{ "ticker": { "uuid": "8ab1ea3c-b1ca-49a5-a21c-624c3b4f3644", "symbol": "LESL", "name": "Leslies\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8ab1ea3c-b1ca-49a5-a21c-624c3b4f3644/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ab1ea3c-b1ca-49a5-a21c-624c3b4f3644/" }, "ticker_metadata": { "id": 6907, "uuid": "8ab1ea3c-b1ca-49a5-a21c-624c3b4f3644", "symbol": "LESL", "name": "Leslies\u00a0Inc", "asset_type": "equity", "market_cap": 41088000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Leslie's, Inc. is a direct-to-consumer spa and pool care brand in the United States. The company is headquartered in Phoenix, Arizona.", "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": "8ab1ea3c-b1ca-49a5-a21c-624c3b4f3644", "symbol": "LESL", "name": "Leslies\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8ab1ea3c-b1ca-49a5-a21c-624c3b4f3644/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ab1ea3c-b1ca-49a5-a21c-624c3b4f3644/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.48, "quality": 0.47, "momentum": 0.47, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 4.63, "market_cap": 43184010, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.051, "shareholder_yield": 0, "roe": 0.5109, "piotroski_f_score": 3, "momentum_12_1": -0.8864, "volatility_252d": 1.5039 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:48.560896+00:00", "batch_id": "" }, "size": { "price_close": 4.63, "market_cap": 43184010, "market_cap_usd": 43184010, "enterprise_value": 947957010, "shares_outstanding": 9327000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0354, "pcf_ratio": 1.6248, "pfcf_ratio": 0.857, "ev_ebitda": 19.6163, "ev_ebit": 59.3735, "ev_sales": 0.7761, "ev_fcf": 18.8132, "earnings_yield": null, "fcf_yield": 0.0532, "price_to_sales": 0.0354, "price_to_book": null, "price_to_cashflow": 1.6248, "ebitda_to_ev": 0.051, "sales_yield": 1.2885 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3507, "operating_margin": 0.0131, "net_margin": -0.2264, "ebitda_margin": 0.0396, "fcf_margin": 0.0413, "roe": 0.5109, "roa": -0.3865, "roic": 0.0329, "roc_greenblatt": null, "asset_turnover": 1.7072, "cash_conversion": -0.1822, "accruals_ratio": -0.4237, "sbc_to_revenue": 0.0039, "piotroski_f_score": 3, "altman_z_score": 0.6939, "earnings_stability_5y": 1.6834, "revenue_stability_5y": 0.1652, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5988, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.3217, "net_debt_to_ebitda": 18.7227, "debt_to_assets": 1.2883, "interest_coverage": 0.2699, "current_ratio": 1.4511, "quick_ratio": 0.3317, "net_debt": 904773000, "local_beta": -0.0018, "volatility_252d": 1.5039, "volatility_60d": 3.3402, "max_drawdown_12m": -0.9202, "risk_adjusted_momentum": -0.5894 }, "growth": { "revenue_growth_1y": -0.0746, "revenue_growth_3y_cagr": -0.0736, "revenue_growth_5y_cagr": 0.0223, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5093, "book_value_growth_1y": null, "revenue_growth": -0.0746, "earnings_growth": null }, "momentum": { "price_return_1m": 1.8758, "price_return_3m": 3.8737, "price_return_6m": 0.7605, "price_return_9m": -0.3344, "price_return_12m": -0.6732, "price_return_12m_ex1m": -0.8864, "momentum_6m": 0.7605, "momentum_12m": -0.6732, "momentum_12_1": -0.8864, "distance_from_52w_high": -0.6113, "distance_from_52w_low": 3.8737, "relative_strength": -0.8311 }, "raw_ttm": { "revenue_ttm": 1221425000, "gross_profit_ttm": 428399000, "ebit_ttm": 15966000, "ebitda_ttm": 48325000, "net_income_ttm": -276553000, "eps_diluted_ttm": -29.6508, "operating_cash_flow_ttm": 26578000, "capital_expenditure_ttm": 23810000, "fcf_ttm": 50388000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59158000, "cash_and_equivalents": 16919000, "total_current_assets": 340113000, "total_current_liabilities": 234386000, "net_ppe": null, "total_assets": 715460000, "total_debt": 921692000, "total_equity": -541326000, "net_working_capital": 158625000, "book_value_per_share": -58.0386, "retained_earnings": -656643000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -599360000, "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": 52, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 52, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.475, "os_score": 0.48, "value_percentile": 0.48, "quality_percentile": 0.47, "momentum_percentile": 0.47, "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": 90, "all_cap_buyback_rank": 70, "small_cap_core_rank": null, "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": 1770, "ticker_id": 6907, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:48.560896+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.63, "market_cap": 43184010, "market_cap_usd": 43184010, "enterprise_value": 947957010, "shares_outstanding": 9327000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.03535543, "pcf_ratio": 1.62480284, "pfcf_ratio": 0.85702965, "ev_ebitda": 19.61628577, "ev_ebit": 59.37348177, "ev_sales": 0.77610742, "ev_fcf": 18.81315015, "earnings_yield": null, "fcf_yield": 0.05315431, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35073705, "operating_margin": 0.01307162, "net_margin": -0.22641832, "ebitda_margin": 0.03956444, "fcf_margin": 0.04125345, "roe": 0.51088069, "roa": -0.38653873, "roic": 0.03294703, "roc_greenblatt": null, "asset_turnover": 1.70718838, "cash_conversion": -0.18220016, "accruals_ratio": -0.42368686, "sbc_to_revenue": 0.0038627, "debt_to_equity": -2.32168047, "net_debt_to_ebitda": 18.72266943, "debt_to_assets": 1.28825092, "interest_coverage": 0.26988742, "current_ratio": 1.4510807, "quick_ratio": 0.3317391, "net_debt": 904773000, "revenue_growth_1y": -0.07457918, "revenue_growth_3y_cagr": -0.07361291, "revenue_growth_5y_cagr": 0.02230276, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5093002, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 0.69386858, "earnings_stability_5y": 1.683436, "revenue_stability_5y": 0.165175, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 1.8757764, "price_return_3m": 3.87368421, "price_return_6m": 0.76045627, "price_return_9m": -0.33438758, "price_return_12m": -0.67320723, "price_return_12m_ex1m": -0.88636364, "distance_from_52w_high": -0.61131632, "distance_from_52w_low": 3.87368421, "relative_strength": -0.83114828, "local_beta": -0.0018, "volatility_252d": 1.503935, "volatility_60d": 3.340237, "max_drawdown_12m": -0.92024849, "revenue_ttm": 1221425000, "gross_profit_ttm": 428399000, "ebit_ttm": 15966000, "ebitda_ttm": 48325000, "net_income_ttm": -276553000, "eps_diluted_ttm": -29.65079876, "operating_cash_flow_ttm": 26578000, "capital_expenditure_ttm": 23810000, "fcf_ttm": 50388000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59158000, "cash_and_equivalents": 16919000, "total_current_assets": 340113000, "total_current_liabilities": 234386000, "net_ppe": null, "total_assets": 715460000, "total_debt": 921692000, "total_equity": -541326000, "net_working_capital": 158625000, "book_value_per_share": -58.03859762, "retained_earnings": -656643000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -599360000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 52, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 52, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 90, "all_cap_buyback_rank": 70, "small_cap_core_rank": null, "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": 4.63, "os": 0.48, "value": 0.48, "quality": 0.47, "momentum": 0.47, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.5109, "momentum_12_1": -0.8864, "complete_fields": { "id": 1770, "ticker_id": 6907, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:48.560896+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.63, "market_cap": 43184010, "market_cap_usd": 43184010, "enterprise_value": 947957010, "shares_outstanding": 9327000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.03535543, "pcf_ratio": 1.62480284, "pfcf_ratio": 0.85702965, "ev_ebitda": 19.61628577, "ev_ebit": 59.37348177, "ev_sales": 0.77610742, "ev_fcf": 18.81315015, "earnings_yield": null, "fcf_yield": 0.05315431, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35073705, "operating_margin": 0.01307162, "net_margin": -0.22641832, "ebitda_margin": 0.03956444, "fcf_margin": 0.04125345, "roe": 0.51088069, "roa": -0.38653873, "roic": 0.03294703, "roc_greenblatt": null, "asset_turnover": 1.70718838, "cash_conversion": -0.18220016, "accruals_ratio": -0.42368686, "sbc_to_revenue": 0.0038627, "debt_to_equity": -2.32168047, "net_debt_to_ebitda": 18.72266943, "debt_to_assets": 1.28825092, "interest_coverage": 0.26988742, "current_ratio": 1.4510807, "quick_ratio": 0.3317391, "net_debt": 904773000, "revenue_growth_1y": -0.07457918, "revenue_growth_3y_cagr": -0.07361291, "revenue_growth_5y_cagr": 0.02230276, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5093002, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 0.69386858, "earnings_stability_5y": 1.683436, "revenue_stability_5y": 0.165175, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 1.8757764, "price_return_3m": 3.87368421, "price_return_6m": 0.76045627, "price_return_9m": -0.33438758, "price_return_12m": -0.67320723, "price_return_12m_ex1m": -0.88636364, "distance_from_52w_high": -0.61131632, "distance_from_52w_low": 3.87368421, "relative_strength": -0.83114828, "local_beta": -0.0018, "volatility_252d": 1.503935, "volatility_60d": 3.340237, "max_drawdown_12m": -0.92024849, "revenue_ttm": 1221425000, "gross_profit_ttm": 428399000, "ebit_ttm": 15966000, "ebitda_ttm": 48325000, "net_income_ttm": -276553000, "eps_diluted_ttm": -29.65079876, "operating_cash_flow_ttm": 26578000, "capital_expenditure_ttm": 23810000, "fcf_ttm": 50388000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59158000, "cash_and_equivalents": 16919000, "total_current_assets": 340113000, "total_current_liabilities": 234386000, "net_ppe": null, "total_assets": 715460000, "total_debt": 921692000, "total_equity": -541326000, "net_working_capital": 158625000, "book_value_per_share": -58.03859762, "retained_earnings": -656643000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -599360000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 52, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 52, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 90, "all_cap_buyback_rank": 70, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 1241915000, "cost_of_revenue": 802268000, "gross_profit": 439647000, "ebit": 21635000, "ebitda": 55102000, "pretax_income": -232774000, "tax_provision": 4196000, "net_income": -236970000, "net_income_to_common": -236970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64340000, "total_current_assets": 328789000, "total_assets": 741475000, "short_term_debt": 74720000, "long_term_debt": 752055000, "total_debt": 826775000, "total_liabilities": 1149467000, "total_equity": -407992000, "shares_outstanding": 9290000, "goodwill_and_intangibles": 211430000 }, "cash_flow": { "operating_cash_flow": 8822000, "capital_expenditure": 25491000, "free_cash_flow": 34313000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110032, "ticker_id": 6907, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21635000", "ebitda": "55102000", "netIncome": "-236970000", "grossProfit": "439647000", "depreciation": "None", "totalRevenue": "1241915000", "costOfRevenue": "802268000", "interestIncome": "None", "incomeBeforeTax": "-232774000", "interestExpense": "62919000", "operatingIncome": "21635000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4196000", "reportedCurrency": "USD", "netInterestIncome": "-62919000", "nonInterestIncome": "None", "operatingExpenses": "418012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "802268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33467000", "sellingGeneralAndAdministrative": "425676000", "netIncomeFromContinuingOperations": "-236970000" }, "balance": { "goodwill": "180698000", "inventory": "207983000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "741475000", "longTermDebt": "752055000", "shortTermDebt": "74720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30732000", "reportedCurrency": "USD", "retainedEarnings": "-521175000", "totalLiabilities": "1149467000", "otherCurrentAssets": "33249000", "totalCurrentAssets": "328789000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593384000", "currentAccountsPayable": "51894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011851000", "totalShareholderEquity": "-407992000", "capitalLeaseObligations": "259796000", "otherCurrentLiabilities": "82447000", "totalCurrentLiabilities": "209061000", "otherNonCurrentLiabilities": "2988000", "totalNonCurrentLiabilities": "940406000", "cashAndShortTermInvestments": "64340000", "commonStockSharesOutstanding": "9290000", "intangibleAssetsExcludingGoodwill": "30732000", "cashAndCashEquivalentsAtCarryingValue": "64340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-236970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "26300000", "operatingCashflow": "8822000", "capitalExpenditures": "25491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27637000", "cashflowFromInvestment": "-25350000", "stockBasedCompensation": "6203000", "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": "33467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1241915000, "cost_of_revenue": 802268000, "gross_profit": 439647000, "research_and_development": null, "selling_general_admin": 425676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21635000, "depreciation_amortisation": 33467000, "ebitda": 55102000, "interest_expense": 62919000, "interest_income": null, "other_non_operating": null, "pretax_income": -232774000, "tax_provision": 4196000, "effective_tax_rate": null, "net_income": -236970000, "net_income_continuing_ops": -236970000, "net_income_to_common": -236970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64340000, "short_term_investments": null, "net_receivables": 23217000, "inventory": 207983000, "other_current_assets": null, "total_current_assets": 328789000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 30732000, "goodwill_and_intangibles": 211430000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 593384000, "total_assets": 741475000, "short_term_debt": 74720000, "accounts_payable": 51894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209061000, "long_term_debt": 752055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 940406000, "total_liabilities": 1149467000, "total_debt": 826775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -521175000, "total_equity": -407992000, "shares_outstanding": 9290000, "operating_cash_flow": 8822000, "stock_based_compensation": 6203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25491000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25350000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27637000, "free_cash_flow": 34313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21635000", "ebitda": "55102000", "netIncome": "-236970000", "grossProfit": "439647000", "depreciation": "None", "totalRevenue": "1241915000", "costOfRevenue": "802268000", "interestIncome": "None", "incomeBeforeTax": "-232774000", "interestExpense": "62919000", "operatingIncome": "21635000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4196000", "reportedCurrency": "USD", "netInterestIncome": "-62919000", "nonInterestIncome": "None", "operatingExpenses": "418012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "802268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33467000", "sellingGeneralAndAdministrative": "425676000", "netIncomeFromContinuingOperations": "-236970000" }, "balance": { "goodwill": "180698000", "inventory": "207983000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "741475000", "longTermDebt": "752055000", "shortTermDebt": "74720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30732000", "reportedCurrency": "USD", "retainedEarnings": "-521175000", "totalLiabilities": "1149467000", "otherCurrentAssets": "33249000", "totalCurrentAssets": "328789000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593384000", "currentAccountsPayable": "51894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011851000", "totalShareholderEquity": "-407992000", "capitalLeaseObligations": "259796000", "otherCurrentLiabilities": "82447000", "totalCurrentLiabilities": "209061000", "otherNonCurrentLiabilities": "2988000", "totalNonCurrentLiabilities": "940406000", "cashAndShortTermInvestments": "64340000", "commonStockSharesOutstanding": "9290000", "intangibleAssetsExcludingGoodwill": "30732000", "cashAndCashEquivalentsAtCarryingValue": "64340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-236970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "26300000", "operatingCashflow": "8822000", "capitalExpenditures": "25491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27637000", "cashflowFromInvestment": "-25350000", "stockBasedCompensation": "6203000", "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": "33467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 1330121000, "cost_of_revenue": 853331000, "gross_profit": 476790000, "ebit": 57117000, "ebitda": 90195000, "pretax_income": -13278000, "tax_provision": 10101000, "net_income": -23379000, "net_income_to_common": -23379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108505000, "total_current_assets": 422434000, "total_assets": 1050325000, "short_term_debt": 71457000, "long_term_debt": 769065000, "total_debt": 840522000, "total_liabilities": 1227474000, "total_equity": -177149000, "shares_outstanding": 9234700, "goodwill_and_intangibles": 215127000 }, "cash_flow": { "operating_cash_flow": 107466000, "capital_expenditure": 47244000, "free_cash_flow": 154710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110037, "ticker_id": 6907, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57117000", "ebitda": "90195000", "netIncome": "-23379000", "grossProfit": "476790000", "depreciation": "None", "totalRevenue": "1330121000", "costOfRevenue": "853331000", "interestIncome": "None", "incomeBeforeTax": "-13278000", "interestExpense": "70395000", "operatingIncome": "57117000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10101000", "reportedCurrency": "USD", "netInterestIncome": "-70395000", "nonInterestIncome": "None", "operatingExpenses": "419673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "853331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33078000", "sellingGeneralAndAdministrative": "419673000", "netIncomeFromContinuingOperations": "-23379000" }, "balance": { "goodwill": "180698000", "inventory": "234283000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1050325000", "longTermDebt": "769065000", "shortTermDebt": "71457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "34429000", "reportedCurrency": "USD", "retainedEarnings": "-284205000", "totalLiabilities": "1227474000", "otherCurrentAssets": "34179000", "totalCurrentAssets": "422434000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "627891000", "currentAccountsPayable": "67622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1049589000", "totalShareholderEquity": "-177149000", "capitalLeaseObligations": "272424000", "otherCurrentLiabilities": "100444000", "totalCurrentLiabilities": "246919000", "otherNonCurrentLiabilities": "2423000", "totalNonCurrentLiabilities": "980555000", "cashAndShortTermInvestments": "108505000", "commonStockSharesOutstanding": "9234700", "intangibleAssetsExcludingGoodwill": "34429000", "cashAndCashEquivalentsAtCarryingValue": "108505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23379000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "85879000", "operatingCashflow": "107466000", "capitalExpenditures": "47244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7218000", "cashflowFromInvestment": "-47163000", "stockBasedCompensation": "8589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1330121000, "cost_of_revenue": 853331000, "gross_profit": 476790000, "research_and_development": null, "selling_general_admin": 419673000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57117000, "depreciation_amortisation": 33078000, "ebitda": 90195000, "interest_expense": 70395000, "interest_income": null, "other_non_operating": null, "pretax_income": -13278000, "tax_provision": 10101000, "effective_tax_rate": null, "net_income": -23379000, "net_income_continuing_ops": -23379000, "net_income_to_common": -23379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108505000, "short_term_investments": null, "net_receivables": 45467000, "inventory": 234283000, "other_current_assets": null, "total_current_assets": 422434000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 34429000, "goodwill_and_intangibles": 215127000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 627891000, "total_assets": 1050325000, "short_term_debt": 71457000, "accounts_payable": 67622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246919000, "long_term_debt": 769065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 980555000, "total_liabilities": 1227474000, "total_debt": 840522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -284205000, "total_equity": -177149000, "shares_outstanding": 9234700, "operating_cash_flow": 107466000, "stock_based_compensation": 8589000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47163000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7218000, "free_cash_flow": 154710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57117000", "ebitda": "90195000", "netIncome": "-23379000", "grossProfit": "476790000", "depreciation": "None", "totalRevenue": "1330121000", "costOfRevenue": "853331000", "interestIncome": "None", "incomeBeforeTax": "-13278000", "interestExpense": "70395000", "operatingIncome": "57117000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10101000", "reportedCurrency": "USD", "netInterestIncome": "-70395000", "nonInterestIncome": "None", "operatingExpenses": "419673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "853331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33078000", "sellingGeneralAndAdministrative": "419673000", "netIncomeFromContinuingOperations": "-23379000" }, "balance": { "goodwill": "180698000", "inventory": "234283000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1050325000", "longTermDebt": "769065000", "shortTermDebt": "71457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "34429000", "reportedCurrency": "USD", "retainedEarnings": "-284205000", "totalLiabilities": "1227474000", "otherCurrentAssets": "34179000", "totalCurrentAssets": "422434000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "627891000", "currentAccountsPayable": "67622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1049589000", "totalShareholderEquity": "-177149000", "capitalLeaseObligations": "272424000", "otherCurrentLiabilities": "100444000", "totalCurrentLiabilities": "246919000", "otherNonCurrentLiabilities": "2423000", "totalNonCurrentLiabilities": "980555000", "cashAndShortTermInvestments": "108505000", "commonStockSharesOutstanding": "9234700", "intangibleAssetsExcludingGoodwill": "34429000", "cashAndCashEquivalentsAtCarryingValue": "108505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23379000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "85879000", "operatingCashflow": "107466000", "capitalExpenditures": "47244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7218000", "cashflowFromInvestment": "-47163000", "stockBasedCompensation": "8589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 1451209000, "cost_of_revenue": 902986000, "gross_profit": 548223000, "ebit": 102179000, "ebitda": 136321000, "pretax_income": 36741000, "tax_provision": 9499000, "net_income": 27242000, "net_income_to_common": 27242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55420000, "total_current_assets": 420286000, "total_assets": 1034435000, "short_term_debt": 70894000, "long_term_debt": 773276000, "total_debt": 844170000, "total_liabilities": 1195797000, "total_equity": -161362000, "shares_outstanding": 9235800, "goodwill_and_intangibles": 218855000 }, "cash_flow": { "operating_cash_flow": 6470000, "capital_expenditure": 38577000, "free_cash_flow": 45047000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110042, "ticker_id": 6907, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102179000", "ebitda": "136321000", "netIncome": "27242000", "grossProfit": "548223000", "depreciation": "None", "totalRevenue": "1451209000", "costOfRevenue": "902986000", "interestIncome": "None", "incomeBeforeTax": "36741000", "interestExpense": "65438000", "operatingIncome": "102179000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9499000", "reportedCurrency": "USD", "netInterestIncome": "-65438000", "nonInterestIncome": "None", "operatingExpenses": "446044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "902986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34142000", "sellingGeneralAndAdministrative": "446044000", "netIncomeFromContinuingOperations": "27242000" }, "balance": { "goodwill": "180698000", "inventory": "311837000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "1034435000", "longTermDebt": "773276000", "shortTermDebt": "70894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "38157000", "reportedCurrency": "USD", "retainedEarnings": "-260826000", "totalLiabilities": "1195797000", "otherCurrentAssets": "23633000", "totalCurrentAssets": "420286000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614149000", "currentAccountsPayable": "58556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1037392000", "totalShareholderEquity": "-161362000", "capitalLeaseObligations": "256016000", "otherCurrentLiabilities": "83813000", "totalCurrentLiabilities": "225830000", "otherNonCurrentLiabilities": "3469000", "totalNonCurrentLiabilities": "969967000", "cashAndShortTermInvestments": "55420000", "commonStockSharesOutstanding": "9235800", "intangibleAssetsExcludingGoodwill": "38157000", "cashAndCashEquivalentsAtCarryingValue": "55420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27242000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "54331000", "operatingCashflow": "6470000", "capitalExpenditures": "38577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10804000", "cashflowFromInvestment": "-52539000", "stockBasedCompensation": "11703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2357000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1451209000, "cost_of_revenue": 902986000, "gross_profit": 548223000, "research_and_development": null, "selling_general_admin": 446044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102179000, "depreciation_amortisation": 34142000, "ebitda": 136321000, "interest_expense": 65438000, "interest_income": null, "other_non_operating": null, "pretax_income": 36741000, "tax_provision": 9499000, "effective_tax_rate": null, "net_income": 27242000, "net_income_continuing_ops": 27242000, "net_income_to_common": 27242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55420000, "short_term_investments": null, "net_receivables": 29396000, "inventory": 311837000, "other_current_assets": null, "total_current_assets": 420286000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 38157000, "goodwill_and_intangibles": 218855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614149000, "total_assets": 1034435000, "short_term_debt": 70894000, "accounts_payable": 58556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225830000, "long_term_debt": 773276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 969967000, "total_liabilities": 1195797000, "total_debt": 844170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -260826000, "total_equity": -161362000, "shares_outstanding": 9235800, "operating_cash_flow": 6470000, "stock_based_compensation": 11703000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38577000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10804000, "free_cash_flow": 45047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102179000", "ebitda": "136321000", "netIncome": "27242000", "grossProfit": "548223000", "depreciation": "None", "totalRevenue": "1451209000", "costOfRevenue": "902986000", "interestIncome": "None", "incomeBeforeTax": "36741000", "interestExpense": "65438000", "operatingIncome": "102179000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9499000", "reportedCurrency": "USD", "netInterestIncome": "-65438000", "nonInterestIncome": "None", "operatingExpenses": "446044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "902986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34142000", "sellingGeneralAndAdministrative": "446044000", "netIncomeFromContinuingOperations": "27242000" }, "balance": { "goodwill": "180698000", "inventory": "311837000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "1034435000", "longTermDebt": "773276000", "shortTermDebt": "70894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "38157000", "reportedCurrency": "USD", "retainedEarnings": "-260826000", "totalLiabilities": "1195797000", "otherCurrentAssets": "23633000", "totalCurrentAssets": "420286000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614149000", "currentAccountsPayable": "58556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1037392000", "totalShareholderEquity": "-161362000", "capitalLeaseObligations": "256016000", "otherCurrentLiabilities": "83813000", "totalCurrentLiabilities": "225830000", "otherNonCurrentLiabilities": "3469000", "totalNonCurrentLiabilities": "969967000", "cashAndShortTermInvestments": "55420000", "commonStockSharesOutstanding": "9235800", "intangibleAssetsExcludingGoodwill": "38157000", "cashAndCashEquivalentsAtCarryingValue": "55420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27242000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "54331000", "operatingCashflow": "6470000", "capitalExpenditures": "38577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10804000", "cashflowFromInvestment": "-52539000", "stockBasedCompensation": "11703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2357000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 1562120000, "cost_of_revenue": 888379000, "gross_profit": 673741000, "ebit": 238357000, "ebitda": 269126000, "pretax_income": 208117000, "tax_provision": 49088000, "net_income": 159029000, "net_income_to_common": 159029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112293000, "total_current_assets": 542378000, "total_assets": 1109631000, "short_term_debt": 68473000, "long_term_debt": 779726000, "total_debt": 848199000, "total_liabilities": 1307582000, "total_equity": -197951000, "shares_outstanding": 9307400, "goodwill_and_intangibles": 213701000 }, "cash_flow": { "operating_cash_flow": 66644000, "capital_expenditure": 31726000, "free_cash_flow": 98370000, "dividends_paid": 1378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110047, "ticker_id": 6907, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238357000", "ebitda": "269126000", "netIncome": "159029000", "grossProfit": "673741000", "depreciation": "None", "totalRevenue": "1562120000", "costOfRevenue": "888379000", "interestIncome": "None", "incomeBeforeTax": "208117000", "interestExpense": "30240000", "operatingIncome": "238754000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "49088000", "reportedCurrency": "USD", "netInterestIncome": "-30240000", "nonInterestIncome": "None", "operatingExpenses": "434987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30769000", "sellingGeneralAndAdministrative": "434987000", "netIncomeFromContinuingOperations": "159029000" }, "balance": { "goodwill": "173513000", "inventory": "361686000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "1109631000", "longTermDebt": "779726000", "shortTermDebt": "68473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "40188000", "reportedCurrency": "USD", "retainedEarnings": "-288068000", "totalLiabilities": "1307582000", "otherCurrentAssets": "23104000", "totalCurrentAssets": "542378000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567253000", "currentAccountsPayable": "156456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314564000", "shortLongTermDebtTotal": "1028034000", "totalShareholderEquity": "-197951000", "capitalLeaseObligations": "240208000", "otherCurrentLiabilities": "104975000", "totalCurrentLiabilities": "347956000", "otherNonCurrentLiabilities": "65000", "totalNonCurrentLiabilities": "959626000", "cashAndShortTermInvestments": "112293000", "commonStockSharesOutstanding": "9307400", "intangibleAssetsExcludingGoodwill": "40188000", "cashAndCashEquivalentsAtCarryingValue": "112293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159029000", "profitLoss": "None", "dividendPayout": "1378000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-143147000", "operatingCashflow": "66644000", "capitalExpenditures": "31726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158868000", "cashflowFromInvestment": "-138981000", "stockBasedCompensation": "11346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1562120000, "cost_of_revenue": 888379000, "gross_profit": 673741000, "research_and_development": null, "selling_general_admin": 434987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238357000, "depreciation_amortisation": 30769000, "ebitda": 269126000, "interest_expense": 30240000, "interest_income": null, "other_non_operating": null, "pretax_income": 208117000, "tax_provision": 49088000, "effective_tax_rate": null, "net_income": 159029000, "net_income_continuing_ops": 159029000, "net_income_to_common": 159029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112293000, "short_term_investments": null, "net_receivables": 45295000, "inventory": 361686000, "other_current_assets": null, "total_current_assets": 542378000, "net_ppe": null, "goodwill": 173513000, "intangible_assets": 40188000, "goodwill_and_intangibles": 213701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 567253000, "total_assets": 1109631000, "short_term_debt": 68473000, "accounts_payable": 156456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347956000, "long_term_debt": 779726000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 959626000, "total_liabilities": 1307582000, "total_debt": 848199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -288068000, "total_equity": -197951000, "shares_outstanding": 9307400, "operating_cash_flow": 66644000, "stock_based_compensation": 11346000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138981000, "dividends_paid": 1378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158868000, "free_cash_flow": 98370000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238357000", "ebitda": "269126000", "netIncome": "159029000", "grossProfit": "673741000", "depreciation": "None", "totalRevenue": "1562120000", "costOfRevenue": "888379000", "interestIncome": "None", "incomeBeforeTax": "208117000", "interestExpense": "30240000", "operatingIncome": "238754000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "49088000", "reportedCurrency": "USD", "netInterestIncome": "-30240000", "nonInterestIncome": "None", "operatingExpenses": "434987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30769000", "sellingGeneralAndAdministrative": "434987000", "netIncomeFromContinuingOperations": "159029000" }, "balance": { "goodwill": "173513000", "inventory": "361686000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "1109631000", "longTermDebt": "779726000", "shortTermDebt": "68473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "40188000", "reportedCurrency": "USD", "retainedEarnings": "-288068000", "totalLiabilities": "1307582000", "otherCurrentAssets": "23104000", "totalCurrentAssets": "542378000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567253000", "currentAccountsPayable": "156456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314564000", "shortLongTermDebtTotal": "1028034000", "totalShareholderEquity": "-197951000", "capitalLeaseObligations": "240208000", "otherCurrentLiabilities": "104975000", "totalCurrentLiabilities": "347956000", "otherNonCurrentLiabilities": "65000", "totalNonCurrentLiabilities": "959626000", "cashAndShortTermInvestments": "112293000", "commonStockSharesOutstanding": "9307400", "intangibleAssetsExcludingGoodwill": "40188000", "cashAndCashEquivalentsAtCarryingValue": "112293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159029000", "profitLoss": "None", "dividendPayout": "1378000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-143147000", "operatingCashflow": "66644000", "capitalExpenditures": "31726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158868000", "cashflowFromInvestment": "-138981000", "stockBasedCompensation": "11346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 1342917000, "cost_of_revenue": 747757000, "gross_profit": 595160000, "ebit": 197539000, "ebitda": 224092000, "pretax_income": 163129000, "tax_provision": 36495000, "net_income": 126634000, "net_income_to_common": 126634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345057000, "total_current_assets": 603270000, "total_assets": 1043791000, "short_term_debt": 69171000, "long_term_debt": 786125000, "total_debt": 855296000, "total_liabilities": 1261349000, "total_equity": -217558000, "shares_outstanding": 9500450, "goodwill_and_intangibles": 129020000 }, "cash_flow": { "operating_cash_flow": 169560000, "capital_expenditure": 28931000, "free_cash_flow": 198491000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110052, "ticker_id": 6907, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197539000", "ebitda": "224092000", "netIncome": "126634000", "grossProfit": "595160000", "depreciation": "None", "totalRevenue": "1342917000", "costOfRevenue": "747757000", "interestIncome": "None", "incomeBeforeTax": "163129000", "interestExpense": "34410000", "operatingIncome": "209085000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "36495000", "reportedCurrency": "USD", "netInterestIncome": "-34410000", "nonInterestIncome": "None", "operatingExpenses": "386075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26553000", "sellingGeneralAndAdministrative": "386075000", "netIncomeFromContinuingOperations": "126634000" }, "balance": { "goodwill": "101114000", "inventory": "198789000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "1043791000", "longTermDebt": "786125000", "shortTermDebt": "69171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "27906000", "reportedCurrency": "USD", "retainedEarnings": "-422459000", "totalLiabilities": "1261349000", "otherCurrentAssets": "20564000", "totalCurrentAssets": "603270000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "440521000", "currentAccountsPayable": "100960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282619000", "shortLongTermDebtTotal": "1015333000", "totalShareholderEquity": "-217558000", "capitalLeaseObligations": "221108000", "otherCurrentLiabilities": "125952000", "totalCurrentLiabilities": "309713000", "otherNonCurrentLiabilities": "3915000", "totalNonCurrentLiabilities": "950077000", "cashAndShortTermInvestments": "345057000", "commonStockSharesOutstanding": "9500450", "intangibleAssetsExcludingGoodwill": "27906000", "cashAndCashEquivalentsAtCarryingValue": "345057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126634000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-47787000", "operatingCashflow": "169560000", "capitalExpenditures": "28931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53780000", "cashflowFromInvestment": "-35355000", "stockBasedCompensation": "24217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1342917000, "cost_of_revenue": 747757000, "gross_profit": 595160000, "research_and_development": null, "selling_general_admin": 386075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197539000, "depreciation_amortisation": 26553000, "ebitda": 224092000, "interest_expense": 34410000, "interest_income": null, "other_non_operating": null, "pretax_income": 163129000, "tax_provision": 36495000, "effective_tax_rate": null, "net_income": 126634000, "net_income_continuing_ops": 126634000, "net_income_to_common": 126634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345057000, "short_term_investments": null, "net_receivables": 38860000, "inventory": 198789000, "other_current_assets": null, "total_current_assets": 603270000, "net_ppe": null, "goodwill": 101114000, "intangible_assets": 27906000, "goodwill_and_intangibles": 129020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 440521000, "total_assets": 1043791000, "short_term_debt": 69171000, "accounts_payable": 100960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309713000, "long_term_debt": 786125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 950077000, "total_liabilities": 1261349000, "total_debt": 855296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -422459000, "total_equity": -217558000, "shares_outstanding": 9500450, "operating_cash_flow": 169560000, "stock_based_compensation": 24217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28931000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35355000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53780000, "free_cash_flow": 198491000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197539000", "ebitda": "224092000", "netIncome": "126634000", "grossProfit": "595160000", "depreciation": "None", "totalRevenue": "1342917000", "costOfRevenue": "747757000", "interestIncome": "None", "incomeBeforeTax": "163129000", "interestExpense": "34410000", "operatingIncome": "209085000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "36495000", "reportedCurrency": "USD", "netInterestIncome": "-34410000", "nonInterestIncome": "None", "operatingExpenses": "386075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26553000", "sellingGeneralAndAdministrative": "386075000", "netIncomeFromContinuingOperations": "126634000" }, "balance": { "goodwill": "101114000", "inventory": "198789000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "1043791000", "longTermDebt": "786125000", "shortTermDebt": "69171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "27906000", "reportedCurrency": "USD", "retainedEarnings": "-422459000", "totalLiabilities": "1261349000", "otherCurrentAssets": "20564000", "totalCurrentAssets": "603270000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "440521000", "currentAccountsPayable": "100960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282619000", "shortLongTermDebtTotal": "1015333000", "totalShareholderEquity": "-217558000", "capitalLeaseObligations": "221108000", "otherCurrentLiabilities": "125952000", "totalCurrentLiabilities": "309713000", "otherNonCurrentLiabilities": "3915000", "totalNonCurrentLiabilities": "950077000", "cashAndShortTermInvestments": "345057000", "commonStockSharesOutstanding": "9500450", "intangibleAssetsExcludingGoodwill": "27906000", "cashAndCashEquivalentsAtCarryingValue": "345057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126634000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-47787000", "operatingCashflow": "169560000", "capitalExpenditures": "28931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53780000", "cashflowFromInvestment": "-35355000", "stockBasedCompensation": "24217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 1112229000, "cost_of_revenue": 651516000, "gross_profit": 460713000, "ebit": 145286000, "ebitda": 176811000, "pretax_income": 61188000, "tax_provision": 2627000, "net_income": 58561000, "net_income_to_common": 58561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157072000, "total_current_assets": 372133000, "total_assets": 746438000, "short_term_debt": 62800000, "long_term_debt": 1179550000, "total_debt": 1242350000, "total_liabilities": 1573437000, "total_equity": -826999000, "shares_outstanding": 9330311, "goodwill_and_intangibles": 121186000 }, "cash_flow": { "operating_cash_flow": 103409000, "capital_expenditure": 20630000, "free_cash_flow": 124039000, "dividends_paid": 53000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110057, "ticker_id": 6907, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145286000", "ebitda": "176811000", "netIncome": "58561000", "grossProfit": "460713000", "depreciation": "None", "totalRevenue": "1112229000", "costOfRevenue": "651516000", "interestIncome": "None", "incomeBeforeTax": "61188000", "interestExpense": "84098000", "operatingIncome": "146375000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "2627000", "reportedCurrency": "USD", "netInterestIncome": "-84098000", "nonInterestIncome": "None", "operatingExpenses": "314338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31525000", "sellingGeneralAndAdministrative": "314338000", "netIncomeFromContinuingOperations": "58561000" }, "balance": { "goodwill": "93295000", "inventory": "148966000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "746438000", "longTermDebt": "1179550000", "shortTermDebt": "62800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "27891000", "reportedCurrency": "USD", "retainedEarnings": "-549093000", "totalLiabilities": "1573437000", "otherCurrentAssets": "34614000", "totalCurrentAssets": "372133000", "currentLongTermDebt": "8341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "374305000", "currentAccountsPayable": "92372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "244046000", "shortLongTermDebtTotal": "1372584000", "totalShareholderEquity": "-826999000", "capitalLeaseObligations": "184693000", "otherCurrentLiabilities": "101167000", "totalCurrentLiabilities": "258196000", "otherNonCurrentLiabilities": "5457000", "totalNonCurrentLiabilities": "1315241000", "cashAndShortTermInvestments": "157072000", "commonStockSharesOutstanding": "9330311", "intangibleAssetsExcludingGoodwill": "27891000", "cashAndCashEquivalentsAtCarryingValue": "157072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58561000", "profitLoss": "None", "dividendPayout": "53000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "1762000", "operatingCashflow": "103409000", "capitalExpenditures": "20630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10425000", "cashflowFromInvestment": "-26811000", "stockBasedCompensation": "1785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1112229000, "cost_of_revenue": 651516000, "gross_profit": 460713000, "research_and_development": null, "selling_general_admin": 314338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145286000, "depreciation_amortisation": 31525000, "ebitda": 176811000, "interest_expense": 84098000, "interest_income": null, "other_non_operating": null, "pretax_income": 61188000, "tax_provision": 2627000, "effective_tax_rate": null, "net_income": 58561000, "net_income_continuing_ops": 58561000, "net_income_to_common": 58561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157072000, "short_term_investments": null, "net_receivables": 31481000, "inventory": 148966000, "other_current_assets": null, "total_current_assets": 372133000, "net_ppe": null, "goodwill": 93295000, "intangible_assets": 27891000, "goodwill_and_intangibles": 121186000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 374305000, "total_assets": 746438000, "short_term_debt": 62800000, "accounts_payable": 92372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258196000, "long_term_debt": 1179550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1315241000, "total_liabilities": 1573437000, "total_debt": 1242350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -549093000, "total_equity": -826999000, "shares_outstanding": 9330311, "operating_cash_flow": 103409000, "stock_based_compensation": 1785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26811000, "dividends_paid": 53000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10425000, "free_cash_flow": 124039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145286000", "ebitda": "176811000", "netIncome": "58561000", "grossProfit": "460713000", "depreciation": "None", "totalRevenue": "1112229000", "costOfRevenue": "651516000", "interestIncome": "None", "incomeBeforeTax": "61188000", "interestExpense": "84098000", "operatingIncome": "146375000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "2627000", "reportedCurrency": "USD", "netInterestIncome": "-84098000", "nonInterestIncome": "None", "operatingExpenses": "314338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31525000", "sellingGeneralAndAdministrative": "314338000", "netIncomeFromContinuingOperations": "58561000" }, "balance": { "goodwill": "93295000", "inventory": "148966000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "746438000", "longTermDebt": "1179550000", "shortTermDebt": "62800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "27891000", "reportedCurrency": "USD", "retainedEarnings": "-549093000", "totalLiabilities": "1573437000", "otherCurrentAssets": "34614000", "totalCurrentAssets": "372133000", "currentLongTermDebt": "8341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "374305000", "currentAccountsPayable": "92372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "244046000", "shortLongTermDebtTotal": "1372584000", "totalShareholderEquity": "-826999000", "capitalLeaseObligations": "184693000", "otherCurrentLiabilities": "101167000", "totalCurrentLiabilities": "258196000", "otherNonCurrentLiabilities": "5457000", "totalNonCurrentLiabilities": "1315241000", "cashAndShortTermInvestments": "157072000", "commonStockSharesOutstanding": "9330311", "intangibleAssetsExcludingGoodwill": "27891000", "cashAndCashEquivalentsAtCarryingValue": "157072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58561000", "profitLoss": "None", "dividendPayout": "53000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "1762000", "operatingCashflow": "103409000", "capitalExpenditures": "20630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10425000", "cashflowFromInvestment": "-26811000", "stockBasedCompensation": "1785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 928203000, "cost_of_revenue": 548463000, "gross_profit": 379740000, "ebit": 121588000, "ebitda": 152012000, "pretax_income": 15557000, "tax_provision": 14855000, "net_income": 702000, "net_income_to_common": 702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90899000, "total_current_assets": 282089000, "total_assets": 479721000, "short_term_debt": 8340999, "long_term_debt": 1186493000, "total_debt": 1194833999, "total_liabilities": 1367078000, "total_equity": -887357000, "shares_outstanding": 9330311, "goodwill_and_intangibles": 117724000 }, "cash_flow": { "operating_cash_flow": 57821000, "capital_expenditure": 27444000, "free_cash_flow": 85265000, "dividends_paid": 1240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110062, "ticker_id": 6907, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121588000", "ebitda": "152012000", "netIncome": "702000", "grossProfit": "379740000", "depreciation": "None", "totalRevenue": "928203000", "costOfRevenue": "548463000", "interestIncome": "None", "incomeBeforeTax": "15557000", "interestExpense": "98578000", "operatingIncome": "121588000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "14855000", "reportedCurrency": "USD", "netInterestIncome": "-98578000", "nonInterestIncome": "None", "operatingExpenses": "258152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30424000", "sellingGeneralAndAdministrative": "258152000", "netIncomeFromContinuingOperations": "702000" }, "balance": { "goodwill": "89739000", "inventory": "149729000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "479721000", "longTermDebt": "1186493000", "shortTermDebt": "8340999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "27985000", "reportedCurrency": "USD", "retainedEarnings": "-887357000", "totalLiabilities": "1367078000", "otherCurrentAssets": "7589000", "totalCurrentAssets": "282089000", "currentLongTermDebt": "8341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197632000", "currentAccountsPayable": "68347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78506000", "shortLongTermDebtTotal": "1194834000", "totalShareholderEquity": "-887357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73076000", "totalCurrentLiabilities": "165522000", "otherNonCurrentLiabilities": "13823000", "totalNonCurrentLiabilities": "1201556000", "cashAndShortTermInvestments": "90899000", "commonStockSharesOutstanding": "9330311", "intangibleAssetsExcludingGoodwill": "27985000", "cashAndCashEquivalentsAtCarryingValue": "90899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "702000", "profitLoss": "None", "dividendPayout": "1240000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-3797000", "operatingCashflow": "57821000", "capitalExpenditures": "27444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7495000", "cashflowFromInvestment": "-36996000", "stockBasedCompensation": "2130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 928203000, "cost_of_revenue": 548463000, "gross_profit": 379740000, "research_and_development": null, "selling_general_admin": 258152000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121588000, "depreciation_amortisation": 30424000, "ebitda": 152012000, "interest_expense": 98578000, "interest_income": null, "other_non_operating": null, "pretax_income": 15557000, "tax_provision": 14855000, "effective_tax_rate": null, "net_income": 702000, "net_income_continuing_ops": 702000, "net_income_to_common": 702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90899000, "short_term_investments": null, "net_receivables": 33872000, "inventory": 149729000, "other_current_assets": null, "total_current_assets": 282089000, "net_ppe": null, "goodwill": 89739000, "intangible_assets": 27985000, "goodwill_and_intangibles": 117724000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 197632000, "total_assets": 479721000, "short_term_debt": 8340999, "accounts_payable": 68347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165522000, "long_term_debt": 1186493000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1201556000, "total_liabilities": 1367078000, "total_debt": 1194833999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -887357000, "total_equity": -887357000, "shares_outstanding": 9330311, "operating_cash_flow": 57821000, "stock_based_compensation": 2130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36996000, "dividends_paid": 1240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7495000, "free_cash_flow": 85265000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121588000", "ebitda": "152012000", "netIncome": "702000", "grossProfit": "379740000", "depreciation": "None", "totalRevenue": "928203000", "costOfRevenue": "548463000", "interestIncome": "None", "incomeBeforeTax": "15557000", "interestExpense": "98578000", "operatingIncome": "121588000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "14855000", "reportedCurrency": "USD", "netInterestIncome": "-98578000", "nonInterestIncome": "None", "operatingExpenses": "258152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30424000", "sellingGeneralAndAdministrative": "258152000", "netIncomeFromContinuingOperations": "702000" }, "balance": { "goodwill": "89739000", "inventory": "149729000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "479721000", "longTermDebt": "1186493000", "shortTermDebt": "8340999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "27985000", "reportedCurrency": "USD", "retainedEarnings": "-887357000", "totalLiabilities": "1367078000", "otherCurrentAssets": "7589000", "totalCurrentAssets": "282089000", "currentLongTermDebt": "8341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197632000", "currentAccountsPayable": "68347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78506000", "shortLongTermDebtTotal": "1194834000", "totalShareholderEquity": "-887357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73076000", "totalCurrentLiabilities": "165522000", "otherNonCurrentLiabilities": "13823000", "totalNonCurrentLiabilities": "1201556000", "cashAndShortTermInvestments": "90899000", "commonStockSharesOutstanding": "9330311", "intangibleAssetsExcludingGoodwill": "27985000", "cashAndCashEquivalentsAtCarryingValue": "90899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "702000", "profitLoss": "None", "dividendPayout": "1240000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-3797000", "operatingCashflow": "57821000", "capitalExpenditures": "27444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7495000", "cashflowFromInvestment": "-36996000", "stockBasedCompensation": "2130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 892600000, "cost_of_revenue": 535464000, "gross_profit": 357136000, "ebit": 113708000, "ebitda": 145319000, "pretax_income": 22052000, "tax_provision": 4926000, "net_income": 17126000, "net_income_to_common": 17126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77569000, "total_current_assets": 255332000, "total_assets": 453160000, "short_term_debt": 8340999, "long_term_debt": 1189521000, "total_debt": 1197861999, "total_liabilities": 1342109000, "total_equity": -888949000, "shares_outstanding": 9330311, "goodwill_and_intangibles": 111646000 }, "cash_flow": { "operating_cash_flow": 43280000, "capital_expenditure": 28786000, "free_cash_flow": 72066000, "dividends_paid": 1240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110063, "ticker_id": 6907, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113708000", "ebitda": "145319000", "netIncome": "17126000", "grossProfit": "357136000", "depreciation": "None", "totalRevenue": "892600000", "costOfRevenue": "535464000", "interestIncome": "None", "incomeBeforeTax": "22052000", "interestExpense": "91656000", "operatingIncome": "115467000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "4926000", "reportedCurrency": "USD", "netInterestIncome": "-91656000", "nonInterestIncome": "None", "operatingExpenses": "241669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31611000", "sellingGeneralAndAdministrative": "241669000", "netIncomeFromContinuingOperations": "17126000" }, "balance": { "goodwill": "84518000", "inventory": "143222000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "453160000", "longTermDebt": "1189521000", "shortTermDebt": "8340999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "27128000", "reportedCurrency": "USD", "retainedEarnings": "-607128000", "totalLiabilities": "1342109000", "otherCurrentAssets": "5838000", "totalCurrentAssets": "255332000", "currentLongTermDebt": "8341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197828000", "currentAccountsPayable": "61596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80262000", "shortLongTermDebtTotal": "1197862000", "totalShareholderEquity": "-888949000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56352000", "totalCurrentLiabilities": "137165000", "otherNonCurrentLiabilities": "14367000", "totalNonCurrentLiabilities": "1204944000", "cashAndShortTermInvestments": "77569000", "commonStockSharesOutstanding": "9330311", "intangibleAssetsExcludingGoodwill": "27128000", "cashAndCashEquivalentsAtCarryingValue": "77569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17126000", "profitLoss": "None", "dividendPayout": "1240000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-4920000", "operatingCashflow": "43280000", "capitalExpenditures": "28786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24386000", "cashflowFromInvestment": "-40219000", "stockBasedCompensation": "1785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 892600000, "cost_of_revenue": 535464000, "gross_profit": 357136000, "research_and_development": null, "selling_general_admin": 241669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113708000, "depreciation_amortisation": 31611000, "ebitda": 145319000, "interest_expense": 91656000, "interest_income": null, "other_non_operating": null, "pretax_income": 22052000, "tax_provision": 4926000, "effective_tax_rate": null, "net_income": 17126000, "net_income_continuing_ops": 17126000, "net_income_to_common": 17126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77569000, "short_term_investments": null, "net_receivables": 28703000, "inventory": 143222000, "other_current_assets": null, "total_current_assets": 255332000, "net_ppe": null, "goodwill": 84518000, "intangible_assets": 27128000, "goodwill_and_intangibles": 111646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 197828000, "total_assets": 453160000, "short_term_debt": 8340999, "accounts_payable": 61596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137165000, "long_term_debt": 1189521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1204944000, "total_liabilities": 1342109000, "total_debt": 1197861999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -607128000, "total_equity": -888949000, "shares_outstanding": 9330311, "operating_cash_flow": 43280000, "stock_based_compensation": 1785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28786000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40219000, "dividends_paid": 1240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24386000, "free_cash_flow": 72066000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113708000", "ebitda": "145319000", "netIncome": "17126000", "grossProfit": "357136000", "depreciation": "None", "totalRevenue": "892600000", "costOfRevenue": "535464000", "interestIncome": "None", "incomeBeforeTax": "22052000", "interestExpense": "91656000", "operatingIncome": "115467000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "4926000", "reportedCurrency": "USD", "netInterestIncome": "-91656000", "nonInterestIncome": "None", "operatingExpenses": "241669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31611000", "sellingGeneralAndAdministrative": "241669000", "netIncomeFromContinuingOperations": "17126000" }, "balance": { "goodwill": "84518000", "inventory": "143222000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "453160000", "longTermDebt": "1189521000", "shortTermDebt": "8340999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "27128000", "reportedCurrency": "USD", "retainedEarnings": "-607128000", "totalLiabilities": "1342109000", "otherCurrentAssets": "5838000", "totalCurrentAssets": "255332000", "currentLongTermDebt": "8341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197828000", "currentAccountsPayable": "61596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80262000", "shortLongTermDebtTotal": "1197862000", "totalShareholderEquity": "-888949000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56352000", "totalCurrentLiabilities": "137165000", "otherNonCurrentLiabilities": "14367000", "totalNonCurrentLiabilities": "1204944000", "cashAndShortTermInvestments": "77569000", "commonStockSharesOutstanding": "9330311", "intangibleAssetsExcludingGoodwill": "27128000", "cashAndCashEquivalentsAtCarryingValue": "77569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17126000", "profitLoss": "None", "dividendPayout": "1240000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-4920000", "operatingCashflow": "43280000", "capitalExpenditures": "28786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24386000", "cashflowFromInvestment": "-40219000", "stockBasedCompensation": "1785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31611000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 184744000, "cost_of_revenue": 131398000, "gross_profit": 53346000, "ebit": -34543000, "ebitda": -26983000, "pretax_income": -52050000, "tax_provision": 447000, "net_income": -52497000, "net_income_to_common": -52497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16919000, "total_current_assets": 340113000, "total_assets": 715460000, "short_term_debt": 69817000, "long_term_debt": 851875000, "total_debt": 921692000, "total_liabilities": 1256786000, "total_equity": -541326000, "shares_outstanding": 9327000, "goodwill_and_intangibles": 58034000 }, "cash_flow": { "operating_cash_flow": -55419000, "capital_expenditure": 5203000, "free_cash_flow": -50216000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110029, "ticker_id": 6907, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34543000", "ebitda": "-26983000", "netIncome": "-52497000", "grossProfit": "53346000", "depreciation": "None", "totalRevenue": "184744000", "costOfRevenue": "131398000", "interestIncome": "None", "incomeBeforeTax": "-52050000", "interestExpense": "14364000", "operatingIncome": "-34543000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "447000", "reportedCurrency": "USD", "netInterestIncome": "-14364000", "nonInterestIncome": "None", "operatingExpenses": "87889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7560000", "sellingGeneralAndAdministrative": "92206000", "netIncomeFromContinuingOperations": "-52497000" }, "balance": { "goodwill": "29017000", "inventory": "262358000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "715460000", "longTermDebt": "851875000", "shortTermDebt": "69817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "29017000", "reportedCurrency": "USD", "retainedEarnings": "-656643000", "totalLiabilities": "1256786000", "otherCurrentAssets": "38053000", "totalCurrentAssets": "340113000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "375347000", "currentAccountsPayable": "94242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237129000", "totalShareholderEquity": "-541326000", "capitalLeaseObligations": "237129000", "otherCurrentLiabilities": "70327000", "totalCurrentLiabilities": "234386000", "otherNonCurrentLiabilities": "2912000", "totalNonCurrentLiabilities": "1022400000", "cashAndShortTermInvestments": "16919000", "commonStockSharesOutstanding": "9327000", "intangibleAssetsExcludingGoodwill": "29017000", "cashAndCashEquivalentsAtCarryingValue": "16919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-51493000", "operatingCashflow": "-55419000", "capitalExpenditures": "5203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73893000", "cashflowFromInvestment": "-5177000", "stockBasedCompensation": "1023000", "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": "7560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184744000, "cost_of_revenue": 131398000, "gross_profit": 53346000, "research_and_development": null, "selling_general_admin": 92206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34543000, "depreciation_amortisation": 7560000, "ebitda": -26983000, "interest_expense": 14364000, "interest_income": null, "other_non_operating": null, "pretax_income": -52050000, "tax_provision": 447000, "effective_tax_rate": null, "net_income": -52497000, "net_income_continuing_ops": -52497000, "net_income_to_common": -52497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16919000, "short_term_investments": null, "net_receivables": 22783000, "inventory": 262358000, "other_current_assets": null, "total_current_assets": 340113000, "net_ppe": null, "goodwill": 29017000, "intangible_assets": 29017000, "goodwill_and_intangibles": 58034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 375347000, "total_assets": 715460000, "short_term_debt": 69817000, "accounts_payable": 94242000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234386000, "long_term_debt": 851875000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1022400000, "total_liabilities": 1256786000, "total_debt": 921692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -656643000, "total_equity": -541326000, "shares_outstanding": 9327000, "operating_cash_flow": -55419000, "stock_based_compensation": 1023000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5177000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73893000, "free_cash_flow": -50216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34543000", "ebitda": "-26983000", "netIncome": "-52497000", "grossProfit": "53346000", "depreciation": "None", "totalRevenue": "184744000", "costOfRevenue": "131398000", "interestIncome": "None", "incomeBeforeTax": "-52050000", "interestExpense": "14364000", "operatingIncome": "-34543000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "447000", "reportedCurrency": "USD", "netInterestIncome": "-14364000", "nonInterestIncome": "None", "operatingExpenses": "87889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7560000", "sellingGeneralAndAdministrative": "92206000", "netIncomeFromContinuingOperations": "-52497000" }, "balance": { "goodwill": "29017000", "inventory": "262358000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "715460000", "longTermDebt": "851875000", "shortTermDebt": "69817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "29017000", "reportedCurrency": "USD", "retainedEarnings": "-656643000", "totalLiabilities": "1256786000", "otherCurrentAssets": "38053000", "totalCurrentAssets": "340113000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "375347000", "currentAccountsPayable": "94242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237129000", "totalShareholderEquity": "-541326000", "capitalLeaseObligations": "237129000", "otherCurrentLiabilities": "70327000", "totalCurrentLiabilities": "234386000", "otherNonCurrentLiabilities": "2912000", "totalNonCurrentLiabilities": "1022400000", "cashAndShortTermInvestments": "16919000", "commonStockSharesOutstanding": "9327000", "intangibleAssetsExcludingGoodwill": "29017000", "cashAndCashEquivalentsAtCarryingValue": "16919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-51493000", "operatingCashflow": "-55419000", "capitalExpenditures": "5203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73893000", "cashflowFromInvestment": "-5177000", "stockBasedCompensation": "1023000", "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": "7560000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 147128000, "cost_of_revenue": 120059000, "gross_profit": 27069000, "ebit": -55616000, "ebitda": -47776000, "pretax_income": -82284000, "tax_provision": 687000, "net_income": -82971000, "net_income_to_common": -82971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3622000, "total_current_assets": 267031000, "total_assets": 649439000, "short_term_debt": 73860000, "long_term_debt": 777389000, "total_debt": 851249000, "total_liabilities": 1139289000, "total_equity": -489850000, "shares_outstanding": 9297000, "goodwill_and_intangibles": 59742000 }, "cash_flow": { "operating_cash_flow": -81134000, "capital_expenditure": 4327000, "free_cash_flow": -76807000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110030, "ticker_id": 6907, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55616000", "ebitda": "-47776000", "netIncome": "-82971000", "grossProfit": "27069000", "depreciation": "None", "totalRevenue": "147128000", "costOfRevenue": "120059000", "interestIncome": "None", "incomeBeforeTax": "-82284000", "interestExpense": "13536000", "operatingIncome": "-55616000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "687000", "reportedCurrency": "USD", "netInterestIncome": "-13536000", "nonInterestIncome": "None", "operatingExpenses": "82685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7840000", "sellingGeneralAndAdministrative": "85669000", "netIncomeFromContinuingOperations": "-82971000" }, "balance": { "goodwill": "29871000", "inventory": "210006000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "649439000", "longTermDebt": "777389000", "shortTermDebt": "73860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "29871000", "reportedCurrency": "USD", "retainedEarnings": "-604146000", "totalLiabilities": "1139289000", "otherCurrentAssets": "37548000", "totalCurrentAssets": "267031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382408000", "currentAccountsPayable": "45227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244477000", "totalShareholderEquity": "-489850000", "capitalLeaseObligations": "244477000", "otherCurrentLiabilities": "68952000", "totalCurrentLiabilities": "188039000", "otherNonCurrentLiabilities": "2948000", "totalNonCurrentLiabilities": "951250000", "cashAndShortTermInvestments": "3622000", "commonStockSharesOutstanding": "9297000", "intangibleAssetsExcludingGoodwill": "29871000", "cashAndCashEquivalentsAtCarryingValue": "3622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82971000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8394000", "operatingCashflow": "-81134000", "capitalExpenditures": "4327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24743000", "cashflowFromInvestment": "-4327000", "stockBasedCompensation": "1115000", "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": "7840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147128000, "cost_of_revenue": 120059000, "gross_profit": 27069000, "research_and_development": null, "selling_general_admin": 85669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55616000, "depreciation_amortisation": 7840000, "ebitda": -47776000, "interest_expense": 13536000, "interest_income": null, "other_non_operating": null, "pretax_income": -82284000, "tax_provision": 687000, "effective_tax_rate": null, "net_income": -82971000, "net_income_continuing_ops": -82971000, "net_income_to_common": -82971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3622000, "short_term_investments": null, "net_receivables": 15855000, "inventory": 210006000, "other_current_assets": null, "total_current_assets": 267031000, "net_ppe": null, "goodwill": 29871000, "intangible_assets": 29871000, "goodwill_and_intangibles": 59742000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 382408000, "total_assets": 649439000, "short_term_debt": 73860000, "accounts_payable": 45227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188039000, "long_term_debt": 777389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 951250000, "total_liabilities": 1139289000, "total_debt": 851249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -604146000, "total_equity": -489850000, "shares_outstanding": 9297000, "operating_cash_flow": -81134000, "stock_based_compensation": 1115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24743000, "free_cash_flow": -76807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55616000", "ebitda": "-47776000", "netIncome": "-82971000", "grossProfit": "27069000", "depreciation": "None", "totalRevenue": "147128000", "costOfRevenue": "120059000", "interestIncome": "None", "incomeBeforeTax": "-82284000", "interestExpense": "13536000", "operatingIncome": "-55616000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "687000", "reportedCurrency": "USD", "netInterestIncome": "-13536000", "nonInterestIncome": "None", "operatingExpenses": "82685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7840000", "sellingGeneralAndAdministrative": "85669000", "netIncomeFromContinuingOperations": "-82971000" }, "balance": { "goodwill": "29871000", "inventory": "210006000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "649439000", "longTermDebt": "777389000", "shortTermDebt": "73860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "29871000", "reportedCurrency": "USD", "retainedEarnings": "-604146000", "totalLiabilities": "1139289000", "otherCurrentAssets": "37548000", "totalCurrentAssets": "267031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382408000", "currentAccountsPayable": "45227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244477000", "totalShareholderEquity": "-489850000", "capitalLeaseObligations": "244477000", "otherCurrentLiabilities": "68952000", "totalCurrentLiabilities": "188039000", "otherNonCurrentLiabilities": "2948000", "totalNonCurrentLiabilities": "951250000", "cashAndShortTermInvestments": "3622000", "commonStockSharesOutstanding": "9297000", "intangibleAssetsExcludingGoodwill": "29871000", "cashAndCashEquivalentsAtCarryingValue": "3622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82971000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8394000", "operatingCashflow": "-81134000", "capitalExpenditures": "4327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24743000", "cashflowFromInvestment": "-4327000", "stockBasedCompensation": "1115000", "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": "7840000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 389206000, "cost_of_revenue": 239112000, "gross_profit": 150094000, "ebit": 35764000, "ebitda": 44151000, "pretax_income": -165589000, "tax_provision": -2774000, "net_income": -162815000, "net_income_to_common": -162815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64340000, "total_current_assets": 328789000, "total_assets": 741475000, "short_term_debt": 74720000, "long_term_debt": 752055000, "total_debt": 826775000, "total_liabilities": 1149180000, "total_equity": -407992000, "shares_outstanding": 9283000, "goodwill_and_intangibles": 211430000 }, "cash_flow": { "operating_cash_flow": 48220000, "capital_expenditure": 6427000, "free_cash_flow": 54647000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110031, "ticker_id": 6907, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35764000", "ebitda": "44151000", "netIncome": "-162815000", "grossProfit": "150094000", "depreciation": "None", "totalRevenue": "389206000", "costOfRevenue": "239112000", "interestIncome": "None", "incomeBeforeTax": "-165589000", "interestExpense": "15494000", "operatingIncome": "35764000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2774000", "reportedCurrency": "USD", "netInterestIncome": "-15494000", "nonInterestIncome": "None", "operatingExpenses": "114330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8387000", "sellingGeneralAndAdministrative": "116363000", "netIncomeFromContinuingOperations": "-162816000" }, "balance": { "goodwill": "180698000", "inventory": "207983000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "741475000", "longTermDebt": "752055000", "shortTermDebt": "74720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30732000", "reportedCurrency": "USD", "retainedEarnings": "-521174999", "totalLiabilities": "1149180000", "otherCurrentAssets": "33249000", "totalCurrentAssets": "328789000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593384000", "currentAccountsPayable": "51894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011851000", "totalShareholderEquity": "-407992000", "capitalLeaseObligations": "259796000", "otherCurrentLiabilities": "82447000", "totalCurrentLiabilities": "209061000", "otherNonCurrentLiabilities": "2988000", "totalNonCurrentLiabilities": "940119000", "cashAndShortTermInvestments": "64340000", "commonStockSharesOutstanding": "9283000", "intangibleAssetsExcludingGoodwill": "30732000", "cashAndCashEquivalentsAtCarryingValue": "64340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "65209000", "operatingCashflow": "48220000", "capitalExpenditures": "6427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20161000", "cashflowFromInvestment": "-6403000", "stockBasedCompensation": "1009000", "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": "8387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389206000, "cost_of_revenue": 239112000, "gross_profit": 150094000, "research_and_development": null, "selling_general_admin": 116363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35764000, "depreciation_amortisation": 8387000, "ebitda": 44151000, "interest_expense": 15494000, "interest_income": null, "other_non_operating": null, "pretax_income": -165589000, "tax_provision": -2774000, "effective_tax_rate": null, "net_income": -162815000, "net_income_continuing_ops": -162816000, "net_income_to_common": -162815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64340000, "short_term_investments": null, "net_receivables": 23217000, "inventory": 207983000, "other_current_assets": null, "total_current_assets": 328789000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 30732000, "goodwill_and_intangibles": 211430000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 593384000, "total_assets": 741475000, "short_term_debt": 74720000, "accounts_payable": 51894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209061000, "long_term_debt": 752055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 940119000, "total_liabilities": 1149180000, "total_debt": 826775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -521174999, "total_equity": -407992000, "shares_outstanding": 9283000, "operating_cash_flow": 48220000, "stock_based_compensation": 1009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6403000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20161000, "free_cash_flow": 54647000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35764000", "ebitda": "44151000", "netIncome": "-162815000", "grossProfit": "150094000", "depreciation": "None", "totalRevenue": "389206000", "costOfRevenue": "239112000", "interestIncome": "None", "incomeBeforeTax": "-165589000", "interestExpense": "15494000", "operatingIncome": "35764000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2774000", "reportedCurrency": "USD", "netInterestIncome": "-15494000", "nonInterestIncome": "None", "operatingExpenses": "114330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8387000", "sellingGeneralAndAdministrative": "116363000", "netIncomeFromContinuingOperations": "-162816000" }, "balance": { "goodwill": "180698000", "inventory": "207983000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "741475000", "longTermDebt": "752055000", "shortTermDebt": "74720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30732000", "reportedCurrency": "USD", "retainedEarnings": "-521174999", "totalLiabilities": "1149180000", "otherCurrentAssets": "33249000", "totalCurrentAssets": "328789000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593384000", "currentAccountsPayable": "51894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011851000", "totalShareholderEquity": "-407992000", "capitalLeaseObligations": "259796000", "otherCurrentLiabilities": "82447000", "totalCurrentLiabilities": "209061000", "otherNonCurrentLiabilities": "2988000", "totalNonCurrentLiabilities": "940119000", "cashAndShortTermInvestments": "64340000", "commonStockSharesOutstanding": "9283000", "intangibleAssetsExcludingGoodwill": "30732000", "cashAndCashEquivalentsAtCarryingValue": "64340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "65209000", "operatingCashflow": "48220000", "capitalExpenditures": "6427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20161000", "cashflowFromInvestment": "-6403000", "stockBasedCompensation": "1009000", "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": "8387000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 500347000, "cost_of_revenue": 302457000, "gross_profit": 197890000, "ebit": 70361000, "ebitda": 78933000, "pretax_income": 52554000, "tax_provision": 30824000, "net_income": 21730000, "net_income_to_common": 21730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42684000, "total_current_assets": 385130000, "total_assets": 989493000, "short_term_debt": 65755000, "long_term_debt": 771547000, "total_debt": 837302000, "total_liabilities": 1235660000, "total_equity": -246167000, "shares_outstanding": 9262800, "goodwill_and_intangibles": 212407000 }, "cash_flow": { "operating_cash_flow": 114911000, "capital_expenditure": 7853000, "free_cash_flow": 122764000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110033, "ticker_id": 6907, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70361000", "ebitda": "78933000", "netIncome": "21730000", "grossProfit": "197890000", "depreciation": "None", "totalRevenue": "500347000", "costOfRevenue": "302457000", "interestIncome": "None", "incomeBeforeTax": "52554000", "interestExpense": "15764000", "operatingIncome": "70361000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30824000", "reportedCurrency": "USD", "netInterestIncome": "-15764000", "nonInterestIncome": "None", "operatingExpenses": "127529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8572000", "sellingGeneralAndAdministrative": "129572000", "netIncomeFromContinuingOperations": "21730000" }, "balance": { "goodwill": "180698000", "inventory": "273192000", "commonStock": "186000", "currentDebt": "None", "investments": "None", "totalAssets": "989493000", "longTermDebt": "771547000", "shortTermDebt": "65755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "31709000", "reportedCurrency": "USD", "retainedEarnings": "-358359000", "totalLiabilities": "1235660000", "otherCurrentAssets": "34460000", "totalCurrentAssets": "385130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604363000", "currentAccountsPayable": "91587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1034677000", "totalShareholderEquity": "-246167000", "capitalLeaseObligations": "263130000", "otherCurrentLiabilities": "90903000", "totalCurrentLiabilities": "261971000", "otherNonCurrentLiabilities": "3218000", "totalNonCurrentLiabilities": "973689000", "cashAndShortTermInvestments": "42684000", "commonStockSharesOutstanding": "9262800", "intangibleAssetsExcludingGoodwill": "31709000", "cashAndCashEquivalentsAtCarryingValue": "42684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "61909000", "operatingCashflow": "114911000", "capitalExpenditures": "7853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81657000", "cashflowFromInvestment": "-7822000", "stockBasedCompensation": "1571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500347000, "cost_of_revenue": 302457000, "gross_profit": 197890000, "research_and_development": null, "selling_general_admin": 129572000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70361000, "depreciation_amortisation": 8572000, "ebitda": 78933000, "interest_expense": 15764000, "interest_income": null, "other_non_operating": null, "pretax_income": 52554000, "tax_provision": 30824000, "effective_tax_rate": null, "net_income": 21730000, "net_income_continuing_ops": 21730000, "net_income_to_common": 21730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42684000, "short_term_investments": null, "net_receivables": 34794000, "inventory": 273192000, "other_current_assets": null, "total_current_assets": 385130000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 31709000, "goodwill_and_intangibles": 212407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604363000, "total_assets": 989493000, "short_term_debt": 65755000, "accounts_payable": 91587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 261971000, "long_term_debt": 771547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 973689000, "total_liabilities": 1235660000, "total_debt": 837302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -358359000, "total_equity": -246167000, "shares_outstanding": 9262800, "operating_cash_flow": 114911000, "stock_based_compensation": 1571000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81657000, "free_cash_flow": 122764000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70361000", "ebitda": "78933000", "netIncome": "21730000", "grossProfit": "197890000", "depreciation": "None", "totalRevenue": "500347000", "costOfRevenue": "302457000", "interestIncome": "None", "incomeBeforeTax": "52554000", "interestExpense": "15764000", "operatingIncome": "70361000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30824000", "reportedCurrency": "USD", "netInterestIncome": "-15764000", "nonInterestIncome": "None", "operatingExpenses": "127529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8572000", "sellingGeneralAndAdministrative": "129572000", "netIncomeFromContinuingOperations": "21730000" }, "balance": { "goodwill": "180698000", "inventory": "273192000", "commonStock": "186000", "currentDebt": "None", "investments": "None", "totalAssets": "989493000", "longTermDebt": "771547000", "shortTermDebt": "65755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "31709000", "reportedCurrency": "USD", "retainedEarnings": "-358359000", "totalLiabilities": "1235660000", "otherCurrentAssets": "34460000", "totalCurrentAssets": "385130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604363000", "currentAccountsPayable": "91587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1034677000", "totalShareholderEquity": "-246167000", "capitalLeaseObligations": "263130000", "otherCurrentLiabilities": "90903000", "totalCurrentLiabilities": "261971000", "otherNonCurrentLiabilities": "3218000", "totalNonCurrentLiabilities": "973689000", "cashAndShortTermInvestments": "42684000", "commonStockSharesOutstanding": "9262800", "intangibleAssetsExcludingGoodwill": "31709000", "cashAndCashEquivalentsAtCarryingValue": "42684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "61909000", "operatingCashflow": "114911000", "capitalExpenditures": "7853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81657000", "cashflowFromInvestment": "-7822000", "stockBasedCompensation": "1571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8572000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 177134000, "cost_of_revenue": 133187999, "gross_profit": 43946000, "ebit": -46859000, "ebitda": -38588000, "pretax_income": -64275999, "tax_provision": -12956000, "net_income": -51320000, "net_income_to_common": -51320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17252000, "total_current_assets": 417569000, "total_assets": 1042956000, "short_term_debt": 64534000, "long_term_debt": 852577000, "total_debt": 917111000, "total_liabilities": 1312415000, "total_equity": -269459000, "shares_outstanding": 9262800, "goodwill_and_intangibles": 213315000 }, "cash_flow": { "operating_cash_flow": -49231000, "capital_expenditure": 6533000, "free_cash_flow": -42698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110034, "ticker_id": 6907, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46859000", "ebitda": "-38588000", "netIncome": "-51320000", "grossProfit": "43946000", "depreciation": "None", "totalRevenue": "177134000", "costOfRevenue": "133187999", "interestIncome": "None", "incomeBeforeTax": "-64275999", "interestExpense": "15897000", "operatingIncome": "-46859000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12956000", "reportedCurrency": "USD", "netInterestIncome": "-15897000", "nonInterestIncome": "None", "operatingExpenses": "90805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133187999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8271000", "sellingGeneralAndAdministrative": "92325000", "netIncomeFromContinuingOperations": "-51320000" }, "balance": { "goodwill": "180698000", "inventory": "335101000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1042956000", "longTermDebt": "852577000", "shortTermDebt": "64534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32617000", "reportedCurrency": "USD", "retainedEarnings": "-380089000", "totalLiabilities": "1312415000", "otherCurrentAssets": "33180000", "totalCurrentAssets": "417569000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625387000", "currentAccountsPayable": "114770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1105285000", "totalShareholderEquity": "-269459000", "capitalLeaseObligations": "252708000", "otherCurrentLiabilities": "74011999", "totalCurrentLiabilities": "267613999", "otherNonCurrentLiabilities": "4050000", "totalNonCurrentLiabilities": "1044801000", "cashAndShortTermInvestments": "17252000", "commonStockSharesOutstanding": "9262800", "intangibleAssetsExcludingGoodwill": "32617000", "cashAndCashEquivalentsAtCarryingValue": "17252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-64014000", "operatingCashflow": "-49231000", "capitalExpenditures": "6533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61345000", "cashflowFromInvestment": "-6477000", "stockBasedCompensation": "1914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177134000, "cost_of_revenue": 133187999, "gross_profit": 43946000, "research_and_development": null, "selling_general_admin": 92325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46859000, "depreciation_amortisation": 8271000, "ebitda": -38588000, "interest_expense": 15897000, "interest_income": null, "other_non_operating": null, "pretax_income": -64275999, "tax_provision": -12956000, "effective_tax_rate": null, "net_income": -51320000, "net_income_continuing_ops": -51320000, "net_income_to_common": -51320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17252000, "short_term_investments": null, "net_receivables": 32036000, "inventory": 335101000, "other_current_assets": null, "total_current_assets": 417569000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 32617000, "goodwill_and_intangibles": 213315000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 625387000, "total_assets": 1042956000, "short_term_debt": 64534000, "accounts_payable": 114770000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267613999, "long_term_debt": 852577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1044801000, "total_liabilities": 1312415000, "total_debt": 917111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -380089000, "total_equity": -269459000, "shares_outstanding": 9262800, "operating_cash_flow": -49231000, "stock_based_compensation": 1914000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6477000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61345000, "free_cash_flow": -42698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46859000", "ebitda": "-38588000", "netIncome": "-51320000", "grossProfit": "43946000", "depreciation": "None", "totalRevenue": "177134000", "costOfRevenue": "133187999", "interestIncome": "None", "incomeBeforeTax": "-64275999", "interestExpense": "15897000", "operatingIncome": "-46859000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12956000", "reportedCurrency": "USD", "netInterestIncome": "-15897000", "nonInterestIncome": "None", "operatingExpenses": "90805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133187999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8271000", "sellingGeneralAndAdministrative": "92325000", "netIncomeFromContinuingOperations": "-51320000" }, "balance": { "goodwill": "180698000", "inventory": "335101000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1042956000", "longTermDebt": "852577000", "shortTermDebt": "64534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32617000", "reportedCurrency": "USD", "retainedEarnings": "-380089000", "totalLiabilities": "1312415000", "otherCurrentAssets": "33180000", "totalCurrentAssets": "417569000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625387000", "currentAccountsPayable": "114770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1105285000", "totalShareholderEquity": "-269459000", "capitalLeaseObligations": "252708000", "otherCurrentLiabilities": "74011999", "totalCurrentLiabilities": "267613999", "otherNonCurrentLiabilities": "4050000", "totalNonCurrentLiabilities": "1044801000", "cashAndShortTermInvestments": "17252000", "commonStockSharesOutstanding": "9262800", "intangibleAssetsExcludingGoodwill": "32617000", "cashAndCashEquivalentsAtCarryingValue": "17252000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-64014000", "operatingCashflow": "-49231000", "capitalExpenditures": "6533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61345000", "cashflowFromInvestment": "-6477000", "stockBasedCompensation": "1914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8271000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 175228000, "cost_of_revenue": 127511000, "gross_profit": 47717000, "ebit": -39469000, "ebitda": -31232000, "pretax_income": -55463000, "tax_provision": -10899000, "net_income": -44564000, "net_income_to_common": -44564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11615000, "total_current_assets": 341622000, "total_assets": 966993000, "short_term_debt": 65063000, "long_term_debt": 790610000, "total_debt": 855673000, "total_liabilities": 1187031000, "total_equity": -220038000, "shares_outstanding": 9251100, "goodwill_and_intangibles": 214219000 }, "cash_flow": { "operating_cash_flow": -105078000, "capital_expenditure": 4678000, "free_cash_flow": -100400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110035, "ticker_id": 6907, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39469000", "ebitda": "-31232000", "netIncome": "-44564000", "grossProfit": "47717000", "depreciation": "None", "totalRevenue": "175228000", "costOfRevenue": "127511000", "interestIncome": "None", "incomeBeforeTax": "-55463000", "interestExpense": "15763000", "operatingIncome": "-39469000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10899000", "reportedCurrency": "USD", "netInterestIncome": "-15763000", "nonInterestIncome": "None", "operatingExpenses": "87186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8237000", "sellingGeneralAndAdministrative": "87417000", "netIncomeFromContinuingOperations": "-44564000" }, "balance": { "goodwill": "180698000", "inventory": "271087000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "966993000", "longTermDebt": "790610000", "shortTermDebt": "65063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33521000", "reportedCurrency": "USD", "retainedEarnings": "-328769000", "totalLiabilities": "1187031000", "otherCurrentAssets": "29117000", "totalCurrentAssets": "341622000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625371000", "currentAccountsPayable": "56208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1053526000", "totalShareholderEquity": "-220038000", "capitalLeaseObligations": "262916000", "otherCurrentLiabilities": "64220000", "totalCurrentLiabilities": "193979000", "otherNonCurrentLiabilities": "4589000", "totalNonCurrentLiabilities": "993052000", "cashAndShortTermInvestments": "11615000", "commonStockSharesOutstanding": "9251100", "intangibleAssetsExcludingGoodwill": "33521000", "cashAndCashEquivalentsAtCarryingValue": "11615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-36804000", "operatingCashflow": "-105078000", "capitalExpenditures": "4678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12836000", "cashflowFromInvestment": "-4648000", "stockBasedCompensation": "1709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175228000, "cost_of_revenue": 127511000, "gross_profit": 47717000, "research_and_development": null, "selling_general_admin": 87417000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39469000, "depreciation_amortisation": 8237000, "ebitda": -31232000, "interest_expense": 15763000, "interest_income": null, "other_non_operating": null, "pretax_income": -55463000, "tax_provision": -10899000, "effective_tax_rate": null, "net_income": -44564000, "net_income_continuing_ops": -44564000, "net_income_to_common": -44564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11615000, "short_term_investments": null, "net_receivables": 29803000, "inventory": 271087000, "other_current_assets": null, "total_current_assets": 341622000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 33521000, "goodwill_and_intangibles": 214219000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 625371000, "total_assets": 966993000, "short_term_debt": 65063000, "accounts_payable": 56208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193979000, "long_term_debt": 790610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 993052000, "total_liabilities": 1187031000, "total_debt": 855673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328769000, "total_equity": -220038000, "shares_outstanding": 9251100, "operating_cash_flow": -105078000, "stock_based_compensation": 1709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4648000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12836000, "free_cash_flow": -100400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39469000", "ebitda": "-31232000", "netIncome": "-44564000", "grossProfit": "47717000", "depreciation": "None", "totalRevenue": "175228000", "costOfRevenue": "127511000", "interestIncome": "None", "incomeBeforeTax": "-55463000", "interestExpense": "15763000", "operatingIncome": "-39469000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10899000", "reportedCurrency": "USD", "netInterestIncome": "-15763000", "nonInterestIncome": "None", "operatingExpenses": "87186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8237000", "sellingGeneralAndAdministrative": "87417000", "netIncomeFromContinuingOperations": "-44564000" }, "balance": { "goodwill": "180698000", "inventory": "271087000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "966993000", "longTermDebt": "790610000", "shortTermDebt": "65063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33521000", "reportedCurrency": "USD", "retainedEarnings": "-328769000", "totalLiabilities": "1187031000", "otherCurrentAssets": "29117000", "totalCurrentAssets": "341622000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625371000", "currentAccountsPayable": "56208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1053526000", "totalShareholderEquity": "-220038000", "capitalLeaseObligations": "262916000", "otherCurrentLiabilities": "64220000", "totalCurrentLiabilities": "193979000", "otherNonCurrentLiabilities": "4589000", "totalNonCurrentLiabilities": "993052000", "cashAndShortTermInvestments": "11615000", "commonStockSharesOutstanding": "9251100", "intangibleAssetsExcludingGoodwill": "33521000", "cashAndCashEquivalentsAtCarryingValue": "11615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-36804000", "operatingCashflow": "-105078000", "capitalExpenditures": "4678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12836000", "cashflowFromInvestment": "-4648000", "stockBasedCompensation": "1709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8237000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 397859000, "cost_of_revenue": 254645000, "gross_profit": 143214000, "ebit": 26420000, "ebitda": 26419000, "pretax_income": 9405000, "tax_provision": 19328000, "net_income": -9923000, "net_income_to_common": -9923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108505000, "total_current_assets": 422434000, "total_assets": 1050325000, "short_term_debt": 71457000, "long_term_debt": 769065000, "total_debt": 840522000, "total_liabilities": 1227474000, "total_equity": -177149000, "shares_outstanding": 9246800, "goodwill_and_intangibles": 215127000 }, "cash_flow": { "operating_cash_flow": 47056000, "capital_expenditure": 12920000, "free_cash_flow": 59976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110036, "ticker_id": 6907, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26420000", "ebitda": "26419000", "netIncome": "-9923000", "grossProfit": "143214000", "depreciation": "None", "totalRevenue": "397859000", "costOfRevenue": "254645000", "interestIncome": "None", "incomeBeforeTax": "9405000", "interestExpense": "17015000", "operatingIncome": "26420000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19328000", "reportedCurrency": "USD", "netInterestIncome": "-17015000", "nonInterestIncome": "None", "operatingExpenses": "116794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1000", "sellingGeneralAndAdministrative": "116794000", "netIncomeFromContinuingOperations": "-9923000" }, "balance": { "goodwill": "180698000", "inventory": "234283000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1050325000", "longTermDebt": "769065000", "shortTermDebt": "71457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "34429000", "reportedCurrency": "USD", "retainedEarnings": "-284205000", "totalLiabilities": "1227474000", "otherCurrentAssets": "34179000", "totalCurrentAssets": "422434000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "627891000", "currentAccountsPayable": "67622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1049589000", "totalShareholderEquity": "-177149000", "capitalLeaseObligations": "272424000", "otherCurrentLiabilities": "100052000", "totalCurrentLiabilities": "246919000", "otherNonCurrentLiabilities": "2423000", "totalNonCurrentLiabilities": "980555000", "cashAndShortTermInvestments": "108505000", "commonStockSharesOutstanding": "9246800", "intangibleAssetsExcludingGoodwill": "34429000", "cashAndCashEquivalentsAtCarryingValue": "108505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "76251000", "operatingCashflow": "47056000", "capitalExpenditures": "12920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000", "cashflowFromInvestment": "-12916000", "stockBasedCompensation": "960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397859000, "cost_of_revenue": 254645000, "gross_profit": 143214000, "research_and_development": null, "selling_general_admin": 116794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26420000, "depreciation_amortisation": -1000, "ebitda": 26419000, "interest_expense": 17015000, "interest_income": null, "other_non_operating": null, "pretax_income": 9405000, "tax_provision": 19328000, "effective_tax_rate": null, "net_income": -9923000, "net_income_continuing_ops": -9923000, "net_income_to_common": -9923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108505000, "short_term_investments": null, "net_receivables": 45467000, "inventory": 234283000, "other_current_assets": null, "total_current_assets": 422434000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 34429000, "goodwill_and_intangibles": 215127000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 627891000, "total_assets": 1050325000, "short_term_debt": 71457000, "accounts_payable": 67622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246919000, "long_term_debt": 769065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 980555000, "total_liabilities": 1227474000, "total_debt": 840522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -284205000, "total_equity": -177149000, "shares_outstanding": 9246800, "operating_cash_flow": 47056000, "stock_based_compensation": 960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12916000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73000, "free_cash_flow": 59976000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26420000", "ebitda": "26419000", "netIncome": "-9923000", "grossProfit": "143214000", "depreciation": "None", "totalRevenue": "397859000", "costOfRevenue": "254645000", "interestIncome": "None", "incomeBeforeTax": "9405000", "interestExpense": "17015000", "operatingIncome": "26420000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19328000", "reportedCurrency": "USD", "netInterestIncome": "-17015000", "nonInterestIncome": "None", "operatingExpenses": "116794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1000", "sellingGeneralAndAdministrative": "116794000", "netIncomeFromContinuingOperations": "-9923000" }, "balance": { "goodwill": "180698000", "inventory": "234283000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1050325000", "longTermDebt": "769065000", "shortTermDebt": "71457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "34429000", "reportedCurrency": "USD", "retainedEarnings": "-284205000", "totalLiabilities": "1227474000", "otherCurrentAssets": "34179000", "totalCurrentAssets": "422434000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "627891000", "currentAccountsPayable": "67622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1049589000", "totalShareholderEquity": "-177149000", "capitalLeaseObligations": "272424000", "otherCurrentLiabilities": "100052000", "totalCurrentLiabilities": "246919000", "otherNonCurrentLiabilities": "2423000", "totalNonCurrentLiabilities": "980555000", "cashAndShortTermInvestments": "108505000", "commonStockSharesOutstanding": "9246800", "intangibleAssetsExcludingGoodwill": "34429000", "cashAndCashEquivalentsAtCarryingValue": "108505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "76251000", "operatingCashflow": "47056000", "capitalExpenditures": "12920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000", "cashflowFromInvestment": "-12916000", "stockBasedCompensation": "960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8658000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 569638000, "cost_of_revenue": 340798000, "gross_profit": 228840000, "ebit": 97695000, "ebitda": 105942000, "pretax_income": 79539000, "tax_provision": 18889000, "net_income": 60650000, "net_income_to_common": 60650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74438000, "total_current_assets": 457009000, "total_assets": 1105188000, "short_term_debt": 69738000, "long_term_debt": 768598000, "total_debt": 838336000, "total_liabilities": 1273345000, "total_equity": -168157000, "shares_outstanding": 9243050, "goodwill_and_intangibles": 216041000 }, "cash_flow": { "operating_cash_flow": 175492000, "capital_expenditure": 10316000, "free_cash_flow": 185808000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110038, "ticker_id": 6907, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97695000", "ebitda": "105942000", "netIncome": "60650000", "grossProfit": "228840000", "depreciation": "None", "totalRevenue": "569638000", "costOfRevenue": "340798000", "interestIncome": "None", "incomeBeforeTax": "79539000", "interestExpense": "18156000", "operatingIncome": "97695000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18889000", "reportedCurrency": "USD", "netInterestIncome": "-18156000", "nonInterestIncome": "None", "operatingExpenses": "131145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8247000", "sellingGeneralAndAdministrative": "131145000", "netIncomeFromContinuingOperations": "60650000" }, "balance": { "goodwill": "180698000", "inventory": "302209000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1105188000", "longTermDebt": "768598000", "shortTermDebt": "69738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "35343000", "reportedCurrency": "USD", "retainedEarnings": "-274282000", "totalLiabilities": "1273345000", "otherCurrentAssets": "32208000", "totalCurrentAssets": "457009000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "648179000", "currentAccountsPayable": "108935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1055092000", "totalShareholderEquity": "-168157000", "capitalLeaseObligations": "278394000", "otherCurrentLiabilities": "85081000", "totalCurrentLiabilities": "285881000", "otherNonCurrentLiabilities": "2110000", "totalNonCurrentLiabilities": "987464000", "cashAndShortTermInvestments": "74438000", "commonStockSharesOutstanding": "9243050", "intangibleAssetsExcludingGoodwill": "35343000", "cashAndCashEquivalentsAtCarryingValue": "74438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "76881000", "operatingCashflow": "175492000", "capitalExpenditures": "10316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99207000", "cashflowFromInvestment": "-10283000", "stockBasedCompensation": "2246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 569638000, "cost_of_revenue": 340798000, "gross_profit": 228840000, "research_and_development": null, "selling_general_admin": 131145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97695000, "depreciation_amortisation": 8247000, "ebitda": 105942000, "interest_expense": 18156000, "interest_income": null, "other_non_operating": null, "pretax_income": 79539000, "tax_provision": 18889000, "effective_tax_rate": null, "net_income": 60650000, "net_income_continuing_ops": 60650000, "net_income_to_common": 60650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74438000, "short_term_investments": null, "net_receivables": 48154000, "inventory": 302209000, "other_current_assets": null, "total_current_assets": 457009000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 35343000, "goodwill_and_intangibles": 216041000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 648179000, "total_assets": 1105188000, "short_term_debt": 69738000, "accounts_payable": 108935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285881000, "long_term_debt": 768598000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 987464000, "total_liabilities": 1273345000, "total_debt": 838336000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -274282000, "total_equity": -168157000, "shares_outstanding": 9243050, "operating_cash_flow": 175492000, "stock_based_compensation": 2246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99207000, "free_cash_flow": 185808000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97695000", "ebitda": "105942000", "netIncome": "60650000", "grossProfit": "228840000", "depreciation": "None", "totalRevenue": "569638000", "costOfRevenue": "340798000", "interestIncome": "None", "incomeBeforeTax": "79539000", "interestExpense": "18156000", "operatingIncome": "97695000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18889000", "reportedCurrency": "USD", "netInterestIncome": "-18156000", "nonInterestIncome": "None", "operatingExpenses": "131145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8247000", "sellingGeneralAndAdministrative": "131145000", "netIncomeFromContinuingOperations": "60650000" }, "balance": { "goodwill": "180698000", "inventory": "302209000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1105188000", "longTermDebt": "768598000", "shortTermDebt": "69738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "35343000", "reportedCurrency": "USD", "retainedEarnings": "-274282000", "totalLiabilities": "1273345000", "otherCurrentAssets": "32208000", "totalCurrentAssets": "457009000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "648179000", "currentAccountsPayable": "108935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1055092000", "totalShareholderEquity": "-168157000", "capitalLeaseObligations": "278394000", "otherCurrentLiabilities": "85081000", "totalCurrentLiabilities": "285881000", "otherNonCurrentLiabilities": "2110000", "totalNonCurrentLiabilities": "987464000", "cashAndShortTermInvestments": "74438000", "commonStockSharesOutstanding": "9243050", "intangibleAssetsExcludingGoodwill": "35343000", "cashAndCashEquivalentsAtCarryingValue": "74438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "76881000", "operatingCashflow": "175492000", "capitalExpenditures": "10316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99207000", "cashflowFromInvestment": "-10283000", "stockBasedCompensation": "2246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8247000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 188664000, "cost_of_revenue": 134336000, "gross_profit": 54328000, "ebit": -30528000, "ebitda": -22685000, "pretax_income": -48681000, "tax_provision": -14128000, "net_income": -34553000, "net_income_to_common": -34553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8436000, "total_current_assets": 453632000, "total_assets": 1095248000, "short_term_debt": 131242000, "long_term_debt": 867157000, "total_debt": 998399000, "total_liabilities": 1326220000, "total_equity": -230972000, "shares_outstanding": 9231250, "goodwill_and_intangibles": 216973000 }, "cash_flow": { "operating_cash_flow": -43208000, "capital_expenditure": 13269000, "free_cash_flow": -29939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110039, "ticker_id": 6907, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30528000", "ebitda": "-22685000", "netIncome": "-34553000", "grossProfit": "54328000", "depreciation": "None", "totalRevenue": "188664000", "costOfRevenue": "134336000", "interestIncome": "None", "incomeBeforeTax": "-48681000", "interestExpense": "18153000", "operatingIncome": "-30528000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-14128000", "reportedCurrency": "USD", "netInterestIncome": "-18153000", "nonInterestIncome": "None", "operatingExpenses": "84856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7843000", "sellingGeneralAndAdministrative": "84856000", "netIncomeFromContinuingOperations": "-34553000" }, "balance": { "goodwill": "180698000", "inventory": "379090000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1095248000", "longTermDebt": "867157000", "shortTermDebt": "131242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "36275000", "reportedCurrency": "USD", "retainedEarnings": "-334932000", "totalLiabilities": "1326220000", "otherCurrentAssets": "33413000", "totalCurrentAssets": "453632000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32692999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "641616000", "currentAccountsPayable": "112441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1130646000", "totalShareholderEquity": "-230972000", "capitalLeaseObligations": "255389000", "otherCurrentLiabilities": "4309000", "totalCurrentLiabilities": "262101000", "otherNonCurrentLiabilities": "3144000", "totalNonCurrentLiabilities": "1064119000", "cashAndShortTermInvestments": "8436000", "commonStockSharesOutstanding": "9231250", "intangibleAssetsExcludingGoodwill": "36275000", "cashAndCashEquivalentsAtCarryingValue": "8436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34553000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-45059000", "operatingCashflow": "-43208000", "capitalExpenditures": "13269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56515000", "cashflowFromInvestment": "-13265000", "stockBasedCompensation": "2710000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188664000, "cost_of_revenue": 134336000, "gross_profit": 54328000, "research_and_development": null, "selling_general_admin": 84856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30528000, "depreciation_amortisation": 7843000, "ebitda": -22685000, "interest_expense": 18153000, "interest_income": null, "other_non_operating": null, "pretax_income": -48681000, "tax_provision": -14128000, "effective_tax_rate": null, "net_income": -34553000, "net_income_continuing_ops": -34553000, "net_income_to_common": -34553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8436000, "short_term_investments": null, "net_receivables": 32692999, "inventory": 379090000, "other_current_assets": null, "total_current_assets": 453632000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 36275000, "goodwill_and_intangibles": 216973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 641616000, "total_assets": 1095248000, "short_term_debt": 131242000, "accounts_payable": 112441000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262101000, "long_term_debt": 867157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1064119000, "total_liabilities": 1326220000, "total_debt": 998399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334932000, "total_equity": -230972000, "shares_outstanding": 9231250, "operating_cash_flow": -43208000, "stock_based_compensation": 2710000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13265000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56515000, "free_cash_flow": -29939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30528000", "ebitda": "-22685000", "netIncome": "-34553000", "grossProfit": "54328000", "depreciation": "None", "totalRevenue": "188664000", "costOfRevenue": "134336000", "interestIncome": "None", "incomeBeforeTax": "-48681000", "interestExpense": "18153000", "operatingIncome": "-30528000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-14128000", "reportedCurrency": "USD", "netInterestIncome": "-18153000", "nonInterestIncome": "None", "operatingExpenses": "84856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7843000", "sellingGeneralAndAdministrative": "84856000", "netIncomeFromContinuingOperations": "-34553000" }, "balance": { "goodwill": "180698000", "inventory": "379090000", "commonStock": "185000", "currentDebt": "None", "investments": "None", "totalAssets": "1095248000", "longTermDebt": "867157000", "shortTermDebt": "131242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "36275000", "reportedCurrency": "USD", "retainedEarnings": "-334932000", "totalLiabilities": "1326220000", "otherCurrentAssets": "33413000", "totalCurrentAssets": "453632000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32692999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "641616000", "currentAccountsPayable": "112441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1130646000", "totalShareholderEquity": "-230972000", "capitalLeaseObligations": "255389000", "otherCurrentLiabilities": "4309000", "totalCurrentLiabilities": "262101000", "otherNonCurrentLiabilities": "3144000", "totalNonCurrentLiabilities": "1064119000", "cashAndShortTermInvestments": "8436000", "commonStockSharesOutstanding": "9231250", "intangibleAssetsExcludingGoodwill": "36275000", "cashAndCashEquivalentsAtCarryingValue": "8436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34553000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-45059000", "operatingCashflow": "-43208000", "capitalExpenditures": "13269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56515000", "cashflowFromInvestment": "-13265000", "stockBasedCompensation": "2710000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7843000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 173960000, "cost_of_revenue": 123552000, "gross_profit": 50408000, "ebit": -36470000, "ebitda": -28140000, "pretax_income": -53541000, "tax_provision": -13988000, "net_income": -39553000, "net_income_to_common": -39553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8394000, "total_current_assets": 392044000, "total_assets": 998520000, "short_term_debt": 134256000, "long_term_debt": 809718000, "total_debt": 943974000, "total_liabilities": 1197168000, "total_equity": -198648000, "shares_outstanding": 9219150, "goodwill_and_intangibles": 217909000 }, "cash_flow": { "operating_cash_flow": -71874000, "capital_expenditure": 10739000, "free_cash_flow": -61135000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110040, "ticker_id": 6907, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36470000", "ebitda": "-28140000", "netIncome": "-39553000", "grossProfit": "50408000", "depreciation": "None", "totalRevenue": "173960000", "costOfRevenue": "123552000", "interestIncome": "None", "incomeBeforeTax": "-53541000", "interestExpense": "17071000", "operatingIncome": "-36470000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-13988000", "reportedCurrency": "USD", "netInterestIncome": "-17071000", "nonInterestIncome": "None", "operatingExpenses": "86878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8330000", "sellingGeneralAndAdministrative": "86878000", "netIncomeFromContinuingOperations": "-39553000" }, "balance": { "goodwill": "180698000", "inventory": "334031000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "998520000", "longTermDebt": "809718000", "shortTermDebt": "134256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37211000", "reportedCurrency": "USD", "retainedEarnings": "-300379000", "totalLiabilities": "1197168000", "otherCurrentAssets": "27131000", "totalCurrentAssets": "392044000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606476000", "currentAccountsPayable": "63541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1060309000", "totalShareholderEquity": "-198648000", "capitalLeaseObligations": "242491000", "otherCurrentLiabilities": "-4531000", "totalCurrentLiabilities": "204573000", "otherNonCurrentLiabilities": "3464000", "totalNonCurrentLiabilities": "992595000", "cashAndShortTermInvestments": "8394000", "commonStockSharesOutstanding": "9219150", "intangibleAssetsExcludingGoodwill": "37211000", "cashAndCashEquivalentsAtCarryingValue": "8394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39553000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-22194000", "operatingCashflow": "-71874000", "capitalExpenditures": "10739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35547000", "cashflowFromInvestment": "-10699000", "stockBasedCompensation": "2695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173960000, "cost_of_revenue": 123552000, "gross_profit": 50408000, "research_and_development": null, "selling_general_admin": 86878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36470000, "depreciation_amortisation": 8330000, "ebitda": -28140000, "interest_expense": 17071000, "interest_income": null, "other_non_operating": null, "pretax_income": -53541000, "tax_provision": -13988000, "effective_tax_rate": null, "net_income": -39553000, "net_income_continuing_ops": -39553000, "net_income_to_common": -39553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8394000, "short_term_investments": null, "net_receivables": 22488000, "inventory": 334031000, "other_current_assets": null, "total_current_assets": 392044000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 37211000, "goodwill_and_intangibles": 217909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 606476000, "total_assets": 998520000, "short_term_debt": 134256000, "accounts_payable": 63541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204573000, "long_term_debt": 809718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 992595000, "total_liabilities": 1197168000, "total_debt": 943974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -300379000, "total_equity": -198648000, "shares_outstanding": 9219150, "operating_cash_flow": -71874000, "stock_based_compensation": 2695000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35547000, "free_cash_flow": -61135000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36470000", "ebitda": "-28140000", "netIncome": "-39553000", "grossProfit": "50408000", "depreciation": "None", "totalRevenue": "173960000", "costOfRevenue": "123552000", "interestIncome": "None", "incomeBeforeTax": "-53541000", "interestExpense": "17071000", "operatingIncome": "-36470000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-13988000", "reportedCurrency": "USD", "netInterestIncome": "-17071000", "nonInterestIncome": "None", "operatingExpenses": "86878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8330000", "sellingGeneralAndAdministrative": "86878000", "netIncomeFromContinuingOperations": "-39553000" }, "balance": { "goodwill": "180698000", "inventory": "334031000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "998520000", "longTermDebt": "809718000", "shortTermDebt": "134256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37211000", "reportedCurrency": "USD", "retainedEarnings": "-300379000", "totalLiabilities": "1197168000", "otherCurrentAssets": "27131000", "totalCurrentAssets": "392044000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606476000", "currentAccountsPayable": "63541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1060309000", "totalShareholderEquity": "-198648000", "capitalLeaseObligations": "242491000", "otherCurrentLiabilities": "-4531000", "totalCurrentLiabilities": "204573000", "otherNonCurrentLiabilities": "3464000", "totalNonCurrentLiabilities": "992595000", "cashAndShortTermInvestments": "8394000", "commonStockSharesOutstanding": "9219150", "intangibleAssetsExcludingGoodwill": "37211000", "cashAndCashEquivalentsAtCarryingValue": "8394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39553000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-22194000", "operatingCashflow": "-71874000", "capitalExpenditures": "10739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35547000", "cashflowFromInvestment": "-10699000", "stockBasedCompensation": "2695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8330000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 432370000, "cost_of_revenue": 272209000, "gross_profit": 160161000, "ebit": 38544000, "ebitda": 47117000, "pretax_income": 21388000, "tax_provision": 4907000, "net_income": 16481000, "net_income_to_common": 16481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55420000, "total_current_assets": 420286000, "total_assets": 1034435000, "short_term_debt": 70894000, "long_term_debt": 773276000, "total_debt": 844170000, "total_liabilities": 1195797000, "total_equity": -161362000, "shares_outstanding": 9239100, "goodwill_and_intangibles": 218855000 }, "cash_flow": { "operating_cash_flow": 81283000, "capital_expenditure": 11844000, "free_cash_flow": 93127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110041, "ticker_id": 6907, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38544000", "ebitda": "47117000", "netIncome": "16481000", "grossProfit": "160161000", "depreciation": "None", "totalRevenue": "432370000", "costOfRevenue": "272209000", "interestIncome": "None", "incomeBeforeTax": "21388000", "interestExpense": "17156000", "operatingIncome": "38544000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4907000", "reportedCurrency": "USD", "netInterestIncome": "-17156000", "nonInterestIncome": "None", "operatingExpenses": "121617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8573000", "sellingGeneralAndAdministrative": "121617000", "netIncomeFromContinuingOperations": "16481000" }, "balance": { "goodwill": "180698000", "inventory": "311837000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "1034435000", "longTermDebt": "773276000", "shortTermDebt": "70894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "38157000", "reportedCurrency": "USD", "retainedEarnings": "-260826000", "totalLiabilities": "1195797000", "otherCurrentAssets": "23633000", "totalCurrentAssets": "420286000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614149000", "currentAccountsPayable": "58556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1037392000", "totalShareholderEquity": "-161362000", "capitalLeaseObligations": "256016000", "otherCurrentLiabilities": "83813000", "totalCurrentLiabilities": "225830000", "otherNonCurrentLiabilities": "3469000", "totalNonCurrentLiabilities": "969967000", "cashAndShortTermInvestments": "55420000", "commonStockSharesOutstanding": "9239100", "intangibleAssetsExcludingGoodwill": "38157000", "cashAndCashEquivalentsAtCarryingValue": "55420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "124724000", "operatingCashflow": "81283000", "capitalExpenditures": "11844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33652000", "cashflowFromInvestment": "-11641000", "stockBasedCompensation": "2544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-577000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 432370000, "cost_of_revenue": 272209000, "gross_profit": 160161000, "research_and_development": null, "selling_general_admin": 121617000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38544000, "depreciation_amortisation": 8573000, "ebitda": 47117000, "interest_expense": 17156000, "interest_income": null, "other_non_operating": null, "pretax_income": 21388000, "tax_provision": 4907000, "effective_tax_rate": null, "net_income": 16481000, "net_income_continuing_ops": 16481000, "net_income_to_common": 16481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55420000, "short_term_investments": null, "net_receivables": 29396000, "inventory": 311837000, "other_current_assets": null, "total_current_assets": 420286000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 38157000, "goodwill_and_intangibles": 218855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614149000, "total_assets": 1034435000, "short_term_debt": 70894000, "accounts_payable": 58556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225830000, "long_term_debt": 773276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 969967000, "total_liabilities": 1195797000, "total_debt": 844170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -260826000, "total_equity": -161362000, "shares_outstanding": 9239100, "operating_cash_flow": 81283000, "stock_based_compensation": 2544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33652000, "free_cash_flow": 93127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38544000", "ebitda": "47117000", "netIncome": "16481000", "grossProfit": "160161000", "depreciation": "None", "totalRevenue": "432370000", "costOfRevenue": "272209000", "interestIncome": "None", "incomeBeforeTax": "21388000", "interestExpense": "17156000", "operatingIncome": "38544000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4907000", "reportedCurrency": "USD", "netInterestIncome": "-17156000", "nonInterestIncome": "None", "operatingExpenses": "121617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8573000", "sellingGeneralAndAdministrative": "121617000", "netIncomeFromContinuingOperations": "16481000" }, "balance": { "goodwill": "180698000", "inventory": "311837000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "1034435000", "longTermDebt": "773276000", "shortTermDebt": "70894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "38157000", "reportedCurrency": "USD", "retainedEarnings": "-260826000", "totalLiabilities": "1195797000", "otherCurrentAssets": "23633000", "totalCurrentAssets": "420286000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614149000", "currentAccountsPayable": "58556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1037392000", "totalShareholderEquity": "-161362000", "capitalLeaseObligations": "256016000", "otherCurrentLiabilities": "83813000", "totalCurrentLiabilities": "225830000", "otherNonCurrentLiabilities": "3469000", "totalNonCurrentLiabilities": "969967000", "cashAndShortTermInvestments": "55420000", "commonStockSharesOutstanding": "9239100", "intangibleAssetsExcludingGoodwill": "38157000", "cashAndCashEquivalentsAtCarryingValue": "55420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "124724000", "operatingCashflow": "81283000", "capitalExpenditures": "11844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33652000", "cashflowFromInvestment": "-11641000", "stockBasedCompensation": "2544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-577000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8573000", "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": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "income_statement": { "revenue": 610891000, "cost_of_revenue": 359295000, "gross_profit": 251596000, "ebit": 115807000, "ebitda": 123951000, "pretax_income": 98132000, "tax_provision": 25585000, "net_income": 72547000, "net_income_to_common": 72547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19430000, "total_current_assets": 536704000, "total_assets": 1137425000, "short_term_debt": 69442000, "long_term_debt": 805884000, "total_debt": 875326000, "total_liabilities": 1317235000, "total_equity": -179810000, "shares_outstanding": 9238000, "goodwill_and_intangibles": 219835000 }, "cash_flow": { "operating_cash_flow": 171177000, "capital_expenditure": 11905000, "free_cash_flow": 183082000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110043, "ticker_id": 6907, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:51.134123+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115807000", "ebitda": "123951000", "netIncome": "72547000", "grossProfit": "251596000", "depreciation": "None", "totalRevenue": "610891000", "costOfRevenue": "359295000", "interestIncome": "None", "incomeBeforeTax": "98132000", "interestExpense": "17675000", "operatingIncome": "115807000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25585000", "reportedCurrency": "USD", "netInterestIncome": "-17675000", "nonInterestIncome": "None", "operatingExpenses": "135789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8144000", "sellingGeneralAndAdministrative": "135789000", "netIncomeFromContinuingOperations": "72547000" }, "balance": { "goodwill": "180698000", "inventory": "436557000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "1137425000", "longTermDebt": "805884000", "shortTermDebt": "69442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39137000", "reportedCurrency": "USD", "retainedEarnings": "-277307000", "totalLiabilities": "1317235000", "otherCurrentAssets": "31454000", "totalCurrentAssets": "536704000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600721000", "currentAccountsPayable": "147437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1068330000", "totalShareholderEquity": "-179810000", "capitalLeaseObligations": "254346000", "otherCurrentLiabilities": "89141000", "totalCurrentLiabilities": "315297000", "otherNonCurrentLiabilities": "3050000", "totalNonCurrentLiabilities": "1001938000", "cashAndShortTermInvestments": "19430000", "commonStockSharesOutstanding": "9238000", "intangibleAssetsExcludingGoodwill": "39137000", "cashAndCashEquivalentsAtCarryingValue": "19430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72547000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "56972000", "operatingCashflow": "171177000", "capitalExpenditures": "11905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143141000", "cashflowFromInvestment": "-17307000", "stockBasedCompensation": "2649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 610891000, "cost_of_revenue": 359295000, "gross_profit": 251596000, "research_and_development": null, "selling_general_admin": 135789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115807000, "depreciation_amortisation": 8144000, "ebitda": 123951000, "interest_expense": 17675000, "interest_income": null, "other_non_operating": null, "pretax_income": 98132000, "tax_provision": 25585000, "effective_tax_rate": null, "net_income": 72547000, "net_income_continuing_ops": 72547000, "net_income_to_common": 72547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19430000, "short_term_investments": null, "net_receivables": 49263000, "inventory": 436557000, "other_current_assets": null, "total_current_assets": 536704000, "net_ppe": null, "goodwill": 180698000, "intangible_assets": 39137000, "goodwill_and_intangibles": 219835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 600721000, "total_assets": 1137425000, "short_term_debt": 69442000, "accounts_payable": 147437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315297000, "long_term_debt": 805884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1001938000, "total_liabilities": 1317235000, "total_debt": 875326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277307000, "total_equity": -179810000, "shares_outstanding": 9238000, "operating_cash_flow": 171177000, "stock_based_compensation": 2649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143141000, "free_cash_flow": 183082000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115807000", "ebitda": "123951000", "netIncome": "72547000", "grossProfit": "251596000", "depreciation": "None", "totalRevenue": "610891000", "costOfRevenue": "359295000", "interestIncome": "None", "incomeBeforeTax": "98132000", "interestExpense": "17675000", "operatingIncome": "115807000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25585000", "reportedCurrency": "USD", "netInterestIncome": "-17675000", "nonInterestIncome": "None", "operatingExpenses": "135789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8144000", "sellingGeneralAndAdministrative": "135789000", "netIncomeFromContinuingOperations": "72547000" }, "balance": { "goodwill": "180698000", "inventory": "436557000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "1137425000", "longTermDebt": "805884000", "shortTermDebt": "69442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39137000", "reportedCurrency": "USD", "retainedEarnings": "-277307000", "totalLiabilities": "1317235000", "otherCurrentAssets": "31454000", "totalCurrentAssets": "536704000", "currentLongTermDebt": "8100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600721000", "currentAccountsPayable": "147437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1068330000", "totalShareholderEquity": "-179810000", "capitalLeaseObligations": "254346000", "otherCurrentLiabilities": "89141000", "totalCurrentLiabilities": "315297000", "otherNonCurrentLiabilities": "3050000", "totalNonCurrentLiabilities": "1001938000", "cashAndShortTermInvestments": "19430000", "commonStockSharesOutstanding": "9238000", "intangibleAssetsExcludingGoodwill": "39137000", "cashAndCashEquivalentsAtCarryingValue": "19430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72547000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "56972000", "operatingCashflow": "171177000", "capitalExpenditures": "11905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143141000", "cashflowFromInvestment": "-17307000", "stockBasedCompensation": "2649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }