "2064700000", "shortTermDebt": "126300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22800000", "reportedCurrency": "USD", "retainedEarnings": "-1539000000", "totalLiabilities": "3224500000", "otherCurrentAssets": "33500000", "totalCurrentAssets": "766000000", "currentLongTermDebt": "35500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1992200000", "currentAccountsPayable": "320800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2373200000", "totalShareholderEquity": "-712800000", "capitalLeaseObligations": "241000000", "otherCurrentLiabilities": "416500000", "totalCurrentLiabilities": "863600000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "2360900000", "cashAndShortTermInvestments": "38100000", "commonStockSharesOutstanding": "83146680", "intangibleAssetsExcludingGoodwill": "22800000", "cashAndCashEquivalentsAtCarryingValue": "38100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-222000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16100000", "operatingCashflow": "-46400000", "capitalExpenditures": "76700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154300000", "cashflowFromInvestment": "-76700000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4189400000, "cost_of_revenue": 3958600000, "gross_profit": 230800000, "research_and_development": null, "selling_general_admin": 145500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15500000, "depreciation_amortisation": 149000000, "ebitda": 164500000, "interest_expense": 236700000, "interest_income": null, "other_non_operating": null, "pretax_income": -221200000, "tax_provision": 800000, "effective_tax_rate": null, "net_income": -222000000, "net_income_continuing_ops": -222000000, "net_income_to_common": -222000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38100000, "short_term_investments": null, "net_receivables": 278100000, "inventory": 416300000, "other_current_assets": null, "total_current_assets": 766000000, "net_ppe": null, "goodwill": 173000000, "intangible_assets": 22800000, "goodwill_and_intangibles": 195800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1992200000, "total_assets": 2758200000, "short_term_debt": 126300000, "accounts_payable": 320800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 863600000, "long_term_debt": 2064700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2360900000, "total_liabilities": 3224500000, "total_debt": 2191000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1539000000, "total_equity": -712800000, "shares_outstanding": 83146680, "operating_cash_flow": -46400000, "stock_based_compensation": 14600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 154300000, "free_cash_flow": 30300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15500000", "ebitda": "164500000", "netIncome": "-222000000", "grossProfit": "230800000", "depreciation": "None", "totalRevenue": "4189400000", "costOfRevenue": "3958600000", "interestIncome": "None", "incomeBeforeTax": "-221200000", "interestExpense": "236700000", "operatingIncome": "8100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-236700000", "nonInterestIncome": "None", "operatingExpenses": "222700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3958600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "145500000", "netIncomeFromContinuingOperations": "-222000000" }, "balance": { "goodwill": "173000000", "inventory": "416300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2758200000", "longTermDebt": "2064700000", "shortTermDebt": "126300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22800000", "reportedCurrency": "USD", "retainedEarnings": "-1539000000", "totalLiabilities": "3224500000", "otherCurrentAssets": "33500000", "totalCurrentAssets": "766000000", "currentLongTermDebt": "35500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1992200000", "currentAccountsPayable": "320800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2373200000", "totalShareholderEquity": "-712800000", "capitalLeaseObligations": "241000000", "otherCurrentLiabilities": "416500000", "totalCurrentLiabilities": "863600000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "2360900000", "cashAndShortTermInvestments": "38100000", "commonStockSharesOutstanding": "83146680", "intangibleAssetsExcludingGoodwill": "22800000", "cashAndCashEquivalentsAtCarryingValue": "38100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-222000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16100000", "operatingCashflow": "-46400000", "capitalExpenditures": "76700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154300000", "cashflowFromInvestment": "-76700000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 4181000000, "cost_of_revenue": 3729300000, "gross_profit": 451700000, "ebit": 271400000, "ebitda": 418200000, "pretax_income": 49700000, "tax_provision": 1600000, "net_income": 48100000, "net_income_to_common": 48100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7900000, "total_current_assets": 794700000, "total_assets": 2751300000, "short_term_debt": 321700000, "long_term_debt": 1829700000, "total_debt": 2151400000, "total_liabilities": 2996000000, "total_equity": -491600000, "shares_outstanding": 80075530, "goodwill_and_intangibles": 201500000 }, "cash_flow": { "operating_cash_flow": -14900000, "capital_expenditure": 271800000, "free_cash_flow": 256900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44044, "ticker_id": 5378, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271400000", "ebitda": "418200000", "netIncome": "48100000", "grossProfit": "451700000", "depreciation": "None", "totalRevenue": "4181000000", "costOfRevenue": "3729300000", "interestIncome": "None", "incomeBeforeTax": "49700000", "interestExpense": "221700000", "operatingIncome": "267200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-203600000", "nonInterestIncome": "None", "operatingExpenses": "184500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3729300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146800000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "19100000" }, "balance": { "goodwill": "173000000", "inventory": "439400000", "commonStock": "-484400000", "currentDebt": "None", "investments": "None", "totalAssets": "2751300000", "longTermDebt": "1829700000", "shortTermDebt": "321700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28500000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2996000000", "otherCurrentAssets": "61200000", "totalCurrentAssets": "794700000", "currentLongTermDebt": "55700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1956600000", "currentAccountsPayable": "322000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2190400000", "totalShareholderEquity": "-491600000", "capitalLeaseObligations": "114600000", "otherCurrentLiabilities": "265100000", "totalCurrentLiabilities": "1112700000", "otherNonCurrentLiabilities": "10400000", "totalNonCurrentLiabilities": "1883300000", "cashAndShortTermInvestments": "7900000", "commonStockSharesOutstanding": "80075530", "intangibleAssetsExcludingGoodwill": "28500000", "cashAndCashEquivalentsAtCarryingValue": "7900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25100000", "operatingCashflow": "-14900000", "capitalExpenditures": "271800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266200000", "cashflowFromInvestment": "-271800000", "stockBasedCompensation": "14700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4181000000, "cost_of_revenue": 3729300000, "gross_profit": 451700000, "research_and_development": null, "selling_general_admin": 133000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271400000, "depreciation_amortisation": 146800000, "ebitda": 418200000, "interest_expense": 221700000, "interest_income": null, "other_non_operating": null, "pretax_income": 49700000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": 48100000, "net_income_continuing_ops": 19100000, "net_income_to_common": 48100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7900000, "short_term_investments": null, "net_receivables": 286200000, "inventory": 439400000, "other_current_assets": null, "total_current_assets": 794700000, "net_ppe": null, "goodwill": 173000000, "intangible_assets": 28500000, "goodwill_and_intangibles": 201500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1956600000, "total_assets": 2751300000, "short_term_debt": 321700000, "accounts_payable": 322000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1112700000, "long_term_debt": 1829700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1883300000, "total_liabilities": 2996000000, "total_debt": 2151400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": -491600000, "shares_outstanding": 80075530, "operating_cash_flow": -14900000, "stock_based_compensation": 14700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 271800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 266200000, "free_cash_flow": 256900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271400000", "ebitda": "418200000", "netIncome": "48100000", "grossProfit": "451700000", "depreciation": "None", "totalRevenue": "4181000000", "costOfRevenue": "3729300000", "interestIncome": "None", "incomeBeforeTax": "49700000", "interestExpense": "221700000", "operatingIncome": "267200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-203600000", "nonInterestIncome": "None", "operatingExpenses": "184500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3729300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146800000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "19100000" }, "balance": { "goodwill": "173000000", "inventory": "439400000", "commonStock": "-484400000", "currentDebt": "None", "investments": "None", "totalAssets": "2751300000", "longTermDebt": "1829700000", "shortTermDebt": "321700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28500000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2996000000", "otherCurrentAssets": "61200000", "totalCurrentAssets": "794700000", "currentLongTermDebt": "55700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1956600000", "currentAccountsPayable": "322000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2190400000", "totalShareholderEquity": "-491600000", "capitalLeaseObligations": "114600000", "otherCurrentLiabilities": "265100000", "totalCurrentLiabilities": "1112700000", "otherNonCurrentLiabilities": "10400000", "totalNonCurrentLiabilities": "1883300000", "cashAndShortTermInvestments": "7900000", "commonStockSharesOutstanding": "80075530", "intangibleAssetsExcludingGoodwill": "28500000", "cashAndCashEquivalentsAtCarryingValue": "7900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25100000", "operatingCashflow": "-14900000", "capitalExpenditures": "271800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266200000", "cashflowFromInvestment": "-271800000", "stockBasedCompensation": "14700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146800000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 4686300000, "cost_of_revenue": 4334600000, "gross_profit": 351700000, "ebit": 6000000, "ebitda": 104300000, "pretax_income": -169900000, "tax_provision": 3400000, "net_income": -169800000, "net_income_to_common": -169800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35200000, "total_current_assets": 819600000, "total_assets": 2741000000, "short_term_debt": 312100000, "long_term_debt": 1537200000, "total_debt": 1849300000, "total_liabilities": 3028700000, "total_equity": -533600000, "shares_outstanding": 79336283, "goodwill_and_intangibles": 211400000 }, "cash_flow": { "operating_cash_flow": 100600000, "capital_expenditure": 536200000, "free_cash_flow": 636800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44049, "ticker_id": 5378, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6000000", "ebitda": "104300000", "netIncome": "-169800000", "grossProfit": "351700000", "depreciation": "None", "totalRevenue": "4686300000", "costOfRevenue": "4334600000", "interestIncome": "None", "incomeBeforeTax": "-169900000", "interestExpense": "175900000", "operatingIncome": "131900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-175900000", "nonInterestIncome": "None", "operatingExpenses": "219800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-125900000", "costofGoodsAndServicesSold": "4334600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98300000", "sellingGeneralAndAdministrative": "143400000", "netIncomeFromContinuingOperations": "-171800000" }, "balance": { "goodwill": "173000000", "inventory": "497700000", "commonStock": "-525299999", "currentDebt": "None", "investments": "None", "totalAssets": "2741000000", "longTermDebt": "1537200000", "shortTermDebt": "312100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "38400000", "reportedCurrency": "USD", "retainedEarnings": "-421900000", "totalLiabilities": "3028700000", "otherCurrentAssets": "19600000", "totalCurrentAssets": "819600000", "currentLongTermDebt": "19100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1921400000", "currentAccountsPayable": "442000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1482000000", "shortLongTermDebtTotal": "1889300000", "totalShareholderEquity": "-533600000", "capitalLeaseObligations": "111200000", "otherCurrentLiabilities": "596800000", "totalCurrentLiabilities": "1350900000", "otherNonCurrentLiabilities": "137700000", "totalNonCurrentLiabilities": "1677800000", "cashAndShortTermInvestments": "35200000", "commonStockSharesOutstanding": "79336283", "intangibleAssetsExcludingGoodwill": "38400000", "cashAndCashEquivalentsAtCarryingValue": "35200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-169800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-190500000", "operatingCashflow": "100600000", "capitalExpenditures": "536200000", "changeInReceivables": "-15000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "98700000", "cashflowFromInvestment": "-286000000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-86700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4686300000, "cost_of_revenue": 4334600000, "gross_profit": 351700000, "research_and_development": null, "selling_general_admin": 143400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6000000, "depreciation_amortisation": 98300000, "ebitda": 104300000, "interest_expense": 175900000, "interest_income": null, "other_non_operating": null, "pretax_income": -169900000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": -169800000, "net_income_continuing_ops": -171800000, "net_income_to_common": -169800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35200000, "short_term_investments": null, "net_receivables": 267100000, "inventory": 497700000, "other_current_assets": null, "total_current_assets": 819600000, "net_ppe": null, "goodwill": 173000000, "intangible_assets": 38400000, "goodwill_and_intangibles": 211400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1921400000, "total_assets": 2741000000, "short_term_debt": 312100000, "accounts_payable": 442000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1350900000, "long_term_debt": 1537200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1677800000, "total_liabilities": 3028700000, "total_debt": 1849300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -421900000, "total_equity": -533600000, "shares_outstanding": 79336283, "operating_cash_flow": 100600000, "stock_based_compensation": 17300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 536200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 98700000, "free_cash_flow": 636800000, "net_change_in_cash": -86700000 }, "raw_data": { "income": { "ebit": "6000000", "ebitda": "104300000", "netIncome": "-169800000", "grossProfit": "351700000", "depreciation": "None", "totalRevenue": "4686300000", "costOfRevenue": "4334600000", "interestIncome": "None", "incomeBeforeTax": "-169900000", "interestExpense": "175900000", "operatingIncome": "131900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-175900000", "nonInterestIncome": "None", "operatingExpenses": "219800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-125900000", "costofGoodsAndServicesSold": "4334600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98300000", "sellingGeneralAndAdministrative": "143400000", "netIncomeFromContinuingOperations": "-171800000" }, "balance": { "goodwill": "173000000", "inventory": "497700000", "commonStock": "-525299999", "currentDebt": "None", "investments": "None", "totalAssets": "2741000000", "longTermDebt": "1537200000", "shortTermDebt": "312100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "38400000", "reportedCurrency": "USD", "retainedEarnings": "-421900000", "totalLiabilities": "3028700000", "otherCurrentAssets": "19600000", "totalCurrentAssets": "819600000", "currentLongTermDebt": "19100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1921400000", "currentAccountsPayable": "442000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1482000000", "shortLongTermDebtTotal": "1889300000", "totalShareholderEquity": "-533600000", "capitalLeaseObligations": "111200000", "otherCurrentLiabilities": "596800000", "totalCurrentLiabilities": "1350900000", "otherNonCurrentLiabilities": "137700000", "totalNonCurrentLiabilities": "1677800000", "cashAndShortTermInvestments": "35200000", "commonStockSharesOutstanding": "79336283", "intangibleAssetsExcludingGoodwill": "38400000", "cashAndCashEquivalentsAtCarryingValue": "35200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-169800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-190500000", "operatingCashflow": "100600000", "capitalExpenditures": "536200000", "changeInReceivables": "-15000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "98700000", "cashflowFromInvestment": "-286000000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-86700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121400000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 3148000000, "cost_of_revenue": 3005100000, "gross_profit": 142900000, "ebit": -109100000, "ebitda": 15600000, "pretax_income": -258600000, "tax_provision": 1500000, "net_income": -254900000, "net_income_to_common": -254900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38100000, "total_current_assets": 632600000, "total_assets": 2127900000, "short_term_debt": 245500000, "long_term_debt": 1418800000, "total_debt": 1664300000, "total_liabilities": 2513000000, "total_equity": -388900000, "shares_outstanding": 78980839, "goodwill_and_intangibles": 225600000 }, "cash_flow": { "operating_cash_flow": -44000000, "capital_expenditure": 82900000, "free_cash_flow": 38900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44054, "ticker_id": 5378, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-109100000", "ebitda": "15600000", "netIncome": "-254900000", "grossProfit": "142900000", "depreciation": "None", "totalRevenue": "3148000000", "costOfRevenue": "3005100000", "interestIncome": "None", "incomeBeforeTax": "-258600000", "interestExpense": "149500000", "operatingIncome": "-85600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1500000", "reportedCurrency": "USD", "netInterestIncome": "-149500000", "nonInterestIncome": "None", "operatingExpenses": "228500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23500000", "costofGoodsAndServicesSold": "3005100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124700000", "sellingGeneralAndAdministrative": "151100000", "netIncomeFromContinuingOperations": "-260100000" }, "balance": { "goodwill": "173000000", "inventory": "326600000", "commonStock": "-378800000", "currentDebt": "None", "investments": "None", "totalAssets": "2127900000", "longTermDebt": "1418800000", "shortTermDebt": "245500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52600000", "reportedCurrency": "USD", "retainedEarnings": "-260100000", "totalLiabilities": "2513000000", "otherCurrentAssets": "14900000", "totalCurrentAssets": "632600000", "currentLongTermDebt": "7400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "253000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1495300000", "currentAccountsPayable": "301000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1107400000", "shortLongTermDebtTotal": "1757400000", "totalShareholderEquity": "-388900000", "capitalLeaseObligations": "158200000", "otherCurrentLiabilities": "353300000", "totalCurrentLiabilities": "899800000", "otherNonCurrentLiabilities": "15800000", "totalNonCurrentLiabilities": "1613200000", "cashAndShortTermInvestments": "38100000", "commonStockSharesOutstanding": "78980839", "intangibleAssetsExcludingGoodwill": "52600000", "cashAndCashEquivalentsAtCarryingValue": "38100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-260100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "-44000000", "capitalExpenditures": "82900000", "changeInReceivables": "-91400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "139300000", "cashflowFromInvestment": "-82800000", "stockBasedCompensation": "50700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3148000000, "cost_of_revenue": 3005100000, "gross_profit": 142900000, "research_and_development": null, "selling_general_admin": 151100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -109100000, "depreciation_amortisation": 124700000, "ebitda": 15600000, "interest_expense": 149500000, "interest_income": null, "other_non_operating": null, "pretax_income": -258600000, "tax_provision": 1500000, "effective_tax_rate": null, "net_income": -254900000, "net_income_continuing_ops": -260100000, "net_income_to_common": -254900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38100000, "short_term_investments": null, "net_receivables": 253000000, "inventory": 326600000, "other_current_assets": null, "total_current_assets": 632600000, "net_ppe": null, "goodwill": 173000000, "intangible_assets": 52600000, "goodwill_and_intangibles": 225600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1495300000, "total_assets": 2127900000, "short_term_debt": 245500000, "accounts_payable": 301000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 899800000, "long_term_debt": 1418800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1613200000, "total_liabilities": 2513000000, "total_debt": 1664300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -260100000, "total_equity": -388900000, "shares_outstanding": 78980839, "operating_cash_flow": -44000000, "stock_based_compensation": 50700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 139300000, "free_cash_flow": 38900000, "net_change_in_cash": 12500000 }, "raw_data": { "income": { "ebit": "-109100000", "ebitda": "15600000", "netIncome": "-254900000", "grossProfit": "142900000", "depreciation": "None", "totalRevenue": "3148000000", "costOfRevenue": "3005100000", "interestIncome": "None", "incomeBeforeTax": "-258600000", "interestExpense": "149500000", "operatingIncome": "-85600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1500000", "reportedCurrency": "USD", "netInterestIncome": "-149500000", "nonInterestIncome": "None", "operatingExpenses": "228500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23500000", "costofGoodsAndServicesSold": "3005100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124700000", "sellingGeneralAndAdministrative": "151100000", "netIncomeFromContinuingOperations": "-260100000" }, "balance": { "goodwill": "173000000", "inventory": "326600000", "commonStock": "-378800000", "currentDebt": "None", "investments": "None", "totalAssets": "2127900000", "longTermDebt": "1418800000", "shortTermDebt": "245500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52600000", "reportedCurrency": "USD", "retainedEarnings": "-260100000", "totalLiabilities": "2513000000", "otherCurrentAssets": "14900000", "totalCurrentAssets": "632600000", "currentLongTermDebt": "7400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "253000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1495300000", "currentAccountsPayable": "301000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1107400000", "shortLongTermDebtTotal": "1757400000", "totalShareholderEquity": "-388900000", "capitalLeaseObligations": "158200000", "otherCurrentLiabilities": "353300000", "totalCurrentLiabilities": "899800000", "otherNonCurrentLiabilities": "15800000", "totalNonCurrentLiabilities": "1613200000", "cashAndShortTermInvestments": "38100000", "commonStockSharesOutstanding": "78980839", "intangibleAssetsExcludingGoodwill": "52600000", "cashAndCashEquivalentsAtCarryingValue": "38100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-260100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "-44000000", "capitalExpenditures": "82900000", "changeInReceivables": "-91400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "139300000", "cashflowFromInvestment": "-82800000", "stockBasedCompensation": "50700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107700000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 2268200000, "cost_of_revenue": 2169100000, "gross_profit": 99100000, "ebit": -22000000, "ebitda": 83100000, "pretax_income": -147900000, "tax_provision": 1100000, "net_income": -149000000, "net_income_to_common": -149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109400000, "total_current_assets": 534900000, "total_assets": 1808300000, "short_term_debt": 143100000, "long_term_debt": 1316300000, "total_debt": 1459400000, "total_liabilities": 1936900000, "total_equity": -137600000, "shares_outstanding": 78369091, "goodwill_and_intangibles": 244200000 }, "cash_flow": { "operating_cash_flow": 62800000, "capital_expenditure": 44000000, "free_cash_flow": 106800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44059, "ticker_id": 5378, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22000000", "ebitda": "83100000", "netIncome": "-149000000", "grossProfit": "99100000", "depreciation": "None", "totalRevenue": "2268200000", "costOfRevenue": "2169100000", "interestIncome": "None", "incomeBeforeTax": "-147900000", "interestExpense": "125900000", "operatingIncome": "-71900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-125900000", "nonInterestIncome": "None", "operatingExpenses": "171000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "49900000", "costofGoodsAndServicesSold": "2169100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105100000", "sellingGeneralAndAdministrative": "91100000", "netIncomeFromContinuingOperations": "-146800000" }, "balance": { "goodwill": "173000000", "inventory": "254900000", "commonStock": "-125300000", "currentDebt": "None", "investments": "None", "totalAssets": "1808300000", "longTermDebt": "1316300000", "shortTermDebt": "143100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "71200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1936900000", "otherCurrentAssets": "18200000", "totalCurrentAssets": "534900000", "currentLongTermDebt": "2300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1273400000", "currentAccountsPayable": "179300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "919800000", "shortLongTermDebtTotal": "1507300000", "totalShareholderEquity": "-137600000", "capitalLeaseObligations": "89900000", "otherCurrentLiabilities": "222100000", "totalCurrentLiabilities": "544500000", "otherNonCurrentLiabilities": "73000000", "totalNonCurrentLiabilities": "1392400000", "cashAndShortTermInvestments": "109400000", "commonStockSharesOutstanding": "78369091", "intangibleAssetsExcludingGoodwill": "71200000", "cashAndCashEquivalentsAtCarryingValue": "109400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "62800000", "capitalExpenditures": "44000000", "changeInReceivables": "25500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73800000", "cashflowFromInvestment": "-46300000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "90300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2268200000, "cost_of_revenue": 2169100000, "gross_profit": 99100000, "research_and_development": null, "selling_general_admin": 91100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22000000, "depreciation_amortisation": 105100000, "ebitda": 83100000, "interest_expense": 125900000, "interest_income": null, "other_non_operating": null, "pretax_income": -147900000, "tax_provision": 1100000, "effective_tax_rate": null, "net_income": -149000000, "net_income_continuing_ops": -146800000, "net_income_to_common": -149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109400000, "short_term_investments": null, "net_receivables": 152400000, "inventory": 254900000, "other_current_assets": null, "total_current_assets": 534900000, "net_ppe": null, "goodwill": 173000000, "intangible_assets": 71200000, "goodwill_and_intangibles": 244200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1273400000, "total_assets": 1808300000, "short_term_debt": 143100000, "accounts_payable": 179300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 544500000, "long_term_debt": 1316300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1392400000, "total_liabilities": 1936900000, "total_debt": 1459400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -137600000, "shares_outstanding": 78369091, "operating_cash_flow": 62800000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73800000, "free_cash_flow": 106800000, "net_change_in_cash": 90300000 }, "raw_data": { "income": { "ebit": "-22000000", "ebitda": "83100000", "netIncome": "-149000000", "grossProfit": "99100000", "depreciation": "None", "totalRevenue": "2268200000", "costOfRevenue": "2169100000", "interestIncome": "None", "incomeBeforeTax": "-147900000", "interestExpense": "125900000", "operatingIncome": "-71900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-125900000", "nonInterestIncome": "None", "operatingExpenses": "171000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "49900000", "costofGoodsAndServicesSold": "2169100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105100000", "sellingGeneralAndAdministrative": "91100000", "netIncomeFromContinuingOperations": "-146800000" }, "balance": { "goodwill": "173000000", "inventory": "254900000", "commonStock": "-125300000", "currentDebt": "None", "investments": "None", "totalAssets": "1808300000", "longTermDebt": "1316300000", "shortTermDebt": "143100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "71200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1936900000", "otherCurrentAssets": "18200000", "totalCurrentAssets": "534900000", "currentLongTermDebt": "2300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1273400000", "currentAccountsPayable": "179300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "919800000", "shortLongTermDebtTotal": "1507300000", "totalShareholderEquity": "-137600000", "capitalLeaseObligations": "89900000", "otherCurrentLiabilities": "222100000", "totalCurrentLiabilities": "544500000", "otherNonCurrentLiabilities": "73000000", "totalNonCurrentLiabilities": "1392400000", "cashAndShortTermInvestments": "109400000", "commonStockSharesOutstanding": "78369091", "intangibleAssetsExcludingGoodwill": "71200000", "cashAndCashEquivalentsAtCarryingValue": "109400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "62800000", "capitalExpenditures": "44000000", "changeInReceivables": "25500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73800000", "cashflowFromInvestment": "-46300000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "90300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105100000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 3452600000, "cost_of_revenue": 3000900000, "gross_profit": 451700000, "ebit": 91500000, "ebitda": 201600000, "pretax_income": -43100000, "tax_provision": 500000, "net_income": -43600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19100000, "total_current_assets": 512100000, "total_assets": 1857800000, "short_term_debt": 196700000, "long_term_debt": 1207100000, "total_debt": 1403800000, "total_liabilities": 1836200000, "total_equity": 9600000, "shares_outstanding": 78212136, "goodwill_and_intangibles": 262000000 }, "cash_flow": { "operating_cash_flow": 191900000, "capital_expenditure": 54900000, "free_cash_flow": 246800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44064, "ticker_id": 5378, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91500000", "ebitda": "201600000", "netIncome": "-43600000", "grossProfit": "451700000", "depreciation": "None", "totalRevenue": "3452600000", "costOfRevenue": "3000900000", "interestIncome": "125600000", "incomeBeforeTax": "-43100000", "interestExpense": "134600000", "operatingIncome": "76300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-134600000", "nonInterestIncome": "None", "operatingExpenses": "375400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15200000", "costofGoodsAndServicesSold": "3000900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110100000", "sellingGeneralAndAdministrative": "259600000", "netIncomeFromContinuingOperations": "-42600000" }, "balance": { "goodwill": "171400000", "inventory": "292600000", "commonStock": "20200000", "currentDebt": "None", "investments": "None", "totalAssets": "1857800000", "longTermDebt": "1207100000", "shortTermDebt": "196700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "90600000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1836200000", "otherCurrentAssets": "25400000", "totalCurrentAssets": "512100000", "currentLongTermDebt": "1500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "175000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345700000", "currentAccountsPayable": "230200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973500000", "shortLongTermDebtTotal": "1439200000", "totalShareholderEquity": "9600000", "capitalLeaseObligations": "96300000", "otherCurrentLiabilities": "138100000", "totalCurrentLiabilities": "565000000", "otherNonCurrentLiabilities": "61700000", "totalNonCurrentLiabilities": "1271200000", "cashAndShortTermInvestments": "19100000", "commonStockSharesOutstanding": "78212136", "intangibleAssetsExcludingGoodwill": "90600000", "cashAndCashEquivalentsAtCarryingValue": "19100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "16300000", "operatingCashflow": "191900000", "capitalExpenditures": "54900000", "changeInReceivables": "-37000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343000000", "cashflowFromInvestment": "14500000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3452600000, "cost_of_revenue": 3000900000, "gross_profit": 451700000, "research_and_development": null, "selling_general_admin": 259600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91500000, "depreciation_amortisation": 110100000, "ebitda": 201600000, "interest_expense": 134600000, "interest_income": null, "other_non_operating": null, "pretax_income": -43100000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -43600000, "net_income_continuing_ops": -42600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19100000, "short_term_investments": null, "net_receivables": 175000000, "inventory": 292600000, "other_current_assets": null, "total_current_assets": 512100000, "net_ppe": null, "goodwill": 171400000, "intangible_assets": 90600000, "goodwill_and_intangibles": 262000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1345700000, "total_assets": 1857800000, "short_term_debt": 196700000, "accounts_payable": 230200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 565000000, "long_term_debt": 1207100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1271200000, "total_liabilities": 1836200000, "total_debt": 1403800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9600000, "shares_outstanding": 78212136, "operating_cash_flow": 191900000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -343000000, "free_cash_flow": 246800000, "net_change_in_cash": -136600000 }, "raw_data": { "income": { "ebit": "91500000", "ebitda": "201600000", "netIncome": "-43600000", "grossProfit": "451700000", "depreciation": "None", "totalRevenue": "3452600000", "costOfRevenue": "3000900000", "interestIncome": "125600000", "incomeBeforeTax": "-43100000", "interestExpense": "134600000", "operatingIncome": "76300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-134600000", "nonInterestIncome": "None", "operatingExpenses": "375400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15200000", "costofGoodsAndServicesSold": "3000900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110100000", "sellingGeneralAndAdministrative": "259600000", "netIncomeFromContinuingOperations": "-42600000" }, "balance": { "goodwill": "171400000", "inventory": "292600000", "commonStock": "20200000", "currentDebt": "None", "investments": "None", "totalAssets": "1857800000", "longTermDebt": "1207100000", "shortTermDebt": "196700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "90600000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1836200000", "otherCurrentAssets": "25400000", "totalCurrentAssets": "512100000", "currentLongTermDebt": "1500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "175000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345700000", "currentAccountsPayable": "230200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973500000", "shortLongTermDebtTotal": "1439200000", "totalShareholderEquity": "9600000", "capitalLeaseObligations": "96300000", "otherCurrentLiabilities": "138100000", "totalCurrentLiabilities": "565000000", "otherNonCurrentLiabilities": "61700000", "totalNonCurrentLiabilities": "1271200000", "cashAndShortTermInvestments": "19100000", "commonStockSharesOutstanding": "78212136", "intangibleAssetsExcludingGoodwill": "90600000", "cashAndCashEquivalentsAtCarryingValue": "19100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "16300000", "operatingCashflow": "191900000", "capitalExpenditures": "54900000", "changeInReceivables": "-37000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343000000", "cashflowFromInvestment": "14500000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110100000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 3497500000, "cost_of_revenue": 3060800000, "gross_profit": 436700000, "ebit": 105200000, "ebitda": 236100000, "pretax_income": -50300000, "tax_provision": 700000, "net_income": -55100000, "net_income_to_common": -55100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155700000, "total_current_assets": 670000000, "total_assets": 2087500000, "short_term_debt": 3800000, "long_term_debt": 1600700000, "total_debt": 1604500000, "total_liabilities": 2021800000, "total_equity": -8700000, "shares_outstanding": 77943992, "goodwill_and_intangibles": 259400000 }, "cash_flow": { "operating_cash_flow": 75200000, "capital_expenditure": 49800000, "free_cash_flow": 125000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44069, "ticker_id": 5378, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105200000", "ebitda": "236100000", "netIncome": "-55100000", "grossProfit": "436700000", "depreciation": "None", "totalRevenue": "3497500000", "costOfRevenue": "3060800000", "interestIncome": "121700000", "incomeBeforeTax": "-50300000", "interestExpense": "155500000", "operatingIncome": "122900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-155500000", "nonInterestIncome": "None", "operatingExpenses": "318600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-17700000", "costofGoodsAndServicesSold": "3060800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130900000", "sellingGeneralAndAdministrative": "259700000", "netIncomeFromContinuingOperations": "-49600000" }, "balance": { "goodwill": "171400000", "inventory": "284100000", "commonStock": "61600000", "currentDebt": "None", "investments": "None", "totalAssets": "2087500000", "longTermDebt": "1600700000", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "88000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2021800000", "otherCurrentAssets": "32200000", "totalCurrentAssets": "670000000", "currentLongTermDebt": "3800000", "longTermInvestments": "25400000", "shortTermInvestments": "None", "currentNetReceivables": "198000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1417500000", "currentAccountsPayable": "200600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1098100000", "shortLongTermDebtTotal": "1604500000", "totalShareholderEquity": "-8700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195500000", "totalCurrentLiabilities": "415100000", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "1606700000", "cashAndShortTermInvestments": "155700000", "commonStockSharesOutstanding": "77943992", "intangibleAssetsExcludingGoodwill": "88000000", "cashAndCashEquivalentsAtCarryingValue": "155700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-300000", "operatingCashflow": "75200000", "capitalExpenditures": "49800000", "changeInReceivables": "109800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442100000", "cashflowFromInvestment": "8300000", "stockBasedCompensation": "-1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-358600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3497500000, "cost_of_revenue": 3060800000, "gross_profit": 436700000, "research_and_development": 0, "selling_general_admin": 259700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105200000, "depreciation_amortisation": 130900000, "ebitda": 236100000, "interest_expense": 155500000, "interest_income": null, "other_non_operating": null, "pretax_income": -50300000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": -55100000, "net_income_continuing_ops": -49600000, "net_income_to_common": -55100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155700000, "short_term_investments": null, "net_receivables": 198000000, "inventory": 284100000, "other_current_assets": null, "total_current_assets": 670000000, "net_ppe": null, "goodwill": 171400000, "intangible_assets": 88000000, "goodwill_and_intangibles": 259400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1417500000, "total_assets": 2087500000, "short_term_debt": 3800000, "accounts_payable": 200600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415100000, "long_term_debt": 1600700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1606700000, "total_liabilities": 2021800000, "total_debt": 1604500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -8700000, "shares_outstanding": 77943992, "operating_cash_flow": 75200000, "stock_based_compensation": -1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -442100000, "free_cash_flow": 125000000, "net_change_in_cash": -358600000 }, "raw_data": { "income": { "ebit": "105200000", "ebitda": "236100000", "netIncome": "-55100000", "grossProfit": "436700000", "depreciation": "None", "totalRevenue": "3497500000", "costOfRevenue": "3060800000", "interestIncome": "121700000", "incomeBeforeTax": "-50300000", "interestExpense": "155500000", "operatingIncome": "122900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-155500000", "nonInterestIncome": "None", "operatingExpenses": "318600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-17700000", "costofGoodsAndServicesSold": "3060800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130900000", "sellingGeneralAndAdministrative": "259700000", "netIncomeFromContinuingOperations": "-49600000" }, "balance": { "goodwill": "171400000", "inventory": "284100000", "commonStock": "61600000", "currentDebt": "None", "investments": "None", "totalAssets": "2087500000", "longTermDebt": "1600700000", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "88000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2021800000", "otherCurrentAssets": "32200000", "totalCurrentAssets": "670000000", "currentLongTermDebt": "3800000", "longTermInvestments": "25400000", "shortTermInvestments": "None", "currentNetReceivables": "198000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1417500000", "currentAccountsPayable": "200600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1098100000", "shortLongTermDebtTotal": "1604500000", "totalShareholderEquity": "-8700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195500000", "totalCurrentLiabilities": "415100000", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "1606700000", "cashAndShortTermInvestments": "155700000", "commonStockSharesOutstanding": "77943992", "intangibleAssetsExcludingGoodwill": "88000000", "cashAndCashEquivalentsAtCarryingValue": "155700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-300000", "operatingCashflow": "75200000", "capitalExpenditures": "49800000", "changeInReceivables": "109800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442100000", "cashflowFromInvestment": "8300000", "stockBasedCompensation": "-1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-358600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118100000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 1029700000, "cost_of_revenue": 1117200000, "gross_profit": -87500000, "ebit": -171300000, "ebitda": -129900000, "pretax_income": -337800000, "tax_provision": -20800000, "net_income": -317000000, "net_income_to_common": -317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_assets": 2755000000, "short_term_debt": 32600000, "long_term_debt": 2299400000, "total_debt": 2332000000, "total_liabilities": 3547600000, "total_equity": -1043200000, "shares_outstanding": 86995431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86200000, "capital_expenditure": 13200000, "free_cash_flow": -73000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44032, "ticker_id": 5378, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-171300000", "ebitda": "-129900000", "netIncome": "-317000000", "grossProfit": "-87500000", "depreciation": "None", "totalRevenue": "1029700000", "costOfRevenue": "1117200000", "interestIncome": "None", "incomeBeforeTax": "-337800000", "interestExpense": "51100000", "operatingIncome": "-171300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-20800000", "reportedCurrency": "USD", "netInterestIncome": "-51100000", "nonInterestIncome": "None", "operatingExpenses": "83800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1117200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41400000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "-317000000" }, "balance": { "goodwill": "None", "inventory": "369500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2755000000", "longTermDebt": "2299400000", "shortTermDebt": "32600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1890400000", "totalLiabilities": "3547600000", "otherCurrentAssets": "61400000", "totalCurrentAssets": "927900000", "currentLongTermDebt": "32600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1827100000", "currentAccountsPayable": "353300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32600000", "totalShareholderEquity": "-1043200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "577200000", "totalCurrentLiabilities": "963100000", "otherNonCurrentLiabilities": "285100000", "totalNonCurrentLiabilities": "2584500000", "cashAndShortTermInvestments": "138600000", "commonStockSharesOutstanding": "86995431", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "138600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "41900000", "operatingCashflow": "-86200000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73400000", "cashflowFromInvestment": "-13700000", "stockBasedCompensation": "37400000", "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": "41400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1029700000, "cost_of_revenue": 1117200000, "gross_profit": -87500000, "research_and_development": null, "selling_general_admin": 66000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -171300000, "depreciation_amortisation": 41400000, "ebitda": -129900000, "interest_expense": 51100000, "interest_income": null, "other_non_operating": null, "pretax_income": -337800000, "tax_provision": -20800000, "effective_tax_rate": null, "net_income": -317000000, "net_income_continuing_ops": -317000000, "net_income_to_common": -317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138600000, "short_term_investments": null, "net_receivables": 358400000, "inventory": 369500000, "other_current_assets": null, "total_current_assets": 927900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1827100000, "total_assets": 2755000000, "short_term_debt": 32600000, "accounts_payable": 353300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 963100000, "long_term_debt": 2299400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2584500000, "total_liabilities": 3547600000, "total_debt": 2332000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1890400000, "total_equity": -1043200000, "shares_outstanding": 86995431, "operating_cash_flow": -86200000, "stock_based_compensation": 37400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73400000, "free_cash_flow": -73000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-171300000", "ebitda": "-129900000", "netIncome": "-317000000", "grossProfit": "-87500000", "depreciation": "None", "totalRevenue": "1029700000", "costOfRevenue": "1117200000", "interestIncome": "None", "incomeBeforeTax": "-337800000", "interestExpense": "51100000", "operatingIncome": "-171300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-20800000", "reportedCurrency": "USD", "netInterestIncome": "-51100000", "nonInterestIncome": "None", "operatingExpenses": "83800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1117200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41400000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "-317000000" }, "balance": { "goodwill": "None", "inventory": "369500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2755000000", "longTermDebt": "2299400000", "shortTermDebt": "32600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1890400000", "totalLiabilities": "3547600000", "otherCurrentAssets": "61400000", "totalCurrentAssets": "927900000", "currentLongTermDebt": "32600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1827100000", "currentAccountsPayable": "353300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32600000", "totalShareholderEquity": "-1043200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "577200000", "totalCurrentLiabilities": "963100000", "otherNonCurrentLiabilities": "285100000", "totalNonCurrentLiabilities": "2584500000", "cashAndShortTermInvestments": "138600000", "commonStockSharesOutstanding": "86995431", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "138600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "41900000", "operatingCashflow": "-86200000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73400000", "cashflowFromInvestment": "-13700000", "stockBasedCompensation": "37400000", "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": "41400000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 1038599999, "cost_of_revenue": 1041599999, "gross_profit": -3000000, "ebit": -38300000, "ebitda": 6300000, "pretax_income": -89100000, "tax_provision": -51800000, "net_income": -37300000, "net_income_to_common": -37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2297700000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86910580, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 116500000, "capital_expenditure": 12700000, "free_cash_flow": 129200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44033, "ticker_id": 5378, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38300000", "ebitda": "6300000", "netIncome": "-37300000", "grossProfit": "-3000000", "depreciation": "None", "totalRevenue": "1038599999", "costOfRevenue": "1041599999", "interestIncome": "None", "incomeBeforeTax": "-89100000", "interestExpense": "50800000", "operatingIncome": "-63200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-51800000", "reportedCurrency": "USD", "netInterestIncome": "-50800000", "nonInterestIncome": "None", "operatingExpenses": "60200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1041599999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44600000", "sellingGeneralAndAdministrative": "39200000", "netIncomeFromContinuingOperations": "-37300000" }, "balance": { "goodwill": "140500000", "inventory": "385200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2688900000", "longTermDebt": "2077300000", "shortTermDebt": "220400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8700000", "reportedCurrency": "USD", "retainedEarnings": "-1573400000", "totalLiabilities": "3176000000", "otherCurrentAssets": "347500000", "totalCurrentAssets": "857800000", "currentLongTermDebt": "156200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1831100000", "currentAccountsPayable": "281500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "381800000", "totalShareholderEquity": "-732700000", "capitalLeaseObligations": "225600000", "otherCurrentLiabilities": "321100000", "totalCurrentLiabilities": "840700000", "otherNonCurrentLiabilities": "92800000", "totalNonCurrentLiabilities": "2335300000", "cashAndShortTermInvestments": "125100000", "commonStockSharesOutstanding": "86910580", "intangibleAssetsExcludingGoodwill": "8700000", "cashAndCashEquivalentsAtCarryingValue": "125100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-357100000", "operatingCashflow": "116500000", "capitalExpenditures": "12700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74300000", "cashflowFromInvestment": "-11700000", "stockBasedCompensation": "-4500000", "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": "148800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1038599999, "cost_of_revenue": 1041599999, "gross_profit": -3000000, "research_and_development": null, "selling_general_admin": 39200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38300000, "depreciation_amortisation": 44600000, "ebitda": 6300000, "interest_expense": 50800000, "interest_income": null, "other_non_operating": null, "pretax_income": -89100000, "tax_provision": -51800000, "effective_tax_rate": null, "net_income": -37300000, "net_income_continuing_ops": -37300000, "net_income_to_common": -37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125100000, "short_term_investments": null, "net_receivables": 224400000, "inventory": 385200000, "other_current_assets": null, "total_current_assets": 857800000, "net_ppe": null, "goodwill": 140500000, "intangible_assets": 8700000, "goodwill_and_intangibles": 149200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1831100000, "total_assets": 2688900000, "short_term_debt": 220400000, "accounts_payable": 281500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 840700000, "long_term_debt": 2077300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2335300000, "total_liabilities": 3176000000, "total_debt": 2297700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1573400000, "total_equity": -732700000, "shares_outstanding": 86910580, "operating_cash_flow": 116500000, "stock_based_compensation": -4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74300000, "free_cash_flow": 129200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38300000", "ebitda": "6300000", "netIncome": "-37300000", "grossProfit": "-3000000", "depreciation": "None", "totalRevenue": "1038599999", "costOfRevenue": "1041599999", "interestIncome": "None", "incomeBeforeTax": "-89100000", "interestExpense": "50800000", "operatingIncome": "-63200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-51800000", "reportedCurrency": "USD", "netInterestIncome": "-50800000", "nonInterestIncome": "None", "operatingExpenses": "60200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1041599999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44600000", "sellingGeneralAndAdministrative": "39200000", "netIncomeFromContinuingOperations": "-37300000" }, "balance": { "goodwill": "140500000", "inventory": "385200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2688900000", "longTermDebt": "2077300000", "shortTermDebt": "220400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8700000", "reportedCurrency": "USD", "retainedEarnings": "-1573400000", "totalLiabilities": "3176000000", "otherCurrentAssets": "347500000", "totalCurrentAssets": "857800000", "currentLongTermDebt": "156200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1831100000", "currentAccountsPayable": "281500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "381800000", "totalShareholderEquity": "-732700000", "capitalLeaseObligations": "225600000", "otherCurrentLiabilities": "321100000", "totalCurrentLiabilities": "840700000", "otherNonCurrentLiabilities": "92800000", "totalNonCurrentLiabilities": "2335300000", "cashAndShortTermInvestments": "125100000", "commonStockSharesOutstanding": "86910580", "intangibleAssetsExcludingGoodwill": "8700000", "cashAndCashEquivalentsAtCarryingValue": "125100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-357100000", "operatingCashflow": "116500000", "capitalExpenditures": "12700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74300000", "cashflowFromInvestment": "-11700000", "stockBasedCompensation": "-4500000", "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": "148800000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 1078000000, "cost_of_revenue": 704300000, "gross_profit": 373700000, "ebit": 325600000, "ebitda": 278900000, "pretax_income": 272000000, "tax_provision": -41400000, "net_income": 313400000, "net_income_to_common": 313400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94600000, "total_current_assets": 880100000, "total_assets": 2733900000, "short_term_debt": 155200000, "long_term_debt": 2147400000, "total_debt": 2302600000, "total_liabilities": 3183600000, "total_equity": -695300000, "shares_outstanding": 86710696, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100400000, "capital_expenditure": 8400000, "free_cash_flow": 108800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44035, "ticker_id": 5378, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "325600000", "ebitda": "278900000", "netIncome": "313400000", "grossProfit": "373700000", "depreciation": "None", "totalRevenue": "1078000000", "costOfRevenue": "704300000", "interestIncome": "None", "incomeBeforeTax": "272000000", "interestExpense": "53600000", "operatingIncome": "322900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-41400000", "reportedCurrency": "USD", "netInterestIncome": "-53600000", "nonInterestIncome": "None", "operatingExpenses": "50800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "704300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-46700000", "sellingGeneralAndAdministrative": "31400000", "netIncomeFromContinuingOperations": "313400000" }, "balance": { "goodwill": "None", "inventory": "400100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2733900000", "longTermDebt": "2147400000", "shortTermDebt": "155200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1535500000", "totalLiabilities": "3183600000", "otherCurrentAssets": "106700000", "totalCurrentAssets": "880100000", "currentLongTermDebt": "155200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1853800000", "currentAccountsPayable": "298700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2302600000", "totalShareholderEquity": "-695300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "322400000", "totalCurrentLiabilities": "776300000", "otherNonCurrentLiabilities": "259900000", "totalNonCurrentLiabilities": "2407300000", "cashAndShortTermInvestments": "94600000", "commonStockSharesOutstanding": "86710696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "180399999", "operatingCashflow": "100400000", "capitalExpenditures": "8400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108000000", "cashflowFromInvestment": "-8400000", "stockBasedCompensation": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1078000000, "cost_of_revenue": 704300000, "gross_profit": 373700000, "research_and_development": null, "selling_general_admin": 31400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325600000, "depreciation_amortisation": -46700000, "ebitda": 278900000, "interest_expense": 53600000, "interest_income": null, "other_non_operating": null, "pretax_income": 272000000, "tax_provision": -41400000, "effective_tax_rate": null, "net_income": 313400000, "net_income_continuing_ops": 313400000, "net_income_to_common": 313400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94600000, "short_term_investments": null, "net_receivables": 278700000, "inventory": 400100000, "other_current_assets": null, "total_current_assets": 880100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1853800000, "total_assets": 2733900000, "short_term_debt": 155200000, "accounts_payable": 298700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 776300000, "long_term_debt": 2147400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2407300000, "total_liabilities": 3183600000, "total_debt": 2302600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1535500000, "total_equity": -695300000, "shares_outstanding": 86710696, "operating_cash_flow": 100400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108000000, "free_cash_flow": 108800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "325600000", "ebitda": "278900000", "netIncome": "313400000", "grossProfit": "373700000", "depreciation": "None", "totalRevenue": "1078000000", "costOfRevenue": "704300000", "interestIncome": "None", "incomeBeforeTax": "272000000", "interestExpense": "53600000", "operatingIncome": "322900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-41400000", "reportedCurrency": "USD", "netInterestIncome": "-53600000", "nonInterestIncome": "None", "operatingExpenses": "50800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "704300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-46700000", "sellingGeneralAndAdministrative": "31400000", "netIncomeFromContinuingOperations": "313400000" }, "balance": { "goodwill": "None", "inventory": "400100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2733900000", "longTermDebt": "2147400000", "shortTermDebt": "155200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1535500000", "totalLiabilities": "3183600000", "otherCurrentAssets": "106700000", "totalCurrentAssets": "880100000", "currentLongTermDebt": "155200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1853800000", "currentAccountsPayable": "298700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2302600000", "totalShareholderEquity": "-695300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "322400000", "totalCurrentLiabilities": "776300000", "otherNonCurrentLiabilities": "259900000", "totalNonCurrentLiabilities": "2407300000", "cashAndShortTermInvestments": "94600000", "commonStockSharesOutstanding": "86710696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "180399999", "operatingCashflow": "100400000", "capitalExpenditures": "8400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108000000", "cashflowFromInvestment": "-8400000", "stockBasedCompensation": "None", "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": "None", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 1026600000, "cost_of_revenue": 1070200000, "gross_profit": -43600000, "ebit": -94800000, "ebitda": -46900000, "pretax_income": -147700000, "tax_provision": 200000, "net_income": -147900000, "net_income_to_common": -147900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110600000, "total_current_assets": 895800000, "total_assets": 2776400000, "short_term_debt": 292100000, "long_term_debt": 2105500000, "total_debt": 2397600000, "total_liabilities": 3540500000, "total_equity": -1009700000, "shares_outstanding": 86797123, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2600000, "capital_expenditure": 13600000, "free_cash_flow": 16200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44036, "ticker_id": 5378, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-94800000", "ebitda": "-46900000", "netIncome": "-147900000", "grossProfit": "-43600000", "depreciation": "None", "totalRevenue": "1026600000", "costOfRevenue": "1070200000", "interestIncome": "None", "incomeBeforeTax": "-147700000", "interestExpense": "52900000", "operatingIncome": "-101000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-52900000", "nonInterestIncome": "None", "operatingExpenses": "57400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1070200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47900000", "sellingGeneralAndAdministrative": "41100000", "netIncomeFromContinuingOperations": "-147900000" }, "balance": { "goodwill": "None", "inventory": "370500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2776400000", "longTermDebt": "2105500000", "shortTermDebt": "292100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1848900000", "totalLiabilities": "3540500000", "otherCurrentAssets": "108800000", "totalCurrentAssets": "895800000", "currentLongTermDebt": "231800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1880600000", "currentAccountsPayable": "279300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "231800000", "totalShareholderEquity": "-1009700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "604600000", "totalCurrentLiabilities": "1176000000", "otherNonCurrentLiabilities": "259000000", "totalNonCurrentLiabilities": "2364500000", "cashAndShortTermInvestments": "110600000", "commonStockSharesOutstanding": "86797123", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "84500000", "operatingCashflow": "2600000", "capitalExpenditures": "13600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1800000", "cashflowFromInvestment": "-13600000", "stockBasedCompensation": "None", "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": "38300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1026600000, "cost_of_revenue": 1070200000, "gross_profit": -43600000, "research_and_development": null, "selling_general_admin": 41100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -94800000, "depreciation_amortisation": 47900000, "ebitda": -46900000, "interest_expense": 52900000, "interest_income": null, "other_non_operating": null, "pretax_income": -147700000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -147900000, "net_income_continuing_ops": -147900000, "net_income_to_common": -147900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110600000, "short_term_investments": null, "net_receivables": 305900000, "inventory": 370500000, "other_current_assets": null, "total_current_assets": 895800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1880600000, "total_assets": 2776400000, "short_term_debt": 292100000, "accounts_payable": 279300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1176000000, "long_term_debt": 2105500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2364500000, "total_liabilities": 3540500000, "total_debt": 2397600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1848900000, "total_equity": -1009700000, "shares_outstanding": 86797123, "operating_cash_flow": 2600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1800000, "free_cash_flow": 16200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-94800000", "ebitda": "-46900000", "netIncome": "-147900000", "grossProfit": "-43600000", "depreciation": "None", "totalRevenue": "1026600000", "costOfRevenue": "1070200000", "interestIncome": "None", "incomeBeforeTax": "-147700000", "interestExpense": "52900000", "operatingIncome": "-101000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-52900000", "nonInterestIncome": "None", "operatingExpenses": "57400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1070200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47900000", "sellingGeneralAndAdministrative": "41100000", "netIncomeFromContinuingOperations": "-147900000" }, "balance": { "goodwill": "None", "inventory": "370500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2776400000", "longTermDebt": "2105500000", "shortTermDebt": "292100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1848900000", "totalLiabilities": "3540500000", "otherCurrentAssets": "108800000", "totalCurrentAssets": "895800000", "currentLongTermDebt": "231800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1880600000", "currentAccountsPayable": "279300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "231800000", "totalShareholderEquity": "-1009700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "604600000", "totalCurrentLiabilities": "1176000000", "otherNonCurrentLiabilities": "259000000", "totalNonCurrentLiabilities": "2364500000", "cashAndShortTermInvestments": "110600000", "commonStockSharesOutstanding": "86797123", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "84500000", "operatingCashflow": "2600000", "capitalExpenditures": "13600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1800000", "cashflowFromInvestment": "-13600000", "stockBasedCompensation": "None", "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": "38300000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 993900000, "cost_of_revenue": 1075300000, "gross_profit": -81400000, "ebit": -103100000, "ebitda": -56400000, "pretax_income": -161600000, "tax_provision": 400000, "net_income": -162000000, "net_income_to_common": -162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 917900000, "total_assets": 2823600000, "short_term_debt": 83500000, "long_term_debt": 2302200000, "total_debt": 2385700000, "total_liabilities": 3440300000, "total_equity": -862300000, "shares_outstanding": 86428634, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -110600000, "capital_expenditure": 17600000, "free_cash_flow": -93000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44037, "ticker_id": 5378, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-103100000", "ebitda": "-56400000", "netIncome": "-162000000", "grossProfit": "-81400000", "depreciation": "None", "totalRevenue": "993900000", "costOfRevenue": "1075300000", "interestIncome": "None", "incomeBeforeTax": "-161600000", "interestExpense": "58500000", "operatingIncome": "-48700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-58500000", "nonInterestIncome": "None", "operatingExpenses": "-32700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1075300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46700000", "sellingGeneralAndAdministrative": "12100000", "netIncomeFromContinuingOperations": "-162000000" }, "balance": { "goodwill": "None", "inventory": "389400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2823600000", "longTermDebt": "2302200000", "shortTermDebt": "83500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1701000000", "totalLiabilities": "3440300000", "otherCurrentAssets": "101900000", "totalCurrentAssets": "917900000", "currentLongTermDebt": "23900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1905700000", "currentAccountsPayable": "306100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2561200000", "totalShareholderEquity": "-862300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "479500000", "totalCurrentLiabilities": "869100000", "otherNonCurrentLiabilities": "269000000", "totalNonCurrentLiabilities": "2571200000", "cashAndShortTermInvestments": "123400000", "commonStockSharesOutstanding": "86428634", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "108400000", "operatingCashflow": "-110600000", "capitalExpenditures": "17600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190300000", "cashflowFromInvestment": "77800000", "stockBasedCompensation": "-21500000", "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": "46700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 993900000, "cost_of_revenue": 1075300000, "gross_profit": -81400000, "research_and_development": null, "selling_general_admin": 12100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -103100000, "depreciation_amortisation": 46700000, "ebitda": -56400000, "interest_expense": 58500000, "interest_income": null, "other_non_operating": null, "pretax_income": -161600000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": -162000000, "net_income_continuing_ops": -162000000, "net_income_to_common": -162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123400000, "short_term_investments": null, "net_receivables": 303200000, "inventory": 389400000, "other_current_assets": null, "total_current_assets": 917900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1905700000, "total_assets": 2823600000, "short_term_debt": 83500000, "accounts_payable": 306100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 869100000, "long_term_debt": 2302200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2571200000, "total_liabilities": 3440300000, "total_debt": 2385700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1701000000, "total_equity": -862300000, "shares_outstanding": 86428634, "operating_cash_flow": -110600000, "stock_based_compensation": -21500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 77800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190300000, "free_cash_flow": -93000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-103100000", "ebitda": "-56400000", "netIncome": "-162000000", "grossProfit": "-81400000", "depreciation": "None", "totalRevenue": "993900000", "costOfRevenue": "1075300000", "interestIncome": "None", "incomeBeforeTax": "-161600000", "interestExpense": "58500000", "operatingIncome": "-48700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-58500000", "nonInterestIncome": "None", "operatingExpenses": "-32700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1075300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46700000", "sellingGeneralAndAdministrative": "12100000", "netIncomeFromContinuingOperations": "-162000000" }, "balance": { "goodwill": "None", "inventory": "389400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2823600000", "longTermDebt": "2302200000", "shortTermDebt": "83500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1701000000", "totalLiabilities": "3440300000", "otherCurrentAssets": "101900000", "totalCurrentAssets": "917900000", "currentLongTermDebt": "23900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1905700000", "currentAccountsPayable": "306100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2561200000", "totalShareholderEquity": "-862300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "479500000", "totalCurrentLiabilities": "869100000", "otherNonCurrentLiabilities": "269000000", "totalNonCurrentLiabilities": "2571200000", "cashAndShortTermInvestments": "123400000", "commonStockSharesOutstanding": "86428634", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "108400000", "operatingCashflow": "-110600000", "capitalExpenditures": "17600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190300000", "cashflowFromInvestment": "77800000", "stockBasedCompensation": "-21500000", "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": "46700000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 949500000, "cost_of_revenue": 865900000, "gross_profit": 83600000, "ebit": 20100000, "ebitda": 32500000, "pretax_income": -41300000, "tax_provision": -600000, "net_income": -40700000, "net_income_to_common": -40700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38100000, "total_current_assets": 766000000, "total_assets": 2758200000, "short_term_debt": 126300000, "long_term_debt": 2064700000, "total_debt": 2191000000, "total_liabilities": 3224500000, "total_equity": -712800000, "shares_outstanding": 86089979, "goodwill_and_intangibles": 195800000 }, "cash_flow": { "operating_cash_flow": -3400000, "capital_expenditure": 25000000, "free_cash_flow": 21600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44038, "ticker_id": 5378, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20100000", "ebitda": "32500000", "netIncome": "-40700000", "grossProfit": "83600000", "depreciation": "None", "totalRevenue": "949500000", "costOfRevenue": "865900000", "interestIncome": "None", "incomeBeforeTax": "-41300000", "interestExpense": "61400000", "operatingIncome": "22700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-600000", "reportedCurrency": "USD", "netInterestIncome": "-61400000", "nonInterestIncome": "None", "operatingExpenses": "60900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "865900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12400000", "sellingGeneralAndAdministrative": "44500000", "netIncomeFromContinuingOperations": "-40700000" }, "balance": { "goodwill": "173000000", "inventory": "416300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2758200000", "longTermDebt": "2064700000", "shortTermDebt": "126300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22800000", "reportedCurrency": "USD", "retainedEarnings": "-1539000000", "totalLiabilities": "3224500000", "otherCurrentAssets": "33500000", "totalCurrentAssets": "766000000", "currentLongTermDebt": "35500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1992200000", "currentAccountsPayable": "320800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2373200000", "totalShareholderEquity": "-712800000", "capitalLeaseObligations": "241000000", "otherCurrentLiabilities": "416500000", "totalCurrentLiabilities": "863600000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "2360900000", "cashAndShortTermInvestments": "38100000", "commonStockSharesOutstanding": "86089979", "intangibleAssetsExcludingGoodwill": "22800000", "cashAndCashEquivalentsAtCarryingValue": "38100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3400000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "14600000", "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": "40900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 949500000, "cost_of_revenue": 865900000, "gross_profit": 83600000, "research_and_development": null, "selling_general_admin": 44500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20100000, "depreciation_amortisation": 12400000, "ebitda": 32500000, "interest_expense": 61400000, "interest_income": null, "other_non_operating": null, "pretax_income": -41300000, "tax_provision": -600000, "effective_tax_rate": null, "net_income": -40700000, "net_income_continuing_ops": -40700000, "net_income_to_common": -40700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38100000, "short_term_investments": null, "net_receivables": 278100000, "inventory": 416300000, "other_current_assets": null, "total_current_assets": 766000000, "net_ppe": null, "goodwill": 173000000, "intangible_assets": 22800000, "goodwill_and_intangibles": 195800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1992200000, "total_assets": 2758200000, "short_term_debt": 126300000, "accounts_payable": 320800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 863600000, "long_term_debt": 2064700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2360900000, "total_liabilities": 3224500000, "total_debt": 2191000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1539000000, "total_equity": -712800000, "shares_outstanding": 86089979, "operating_cash_flow": -3400000, "stock_based_compensation": 14600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32000000, "free_cash_flow": 21600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20100000", "ebitda": "32500000", "netIncome": "-40700000", "grossProfit": "83600000", "depreciation": "None", "totalRevenue": "949500000", "costOfRevenue": "865900000", "interestIncome": "None", "incomeBeforeTax": "-41300000", "interestExpense": "61400000", "operatingIncome": "22700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-600000", "reportedCurrency": "USD", "netInterestIncome": "-61400000", "nonInterestIncome": "None", "operatingExpenses": "60900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "865900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12400000", "sellingGeneralAndAdministrative": "44500000", "netIncomeFromContinuingOperations": "-40700000" }, "balance": { "goodwill": "173000000", "inventory": "416300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2758200000", "longTermDebt": "2064700000", "shortTermDebt": "126300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22800000", "reportedCurrency": "USD", "retainedEarnings": "-1539000000", "totalLiabilities": "3224500000", "otherCurrentAssets": "33500000", "totalCurrentAssets": "766000000", "currentLongTermDebt": "35500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1992200000", "currentAccountsPayable": "320800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2373200000", "totalShareholderEquity": "-712800000", "capitalLeaseObligations": "241000000", "otherCurrentLiabilities": "416500000", "totalCurrentLiabilities": "863600000", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "2360900000", "cashAndShortTermInvestments": "38100000", "commonStockSharesOutstanding": "86089979", "intangibleAssetsExcludingGoodwill": "22800000", "cashAndCashEquivalentsAtCarryingValue": "38100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3400000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "14600000", "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": "40900000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 1100400000, "cost_of_revenue": 1095500000, "gross_profit": 4900000, "ebit": -42200000, "ebitda": 3100000, "pretax_income": -99900000, "tax_provision": 700000, "net_income": -100600000, "net_income_to_common": -100600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34600000, "total_current_assets": 789800000, "total_assets": 2640100000, "short_term_debt": 480100000, "long_term_debt": 1659000000, "total_debt": 2139100000, "total_liabilities": 3066700000, "total_equity": -672200000, "shares_outstanding": 85530080, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15500000, "capital_expenditure": 16700000, "free_cash_flow": 1200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44040, "ticker_id": 5378, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42200000", "ebitda": "3100000", "netIncome": "-100600000", "grossProfit": "4900000", "depreciation": "None", "totalRevenue": "1100400000", "costOfRevenue": "1095500000", "interestIncome": "None", "incomeBeforeTax": "-99900000", "interestExpense": "57700000", "operatingIncome": "-57100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-57700000", "nonInterestIncome": "None", "operatingExpenses": "62000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1095500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45300000", "sellingGeneralAndAdministrative": "40200000", "netIncomeFromContinuingOperations": "-100600000" }, "balance": { "goodwill": "None", "inventory": "409500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2640100000", "longTermDebt": "1659000000", "shortTermDebt": "480100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2163800000", "totalLiabilities": "3066700000", "otherCurrentAssets": "40100000", "totalCurrentAssets": "789800000", "currentLongTermDebt": "400300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1850300000", "currentAccountsPayable": "321600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2183100000", "totalShareholderEquity": "-672200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "452700000", "totalCurrentLiabilities": "1254400000", "otherNonCurrentLiabilities": "153300000", "totalNonCurrentLiabilities": "1812300000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "85530080", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "269300000", "operatingCashflow": "-15500000", "capitalExpenditures": "16700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59900000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "None", "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": "45300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1100400000, "cost_of_revenue": 1095500000, "gross_profit": 4900000, "research_and_development": null, "selling_general_admin": 40200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42200000, "depreciation_amortisation": 45300000, "ebitda": 3100000, "interest_expense": 57700000, "interest_income": null, "other_non_operating": null, "pretax_income": -99900000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": -100600000, "net_income_continuing_ops": -100600000, "net_income_to_common": -100600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34600000, "short_term_investments": null, "net_receivables": 305600000, "inventory": 409500000, "other_current_assets": null, "total_current_assets": 789800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1850300000, "total_assets": 2640100000, "short_term_debt": 480100000, "accounts_payable": 321600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1254400000, "long_term_debt": 1659000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1812300000, "total_liabilities": 3066700000, "total_debt": 2139100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2163800000, "total_equity": -672200000, "shares_outstanding": 85530080, "operating_cash_flow": -15500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59900000, "free_cash_flow": 1200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42200000", "ebitda": "3100000", "netIncome": "-100600000", "grossProfit": "4900000", "depreciation": "None", "totalRevenue": "1100400000", "costOfRevenue": "1095500000", "interestIncome": "None", "incomeBeforeTax": "-99900000", "interestExpense": "57700000", "operatingIncome": "-57100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-57700000", "nonInterestIncome": "None", "operatingExpenses": "62000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1095500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45300000", "sellingGeneralAndAdministrative": "40200000", "netIncomeFromContinuingOperations": "-100600000" }, "balance": { "goodwill": "None", "inventory": "409500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2640100000", "longTermDebt": "1659000000", "shortTermDebt": "480100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2163800000", "totalLiabilities": "3066700000", "otherCurrentAssets": "40100000", "totalCurrentAssets": "789800000", "currentLongTermDebt": "400300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1850300000", "currentAccountsPayable": "321600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2183100000", "totalShareholderEquity": "-672200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "452700000", "totalCurrentLiabilities": "1254400000", "otherNonCurrentLiabilities": "153300000", "totalNonCurrentLiabilities": "1812300000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "85530080", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "269300000", "operatingCashflow": "-15500000", "capitalExpenditures": "16700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59900000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "None", "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": "45300000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 1133700000, "cost_of_revenue": 1069900000, "gross_profit": 63800000, "ebit": 18200000, "ebitda": 64100000, "pretax_income": -38600000, "tax_provision": 500000, "net_income": -38300000, "net_income_to_common": -38300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7000000, "total_current_assets": 795600000, "total_assets": 2670900000, "short_term_debt": 474500000, "long_term_debt": 1625100000, "total_debt": 2099600000, "total_liabilities": 2991700000, "total_equity": -566100000, "shares_outstanding": 80555587, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66500000, "capital_expenditure": 15000000, "free_cash_flow": 81500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44041, "ticker_id": 5378, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18200000", "ebitda": "64100000", "netIncome": "-38300000", "grossProfit": "63800000", "depreciation": "None", "totalRevenue": "1133700000", "costOfRevenue": "1069900000", "interestIncome": "None", "incomeBeforeTax": "-38600000", "interestExpense": "56800000", "operatingIncome": "6200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-56800000", "nonInterestIncome": "None", "operatingExpenses": "57600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45900000", "sellingGeneralAndAdministrative": "37500000", "netIncomeFromContinuingOperations": "-39100000" }, "balance": { "goodwill": "None", "inventory": "394800000", "commonStock": "-559000000", "currentDebt": "None", "investments": "None", "totalAssets": "2670900000", "longTermDebt": "1625100000", "shortTermDebt": "474500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2991700000", "otherCurrentAssets": "86900000", "totalCurrentAssets": "795600000", "currentLongTermDebt": "390400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875300000", "currentAccountsPayable": "342300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2133700000", "totalShareholderEquity": "-566100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "403300000", "totalCurrentLiabilities": "1220100000", "otherNonCurrentLiabilities": "146500000", "totalNonCurrentLiabilities": "1771600000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "80555587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66500000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68300000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "None", "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": "45900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1133700000, "cost_of_revenue": 1069900000, "gross_profit": 63800000, "research_and_development": null, "selling_general_admin": 37500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18200000, "depreciation_amortisation": 45900000, "ebitda": 64100000, "interest_expense": 56800000, "interest_income": null, "other_non_operating": null, "pretax_income": -38600000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -38300000, "net_income_continuing_ops": -39100000, "net_income_to_common": -38300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7000000, "short_term_investments": null, "net_receivables": 306900000, "inventory": 394800000, "other_current_assets": null, "total_current_assets": 795600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1875300000, "total_assets": 2670900000, "short_term_debt": 474500000, "accounts_payable": 342300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1220100000, "long_term_debt": 1625100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1771600000, "total_liabilities": 2991700000, "total_debt": 2099600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -566100000, "shares_outstanding": 80555587, "operating_cash_flow": 66500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68300000, "free_cash_flow": 81500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18200000", "ebitda": "64100000", "netIncome": "-38300000", "grossProfit": "63800000", "depreciation": "None", "totalRevenue": "1133700000", "costOfRevenue": "1069900000", "interestIncome": "None", "incomeBeforeTax": "-38600000", "interestExpense": "56800000", "operatingIncome": "6200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-56800000", "nonInterestIncome": "None", "operatingExpenses": "57600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45900000", "sellingGeneralAndAdministrative": "37500000", "netIncomeFromContinuingOperations": "-39100000" }, "balance": { "goodwill": "None", "inventory": "394800000", "commonStock": "-559000000", "currentDebt": "None", "investments": "None", "totalAssets": "2670900000", "longTermDebt": "1625100000", "shortTermDebt": "474500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2991700000", "otherCurrentAssets": "86900000", "totalCurrentAssets": "795600000", "currentLongTermDebt": "390400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875300000", "currentAccountsPayable": "342300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2133700000", "totalShareholderEquity": "-566100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "403300000", "totalCurrentLiabilities": "1220100000", "otherNonCurrentLiabilities": "146500000", "totalNonCurrentLiabilities": "1771600000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "80555587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66500000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68300000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "None", "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": "45900000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 1133700000, "cost_of_revenue": 1069900000, "gross_profit": 63800000, "ebit": 18200000, "ebitda": 64100000, "pretax_income": -38600000, "tax_provision": 500000, "net_income": -38300000, "net_income_to_common": -38300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7000000, "total_current_assets": 795600000, "total_assets": 2670900000, "short_term_debt": 474500000, "long_term_debt": 2055600000, "total_debt": 2530100000, "total_liabilities": 2991700000, "total_equity": -566100000, "shares_outstanding": 80555587, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66500000, "capital_expenditure": 15000000, "free_cash_flow": 81500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44042, "ticker_id": 5378, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18200000", "ebitda": "64100000", "netIncome": "-38300000", "grossProfit": "63800000", "depreciation": "None", "totalRevenue": "1133700000", "costOfRevenue": "1069900000", "interestIncome": "None", "incomeBeforeTax": "-38600000", "interestExpense": "56800000", "operatingIncome": "6200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-60800000", "nonInterestIncome": "None", "operatingExpenses": "57600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45900000", "sellingGeneralAndAdministrative": "37500000", "netIncomeFromContinuingOperations": "-41600000" }, "balance": { "goodwill": "None", "inventory": "394800000", "commonStock": "-559000000", "currentDebt": "None", "investments": "None", "totalAssets": "2670900000", "longTermDebt": "2055600000", "shortTermDebt": "474500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2991700000", "otherCurrentAssets": "54200000", "totalCurrentAssets": "795600000", "currentLongTermDebt": "26300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875300000", "currentAccountsPayable": "342300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2133700000", "totalShareholderEquity": "-566100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "403300000", "totalCurrentLiabilities": "1220100000", "otherNonCurrentLiabilities": "135700000", "totalNonCurrentLiabilities": "1771600000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "80555587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "280700000", "operatingCashflow": "66500000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68300000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "None", "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": "45900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1133700000, "cost_of_revenue": 1069900000, "gross_profit": 63800000, "research_and_development": null, "selling_general_admin": 37500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18200000, "depreciation_amortisation": 45900000, "ebitda": 64100000, "interest_expense": 56800000, "interest_income": null, "other_non_operating": null, "pretax_income": -38600000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -38300000, "net_income_continuing_ops": -41600000, "net_income_to_common": -38300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7000000, "short_term_investments": null, "net_receivables": 339600000, "inventory": 394800000, "other_current_assets": null, "total_current_assets": 795600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1875300000, "total_assets": 2670900000, "short_term_debt": 474500000, "accounts_payable": 342300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1220100000, "long_term_debt": 2055600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1771600000, "total_liabilities": 2991700000, "total_debt": 2530100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -566100000, "shares_outstanding": 80555587, "operating_cash_flow": 66500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68300000, "free_cash_flow": 81500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18200000", "ebitda": "64100000", "netIncome": "-38300000", "grossProfit": "63800000", "depreciation": "None", "totalRevenue": "1133700000", "costOfRevenue": "1069900000", "interestIncome": "None", "incomeBeforeTax": "-38600000", "interestExpense": "56800000", "operatingIncome": "6200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-60800000", "nonInterestIncome": "None", "operatingExpenses": "57600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45900000", "sellingGeneralAndAdministrative": "37500000", "netIncomeFromContinuingOperations": "-41600000" }, "balance": { "goodwill": "None", "inventory": "394800000", "commonStock": "-559000000", "currentDebt": "None", "investments": "None", "totalAssets": "2670900000", "longTermDebt": "2055600000", "shortTermDebt": "474500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2991700000", "otherCurrentAssets": "54200000", "totalCurrentAssets": "795600000", "currentLongTermDebt": "26300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875300000", "currentAccountsPayable": "342300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2133700000", "totalShareholderEquity": "-566100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "403300000", "totalCurrentLiabilities": "1220100000", "otherNonCurrentLiabilities": "135700000", "totalNonCurrentLiabilities": "1771600000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "80555587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "280700000", "operatingCashflow": "66500000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68300000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "None", "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": "45900000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 976900000, "cost_of_revenue": 954900000, "gross_profit": 22000000, "ebit": 11600000, "ebitda": 11600000, "pretax_income": -46400000, "tax_provision": 200000, "net_income": -65200000, "net_income_to_common": -65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7900000, "total_current_assets": 794700000, "total_assets": 2751300000, "short_term_debt": 321700000, "long_term_debt": 1829700000, "total_debt": 2151400000, "total_liabilities": 2996000000, "total_equity": -491600000, "shares_outstanding": 80174931, "goodwill_and_intangibles": 201500000 }, "cash_flow": { "operating_cash_flow": -7500000, "capital_expenditure": 31500000, "free_cash_flow": 24000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44043, "ticker_id": 5378, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11600000", "ebitda": "11600000", "netIncome": "-65200000", "grossProfit": "22000000", "depreciation": "None", "totalRevenue": "976900000", "costOfRevenue": "954900000", "interestIncome": "None", "incomeBeforeTax": "-46400000", "interestExpense": "58000000", "operatingIncome": "-12500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "34500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "954900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "28500000", "netIncomeFromContinuingOperations": "-46600000" }, "balance": { "goodwill": "173000000", "inventory": "439400000", "commonStock": "-484400000", "currentDebt": "None", "investments": "None", "totalAssets": "2751300000", "longTermDebt": "1829700000", "shortTermDebt": "321700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28500000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2996000000", "otherCurrentAssets": "61200000", "totalCurrentAssets": "794700000", "currentLongTermDebt": "55700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1956600000", "currentAccountsPayable": "322000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2190400000", "totalShareholderEquity": "-491600000", "capitalLeaseObligations": "114600000", "otherCurrentLiabilities": "265100000", "totalCurrentLiabilities": "1112700000", "otherNonCurrentLiabilities": "10400000", "totalNonCurrentLiabilities": "1883300000", "cashAndShortTermInvestments": "7900000", "commonStockSharesOutstanding": "80174931", "intangibleAssetsExcludingGoodwill": "28500000", "cashAndCashEquivalentsAtCarryingValue": "7900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25100000", "operatingCashflow": "-7500000", "capitalExpenditures": "31500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33300000", "cashflowFromInvestment": "-31500000", "stockBasedCompensation": "14600000", "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": "59300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 976900000, "cost_of_revenue": 954900000, "gross_profit": 22000000, "research_and_development": null, "selling_general_admin": 28500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11600000, "depreciation_amortisation": 23100000, "ebitda": 11600000, "interest_expense": 58000000, "interest_income": null, "other_non_operating": null, "pretax_income": -46400000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -65200000, "net_income_continuing_ops": -46600000, "net_income_to_common": -65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7900000, "short_term_investments": null, "net_receivables": 286200000, "inventory": 439400000, "other_current_assets": null, "total_current_assets": 794700000, "net_ppe": null, "goodwill": 173000000, "intangible_assets": 28500000, "goodwill_and_intangibles": 201500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1956600000, "total_assets": 2751300000, "short_term_debt": 321700000, "accounts_payable": 322000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1112700000, "long_term_debt": 1829700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1883300000, "total_liabilities": 2996000000, "total_debt": 2151400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -491600000, "shares_outstanding": 80174931, "operating_cash_flow": -7500000, "stock_based_compensation": 14600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33300000, "free_cash_flow": 24000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11600000", "ebitda": "11600000", "netIncome": "-65200000", "grossProfit": "22000000", "depreciation": "None", "totalRevenue": "976900000", "costOfRevenue": "954900000", "interestIncome": "None", "incomeBeforeTax": "-46400000", "interestExpense": "58000000", "operatingIncome": "-12500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "34500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "954900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "28500000", "netIncomeFromContinuingOperations": "-46600000" }, "balance": { "goodwill": "173000000", "inventory": "439400000", "commonStock": "-484400000", "currentDebt": "None", "investments": "None", "totalAssets": "2751300000", "longTermDebt": "1829700000", "shortTermDebt": "321700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28500000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2996000000", "otherCurrentAssets": "61200000", "totalCurrentAssets": "794700000", "currentLongTermDebt": "55700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1956600000", "currentAccountsPayable": "322000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2190400000", "totalShareholderEquity": "-491600000", "capitalLeaseObligations": "114600000", "otherCurrentLiabilities": "265100000", "totalCurrentLiabilities": "1112700000", "otherNonCurrentLiabilities": "10400000", "totalNonCurrentLiabilities": "1883300000", "cashAndShortTermInvestments": "7900000", "commonStockSharesOutstanding": "80174931", "intangibleAssetsExcludingGoodwill": "28500000", "cashAndCashEquivalentsAtCarryingValue": "7900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25100000", "operatingCashflow": "-7500000", "capitalExpenditures": "31500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33300000", "cashflowFromInvestment": "-31500000", "stockBasedCompensation": "14600000", "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": "59300000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 1149400000, "cost_of_revenue": 887900000, "gross_profit": 261500000, "ebit": 159100000, "ebitda": 159000000, "pretax_income": 100300000, "tax_provision": 500000, "net_income": 99800000, "net_income_to_common": 99800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13700000, "total_current_assets": 863400000, "total_assets": 2804800000, "short_term_debt": 477400000, "long_term_debt": 1608200000, "total_debt": 2085600000, "total_liabilities": 3002400000, "total_equity": -450400000, "shares_outstanding": 80277483, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45200000, "capital_expenditure": 32100000, "free_cash_flow": 77300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44045, "ticker_id": 5378, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159100000", "ebitda": "159000000", "netIncome": "99800000", "grossProfit": "261500000", "depreciation": "None", "totalRevenue": "1149400000", "costOfRevenue": "887900000", "interestIncome": "None", "incomeBeforeTax": "100300000", "interestExpense": "58700000", "operatingIncome": "213000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-58700000", "nonInterestIncome": "None", "operatingExpenses": "48500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "887900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43700000", "sellingGeneralAndAdministrative": "40200000", "netIncomeFromContinuingOperations": "99900000" }, "balance": { "goodwill": "None", "inventory": "447700000", "commonStock": "-442300000", "currentDebt": "None", "investments": "None", "totalAssets": "2804800000", "longTermDebt": "1608200000", "shortTermDebt": "477400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3002400000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "863400000", "currentLongTermDebt": "204600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1941400000", "currentAccountsPayable": "342100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2126900000", "totalShareholderEquity": "-450400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "500700000", "totalCurrentLiabilities": "1320200000", "otherNonCurrentLiabilities": "57500000", "totalNonCurrentLiabilities": "1682200000", "cashAndShortTermInvestments": "13700000", "commonStockSharesOutstanding": "80277483", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45200000", "capitalExpenditures": "32100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35300000", "cashflowFromInvestment": "-32100000", "stockBasedCompensation": "100000", "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": "43700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1149400000, "cost_of_revenue": 887900000, "gross_profit": 261500000, "research_and_development": null, "selling_general_admin": 40200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159100000, "depreciation_amortisation": 43700000, "ebitda": 159000000, "interest_expense": 58700000, "interest_income": null, "other_non_operating": null, "pretax_income": 100300000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": 99800000, "net_income_continuing_ops": 99900000, "net_income_to_common": 99800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13700000, "short_term_investments": null, "net_receivables": 285000000, "inventory": 447700000, "other_current_assets": null, "total_current_assets": 863400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1941400000, "total_assets": 2804800000, "short_term_debt": 477400000, "accounts_payable": 342100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1320200000, "long_term_debt": 1608200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1682200000, "total_liabilities": 3002400000, "total_debt": 2085600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -450400000, "shares_outstanding": 80277483, "operating_cash_flow": 45200000, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35300000, "free_cash_flow": 77300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159100000", "ebitda": "159000000", "netIncome": "99800000", "grossProfit": "261500000", "depreciation": "None", "totalRevenue": "1149400000", "costOfRevenue": "887900000", "interestIncome": "None", "incomeBeforeTax": "100300000", "interestExpense": "58700000", "operatingIncome": "213000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-58700000", "nonInterestIncome": "None", "operatingExpenses": "48500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "887900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43700000", "sellingGeneralAndAdministrative": "40200000", "netIncomeFromContinuingOperations": "99900000" }, "balance": { "goodwill": "None", "inventory": "447700000", "commonStock": "-442300000", "currentDebt": "None", "investments": "None", "totalAssets": "2804800000", "longTermDebt": "1608200000", "shortTermDebt": "477400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3002400000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "863400000", "currentLongTermDebt": "204600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1941400000", "currentAccountsPayable": "342100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2126900000", "totalShareholderEquity": "-450400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "500700000", "totalCurrentLiabilities": "1320200000", "otherNonCurrentLiabilities": "57500000", "totalNonCurrentLiabilities": "1682200000", "cashAndShortTermInvestments": "13700000", "commonStockSharesOutstanding": "80277483", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45200000", "capitalExpenditures": "32100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35300000", "cashflowFromInvestment": "-32100000", "stockBasedCompensation": "100000", "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": "43700000", "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": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "income_statement": { "revenue": 1017800000, "cost_of_revenue": 946300000, "gross_profit": 71500000, "ebit": 32200000, "ebitda": 33900000, "pretax_income": -21900000, "tax_provision": 400000, "net_income": -22300000, "net_income_to_common": -22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36000000, "total_current_assets": 847400000, "total_assets": 2804200000, "short_term_debt": 282100000, "long_term_debt": 1824300000, "total_debt": 2106400000, "total_liabilities": 3102000000, "total_equity": -548500000, "shares_outstanding": 80152648, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25900000, "capital_expenditure": 77800000, "free_cash_flow": 51900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44046, "ticker_id": 5378, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:02.958347+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32200000", "ebitda": "33900000", "netIncome": "-22300000", "grossProfit": "71500000", "depreciation": "None", "totalRevenue": "1017800000", "costOfRevenue": "946300000", "interestIncome": "None", "incomeBeforeTax": "-21900000", "interestExpense": "55800000", "operatingIncome": "25100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-55800000", "nonInterestIncome": "None", "operatingExpenses": "46400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8800000", "costofGoodsAndServicesSold": "946300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42800000", "sellingGeneralAndAdministrative": "25700000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "None", "inventory": "439900000", "commonStock": "-540300000", "currentDebt": "None", "investments": "None", "totalAssets": "2804200000", "longTermDebt": "1824300000", "shortTermDebt": "282100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3102000000", "otherCurrentAssets": "118700000", "totalCurrentAssets": "847400000", "currentLongTermDebt": "21900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1956800000", "currentAccountsPayable": "278200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1536400000", "shortLongTermDebtTotal": "2143900000", "totalShareholderEquity": "-548500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "637900000", "totalCurrentLiabilities": "1198200000", "otherNonCurrentLiabilities": "79500000", "totalNonCurrentLiabilities": "1903800000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "80152648", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25900000", "capitalExpenditures": "77800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135100000", "cashflowFromInvestment": "-77800000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1017800000, "cost_of_revenue": 946300000, "gross_profit": 71500000, "research_and_development": null, "selling_general_admin": 25700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32200000, "depreciation_amortisation": 42800000, "ebitda": 33900000, "interest_expense": 55800000, "interest_income": null, "other_non_operating": null, "pretax_income": -21900000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": -22300000, "net_income_continuing_ops": -24000000, "net_income_to_common": -22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36000000, "short_term_investments": null, "net_receivables": 252800000, "inventory": 439900000, "other_current_assets": null, "total_current_assets": 847400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1956800000, "total_assets": 2804200000, "short_term_debt": 282100000, "accounts_payable": 278200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1198200000, "long_term_debt": 1824300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1903800000, "total_liabilities": 3102000000, "total_debt": 2106400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -548500000, "shares_outstanding": 80152648, "operating_cash_flow": -25900000, "stock_based_compensation": -300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135100000, "free_cash_flow": 51900000, "net_change_in_cash": 31400000 }, "raw_data": { "income": { "ebit": "32200000", "ebitda": "33900000", "netIncome": "-22300000", "grossProfit": "71500000", "depreciation": "None", "totalRevenue": "1017800000", "costOfRevenue": "946300000", "interestIncome": "None", "incomeBeforeTax": "-21900000", "interestExpense": "55800000", "operatingIncome": "25100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-55800000", "nonInterestIncome": "None", "operatingExpenses": "46400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8800000", "costofGoodsAndServicesSold": "946300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42800000", "sellingGeneralAndAdministrative": "25700000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "None", "inventory": "439900000", "commonStock": "-540300000", "currentDebt": "None", "investments": "None", "totalAssets": "2804200000", "longTermDebt": "1824300000", "shortTermDebt": "282100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3102000000", "otherCurrentAssets": "118700000", "totalCurrentAssets": "847400000", "currentLongTermDebt": "21900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1956800000", "currentAccountsPayable": "278200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1536400000", "shortLongTermDebtTotal": "2143900000", "totalShareholderEquity": "-548500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "637900000", "totalCurrentLiabilities": "1198200000", "otherNonCurrentLiabilities": "79500000", "totalNonCurrentLiabilities": "1903800000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "80152648", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25900000", "capitalExpenditures": "77800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135100000", "cashflowFromInvestment": "-77800000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33200000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }