{ "ticker": { "uuid": "90d32573-cd3d-4835-84b1-b77b9c370edc", "symbol": "NGVT", "name": "Ingevity Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/90d32573-cd3d-4835-84b1-b77b9c370edc/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d32573-cd3d-4835-84b1-b77b9c370edc/" }, "ticker_metadata": { "id": 2843, "uuid": "90d32573-cd3d-4835-84b1-b77b9c370edc", "symbol": "NGVT", "name": "Ingevity Corp", "asset_type": "equity", "market_cap": 2378731000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Ingevity Corporation manufactures and sells specialty chemicals and activated carbon materials in North America, Asia-Pacific, Europe, the Middle East, Africa, and South America. The company is headquartered in North Charleston, South Carolina.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "90d32573-cd3d-4835-84b1-b77b9c370edc", "symbol": "NGVT", "name": "Ingevity Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/90d32573-cd3d-4835-84b1-b77b9c370edc/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d32573-cd3d-4835-84b1-b77b9c370edc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.42, "value": 0.31, "quality": 0.29, "momentum": 0.88, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 65.99, "market_cap": 2375640000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0114, "shareholder_yield": 0, "roe": -3.2853, "piotroski_f_score": 6, "momentum_12_1": 0.7986, "volatility_252d": 0.4624 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:27.245523+00:00", "batch_id": "" }, "size": { "price_close": 65.99, "market_cap": 2375640000, "market_cap_usd": 2375640000, "enterprise_value": 3497840000, "shares_outstanding": 36000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 61.0704, "ptbv_ratio": null, "ps_ratio": 1.9612, "pcf_ratio": 7.8197, "pfcf_ratio": 6.5662, "ev_ebitda": 87.446, "ev_ebit": -56.6911, "ev_sales": 2.8877, "ev_fcf": 9.6679, "earnings_yield": null, "fcf_yield": 0.1034, "price_to_sales": 1.9612, "price_to_book": 61.0704, "price_to_cashflow": 7.8197, "ebitda_to_ev": 0.0114, "sales_yield": 0.3463 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.393, "operating_margin": -0.0509, "net_margin": -0.1055, "ebitda_margin": 0.033, "fcf_margin": 0.2987, "roe": -3.2853, "roa": -0.0774, "roic": -0.0399, "roc_greenblatt": null, "asset_turnover": 0.734, "cash_conversion": -2.831, "accruals_ratio": -0.2615, "sbc_to_revenue": 0.0126, "piotroski_f_score": 6, "altman_z_score": 2.0149, "earnings_stability_5y": 1.9632, "revenue_stability_5y": 0.1472, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2884, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 41.4216, "net_debt_to_ebitda": 28.055, "debt_to_assets": 0.7378, "interest_coverage": -0.8605, "current_ratio": 1.4211, "quick_ratio": 0.9238, "net_debt": 1122200000, "local_beta": 0.0001, "volatility_252d": 0.4624, "volatility_60d": 0.8355, "max_drawdown_12m": -0.1902, "risk_adjusted_momentum": 1.7271 }, "growth": { "revenue_growth_1y": -0.1029, "revenue_growth_3y_cagr": -0.1121, "revenue_growth_5y_cagr": -0.0081, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5259, "book_value_growth_1y": -0.8473, "revenue_growth": -0.1029, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1275, "price_return_3m": 0.016, "price_return_6m": 0.2472, "price_return_9m": 0.1041, "price_return_12m": 0.5693, "price_return_12m_ex1m": 0.7986, "momentum_6m": 0.2472, "momentum_12m": 0.5693, "momentum_12_1": 0.7986, "distance_from_52w_high": -0.1382, "distance_from_52w_low": 0.6334, "relative_strength": 0.4694 }, "raw_ttm": { "revenue_ttm": 1211300000, "gross_profit_ttm": 476000000, "ebit_ttm": -61700000, "ebitda_ttm": 40000000, "net_income_ttm": -127800000, "eps_diluted_ttm": -3.55, "operating_cash_flow_ttm": 303799999, "capital_expenditure_ttm": 57999999, "fcf_ttm": 361799998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 71700000, "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_current_liabilities": 409400000, "net_ppe": null, "total_assets": 1650200000, "total_debt": 1217600000, "total_equity": 38900000, "net_working_capital": 212200000, "book_value_per_share": 1.0806, "retained_earnings": 464700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -133400000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 47, "rank_pcf": 32, "rank_ev_ebitda": 96, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 39, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 99, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 57, "rank_fcf_margin": 30, "rank_piotroski": 38, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 20 }, "composites": { "value_composite": 69, "quality_composite": 71, "momentum_composite": 12, "growth_composite": 85, "yield_composite": 92, "svqf_composite": 31, "vc1_composite": 83, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.2998, "os_score": 0.42, "value_percentile": 0.31, "quality_percentile": 0.29, "momentum_percentile": 0.88, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 89, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4328, "ticker_id": 2843, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:27.245523+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.99, "market_cap": 2375640000, "market_cap_usd": 2375640000, "enterprise_value": 3497840000, "shares_outstanding": 36000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 61.07043702, "ptbv_ratio": null, "ps_ratio": 1.96123173, "pcf_ratio": 7.81974986, "pfcf_ratio": 6.56616919, "ev_ebitda": 87.446, "ev_ebit": -56.6910859, "ev_sales": 2.8876744, "ev_fcf": 9.66788286, "earnings_yield": null, "fcf_yield": 0.10343526, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39296623, "operating_margin": -0.05093701, "net_margin": -0.10550648, "ebitda_margin": 0.03302237, "fcf_margin": 0.29868736, "roe": -3.28534704, "roa": -0.07744516, "roic": -0.03985445, "roc_greenblatt": null, "asset_turnover": 0.73403224, "cash_conversion": -2.8309859, "accruals_ratio": -0.26154405, "sbc_to_revenue": 0.01263106, "debt_to_equity": 41.42159383, "net_debt_to_ebitda": 28.055, "debt_to_assets": 0.73784996, "interest_coverage": -0.86052999, "current_ratio": 1.42110405, "quick_ratio": 0.92379091, "net_debt": 1122200000, "revenue_growth_1y": -0.10294009, "revenue_growth_3y_cagr": -0.11214922, "revenue_growth_5y_cagr": -0.00810669, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.52593841, "book_value_growth_1y": -0.84733138, "piotroski_f_score": 6, "altman_z_score": 2.01487433, "earnings_stability_5y": 1.963154, "revenue_stability_5y": 0.147175, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12746265, "price_return_3m": 0.01601232, "price_return_6m": 0.24721225, "price_return_9m": 0.10406558, "price_return_12m": 0.56932224, "price_return_12m_ex1m": 0.79857313, "distance_from_52w_high": -0.13817422, "distance_from_52w_low": 0.63341584, "relative_strength": 0.46935865, "local_beta": 0.0001, "volatility_252d": 0.462379, "volatility_60d": 0.835518, "max_drawdown_12m": -0.19022921, "revenue_ttm": 1211300000, "gross_profit_ttm": 476000000, "ebit_ttm": -61700000, "ebitda_ttm": 40000000, "net_income_ttm": -127800000, "eps_diluted_ttm": -3.55, "operating_cash_flow_ttm": 303799999, "capital_expenditure_ttm": 57999999, "fcf_ttm": 361799998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 71700000, "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_current_liabilities": 409400000, "net_ppe": null, "total_assets": 1650200000, "total_debt": 1217600000, "total_equity": 38900000, "net_working_capital": 212200000, "book_value_per_share": 1.08055556, "retained_earnings": 464700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -133400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 47, "rank_pcf": 32, "rank_ev_ebitda": 96, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 39, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 99, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 57, "rank_fcf_margin": 30, "rank_piotroski": 38, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 20, "value_composite": 69, "quality_composite": 71, "momentum_composite": 12, "growth_composite": 85, "yield_composite": 92, "svqf_composite": 31, "vc1_composite": 83, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 89, "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": 65.99, "os": 0.42, "value": 0.31, "quality": 0.29, "momentum": 0.88, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -3.2853, "momentum_12_1": 0.7986, "complete_fields": { "id": 4328, "ticker_id": 2843, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:27.245523+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.99, "market_cap": 2375640000, "market_cap_usd": 2375640000, "enterprise_value": 3497840000, "shares_outstanding": 36000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 61.07043702, "ptbv_ratio": null, "ps_ratio": 1.96123173, "pcf_ratio": 7.81974986, "pfcf_ratio": 6.56616919, "ev_ebitda": 87.446, "ev_ebit": -56.6910859, "ev_sales": 2.8876744, "ev_fcf": 9.66788286, "earnings_yield": null, "fcf_yield": 0.10343526, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39296623, "operating_margin": -0.05093701, "net_margin": -0.10550648, "ebitda_margin": 0.03302237, "fcf_margin": 0.29868736, "roe": -3.28534704, "roa": -0.07744516, "roic": -0.03985445, "roc_greenblatt": null, "asset_turnover": 0.73403224, "cash_conversion": -2.8309859, "accruals_ratio": -0.26154405, "sbc_to_revenue": 0.01263106, "debt_to_equity": 41.42159383, "net_debt_to_ebitda": 28.055, "debt_to_assets": 0.73784996, "interest_coverage": -0.86052999, "current_ratio": 1.42110405, "quick_ratio": 0.92379091, "net_debt": 1122200000, "revenue_growth_1y": -0.10294009, "revenue_growth_3y_cagr": -0.11214922, "revenue_growth_5y_cagr": -0.00810669, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.52593841, "book_value_growth_1y": -0.84733138, "piotroski_f_score": 6, "altman_z_score": 2.01487433, "earnings_stability_5y": 1.963154, "revenue_stability_5y": 0.147175, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12746265, "price_return_3m": 0.01601232, "price_return_6m": 0.24721225, "price_return_9m": 0.10406558, "price_return_12m": 0.56932224, "price_return_12m_ex1m": 0.79857313, "distance_from_52w_high": -0.13817422, "distance_from_52w_low": 0.63341584, "relative_strength": 0.46935865, "local_beta": 0.0001, "volatility_252d": 0.462379, "volatility_60d": 0.835518, "max_drawdown_12m": -0.19022921, "revenue_ttm": 1211300000, "gross_profit_ttm": 476000000, "ebit_ttm": -61700000, "ebitda_ttm": 40000000, "net_income_ttm": -127800000, "eps_diluted_ttm": -3.55, "operating_cash_flow_ttm": 303799999, "capital_expenditure_ttm": 57999999, "fcf_ttm": 361799998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 71700000, "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_current_liabilities": 409400000, "net_ppe": null, "total_assets": 1650200000, "total_debt": 1217600000, "total_equity": 38900000, "net_working_capital": 212200000, "book_value_per_share": 1.08055556, "retained_earnings": 464700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -133400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 47, "rank_pcf": 32, "rank_ev_ebitda": 96, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 39, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 99, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 57, "rank_fcf_margin": 30, "rank_piotroski": 38, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 20, "value_composite": 69, "quality_composite": 71, "momentum_composite": 12, "growth_composite": 85, "yield_composite": 92, "svqf_composite": 31, "vc1_composite": 83, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 1167600000, "cost_of_revenue": 706100000, "gross_profit": 461500000, "ebit": -69000000, "ebitda": 37400000, "pretax_income": -142100000, "tax_provision": 8199999, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1220300000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 331200000, "capital_expenditure": 57700000, "free_cash_flow": 388900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302902, "ticker_id": 2843, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-69000000", "ebitda": "37400000", "netIncome": "-167100000", "grossProfit": "461500000", "depreciation": "None", "totalRevenue": "1167600000", "costOfRevenue": "706100000", "interestIncome": "4400000", "incomeBeforeTax": "-142100000", "interestExpense": "73100000", "operatingIncome": "261899999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8199999", "reportedCurrency": "USD", "netInterestIncome": "-73900000", "nonInterestIncome": "None", "operatingExpenses": "199600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106400000", "sellingGeneralAndAdministrative": "171200000", "netIncomeFromContinuingOperations": "-150300000" }, "balance": { "goodwill": "4300000", "inventory": "186000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1651100000", "longTermDebt": "1161400000", "shortTermDebt": "58900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "176100000", "reportedCurrency": "USD", "retainedEarnings": "404900000", "totalLiabilities": "1621400000", "otherCurrentAssets": "6700000", "totalCurrentAssets": "391300000", "currentLongTermDebt": "47100000", "longTermInvestments": "83100000", "shortTermInvestments": "None", "currentNetReceivables": "127200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "871600000", "currentAccountsPayable": "92000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1242700000", "totalShareholderEquity": "29700000", "capitalLeaseObligations": "34200000", "otherCurrentLiabilities": "190400000", "totalCurrentLiabilities": "341300000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "1280100000", "cashAndShortTermInvestments": "78100000", "commonStockSharesOutstanding": "36200000", "intangibleAssetsExcludingGoodwill": "176100000", "cashAndCashEquivalentsAtCarryingValue": "78100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "40200000", "operatingCashflow": "331200000", "capitalExpenditures": "57700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252200000", "cashflowFromInvestment": "-57500000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1167600000, "cost_of_revenue": 706100000, "gross_profit": 461500000, "research_and_development": 28400000, "selling_general_admin": 171200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69000000, "depreciation_amortisation": 106400000, "ebitda": 37400000, "interest_expense": 73100000, "interest_income": null, "other_non_operating": null, "pretax_income": -142100000, "tax_provision": 8199999, "effective_tax_rate": null, "net_income": -167100000, "net_income_continuing_ops": -150300000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78100000, "short_term_investments": null, "net_receivables": 127200000, "inventory": 186000000, "other_current_assets": null, "total_current_assets": 391300000, "net_ppe": null, "goodwill": 4300000, "intangible_assets": 176100000, "goodwill_and_intangibles": 180400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 871600000, "total_assets": 1651100000, "short_term_debt": 58900000, "accounts_payable": 92000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341300000, "long_term_debt": 1161400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1280100000, "total_liabilities": 1621400000, "total_debt": 1220300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 404900000, "total_equity": 29700000, "shares_outstanding": 36200000, "operating_cash_flow": 331200000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252200000, "free_cash_flow": 388900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-69000000", "ebitda": "37400000", "netIncome": "-167100000", "grossProfit": "461500000", "depreciation": "None", "totalRevenue": "1167600000", "costOfRevenue": "706100000", "interestIncome": "4400000", "incomeBeforeTax": "-142100000", "interestExpense": "73100000", "operatingIncome": "261899999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8199999", "reportedCurrency": "USD", "netInterestIncome": "-73900000", "nonInterestIncome": "None", "operatingExpenses": "199600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106400000", "sellingGeneralAndAdministrative": "171200000", "netIncomeFromContinuingOperations": "-150300000" }, "balance": { "goodwill": "4300000", "inventory": "186000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1651100000", "longTermDebt": "1161400000", "shortTermDebt": "58900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "176100000", "reportedCurrency": "USD", "retainedEarnings": "404900000", "totalLiabilities": "1621400000", "otherCurrentAssets": "6700000", "totalCurrentAssets": "391300000", "currentLongTermDebt": "47100000", "longTermInvestments": "83100000", "shortTermInvestments": "None", "currentNetReceivables": "127200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "871600000", "currentAccountsPayable": "92000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1242700000", "totalShareholderEquity": "29700000", "capitalLeaseObligations": "34200000", "otherCurrentLiabilities": "190400000", "totalCurrentLiabilities": "341300000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "1280100000", "cashAndShortTermInvestments": "78100000", "commonStockSharesOutstanding": "36200000", "intangibleAssetsExcludingGoodwill": "176100000", "cashAndCashEquivalentsAtCarryingValue": "78100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "40200000", "operatingCashflow": "331200000", "capitalExpenditures": "57700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252200000", "cashflowFromInvestment": "-57500000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 1406400000, "cost_of_revenue": 951700000, "gross_profit": 454700000, "ebit": -437800000, "ebitda": -329500000, "pretax_income": -535600000, "tax_provision": -105300000, "net_income": -430300000, "net_income_to_common": -430300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68000000, "total_current_assets": 493200000, "total_assets": 2022600000, "short_term_debt": 78200000, "long_term_debt": 1339700000, "total_debt": 1417900000, "total_liabilities": 1827400000, "total_equity": 195200000, "shares_outstanding": 36323000, "goodwill_and_intangibles": 499100000 }, "cash_flow": { "operating_cash_flow": 128600000, "capital_expenditure": 77600000, "free_cash_flow": 206200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302907, "ticker_id": 2843, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-437800000", "ebitda": "-329500000", "netIncome": "-430300000", "grossProfit": "454700000", "depreciation": "None", "totalRevenue": "1406400000", "costOfRevenue": "951700000", "interestIncome": "6900000", "incomeBeforeTax": "-535600000", "interestExpense": "97800000", "operatingIncome": "259900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-105300000", "reportedCurrency": "USD", "netInterestIncome": "-90900000", "nonInterestIncome": "None", "operatingExpenses": "194800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108300000", "sellingGeneralAndAdministrative": "166700000", "netIncomeFromContinuingOperations": "-430300000" }, "balance": { "goodwill": "175200000", "inventory": "226800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2022600000", "longTermDebt": "1339700000", "shortTermDebt": "78200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323900000", "reportedCurrency": "USD", "retainedEarnings": "572000000", "totalLiabilities": "1827400000", "otherCurrentAssets": "26400000", "totalCurrentAssets": "493200000", "currentLongTermDebt": "61300000", "longTermInvestments": "87300000", "shortTermInvestments": "None", "currentNetReceivables": "172000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528800000", "currentAccountsPayable": "94500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454700000", "totalShareholderEquity": "195200000", "capitalLeaseObligations": "53700000", "otherCurrentLiabilities": "85800000", "totalCurrentLiabilities": "264100000", "otherNonCurrentLiabilities": "7700000", "totalNonCurrentLiabilities": "1563300000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "36323000", "intangibleAssetsExcludingGoodwill": "323900000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "86200000", "operatingCashflow": "128600000", "capitalExpenditures": "77600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70200000", "cashflowFromInvestment": "-79500000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1406400000, "cost_of_revenue": 951700000, "gross_profit": 454700000, "research_and_development": 28100000, "selling_general_admin": 166700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -437800000, "depreciation_amortisation": 108300000, "ebitda": -329500000, "interest_expense": 97800000, "interest_income": null, "other_non_operating": null, "pretax_income": -535600000, "tax_provision": -105300000, "effective_tax_rate": null, "net_income": -430300000, "net_income_continuing_ops": -430300000, "net_income_to_common": -430300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68000000, "short_term_investments": null, "net_receivables": 172000000, "inventory": 226800000, "other_current_assets": null, "total_current_assets": 493200000, "net_ppe": null, "goodwill": 175200000, "intangible_assets": 323900000, "goodwill_and_intangibles": 499100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1528800000, "total_assets": 2022600000, "short_term_debt": 78200000, "accounts_payable": 94500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 264100000, "long_term_debt": 1339700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1563300000, "total_liabilities": 1827400000, "total_debt": 1417900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 572000000, "total_equity": 195200000, "shares_outstanding": 36323000, "operating_cash_flow": 128600000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70200000, "free_cash_flow": 206200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-437800000", "ebitda": "-329500000", "netIncome": "-430300000", "grossProfit": "454700000", "depreciation": "None", "totalRevenue": "1406400000", "costOfRevenue": "951700000", "interestIncome": "6900000", "incomeBeforeTax": "-535600000", "interestExpense": "97800000", "operatingIncome": "259900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-105300000", "reportedCurrency": "USD", "netInterestIncome": "-90900000", "nonInterestIncome": "None", "operatingExpenses": "194800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108300000", "sellingGeneralAndAdministrative": "166700000", "netIncomeFromContinuingOperations": "-430300000" }, "balance": { "goodwill": "175200000", "inventory": "226800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2022600000", "longTermDebt": "1339700000", "shortTermDebt": "78200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323900000", "reportedCurrency": "USD", "retainedEarnings": "572000000", "totalLiabilities": "1827400000", "otherCurrentAssets": "26400000", "totalCurrentAssets": "493200000", "currentLongTermDebt": "61300000", "longTermInvestments": "87300000", "shortTermInvestments": "None", "currentNetReceivables": "172000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528800000", "currentAccountsPayable": "94500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454700000", "totalShareholderEquity": "195200000", "capitalLeaseObligations": "53700000", "otherCurrentLiabilities": "85800000", "totalCurrentLiabilities": "264100000", "otherNonCurrentLiabilities": "7700000", "totalNonCurrentLiabilities": "1563300000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "36323000", "intangibleAssetsExcludingGoodwill": "323900000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "86200000", "operatingCashflow": "128600000", "capitalExpenditures": "77600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70200000", "cashflowFromInvestment": "-79500000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 1692100000, "cost_of_revenue": 1220200000, "gross_profit": 471900000, "ebit": 83200000, "ebitda": 206000000, "pretax_income": -10100000, "tax_provision": -4700000, "net_income": -5400000, "net_income_to_common": -5400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95900000, "total_current_assets": 658600000, "total_assets": 2623300000, "short_term_debt": 103100000, "long_term_debt": 1382800000, "total_debt": 1485900000, "total_liabilities": 1991900000, "total_equity": 631400000, "shares_outstanding": 36496000, "goodwill_and_intangibles": 912800000 }, "cash_flow": { "operating_cash_flow": 205100000, "capital_expenditure": 109800000, "free_cash_flow": 314900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302912, "ticker_id": 2843, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83200000", "ebitda": "206000000", "netIncome": "-5400000", "grossProfit": "471900000", "depreciation": "None", "totalRevenue": "1692100000", "costOfRevenue": "1220200000", "interestIncome": "6300000", "incomeBeforeTax": "-10100000", "interestExpense": "93300000", "operatingIncome": "256400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4700000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "215500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1220200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122800000", "sellingGeneralAndAdministrative": "183700000", "netIncomeFromContinuingOperations": "-5400000" }, "balance": { "goodwill": "527500000", "inventory": "308800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2623300000", "longTermDebt": "1382800000", "shortTermDebt": "103100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "385300000", "reportedCurrency": "USD", "retainedEarnings": "1002300000", "totalLiabilities": "1991900000", "otherCurrentAssets": "42900000", "totalCurrentAssets": "658600000", "currentLongTermDebt": "84400000", "longTermInvestments": "99200000", "shortTermInvestments": "None", "currentNetReceivables": "211000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1964700000", "currentAccountsPayable": "158400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1534500000", "totalShareholderEquity": "631400000", "capitalLeaseObligations": "67300000", "otherCurrentLiabilities": "84700000", "totalCurrentLiabilities": "362900000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "1629000000", "cashAndShortTermInvestments": "95900000", "commonStockSharesOutstanding": "36496000", "intangibleAssetsExcludingGoodwill": "385300000", "cashAndCashEquivalentsAtCarryingValue": "95900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-75600000", "operatingCashflow": "205100000", "capitalExpenditures": "109800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99900000", "cashflowFromInvestment": "-77300000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1692100000, "cost_of_revenue": 1220200000, "gross_profit": 471900000, "research_and_development": 31800000, "selling_general_admin": 183700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83200000, "depreciation_amortisation": 122800000, "ebitda": 206000000, "interest_expense": 93300000, "interest_income": null, "other_non_operating": null, "pretax_income": -10100000, "tax_provision": -4700000, "effective_tax_rate": null, "net_income": -5400000, "net_income_continuing_ops": -5400000, "net_income_to_common": -5400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95900000, "short_term_investments": null, "net_receivables": 211000000, "inventory": 308800000, "other_current_assets": null, "total_current_assets": 658600000, "net_ppe": null, "goodwill": 527500000, "intangible_assets": 385300000, "goodwill_and_intangibles": 912800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1964700000, "total_assets": 2623300000, "short_term_debt": 103100000, "accounts_payable": 158400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 362900000, "long_term_debt": 1382800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1629000000, "total_liabilities": 1991900000, "total_debt": 1485900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1002300000, "total_equity": 631400000, "shares_outstanding": 36496000, "operating_cash_flow": 205100000, "stock_based_compensation": 10600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99900000, "free_cash_flow": 314900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83200000", "ebitda": "206000000", "netIncome": "-5400000", "grossProfit": "471900000", "depreciation": "None", "totalRevenue": "1692100000", "costOfRevenue": "1220200000", "interestIncome": "6300000", "incomeBeforeTax": "-10100000", "interestExpense": "93300000", "operatingIncome": "256400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4700000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "215500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1220200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122800000", "sellingGeneralAndAdministrative": "183700000", "netIncomeFromContinuingOperations": "-5400000" }, "balance": { "goodwill": "527500000", "inventory": "308800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2623300000", "longTermDebt": "1382800000", "shortTermDebt": "103100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "385300000", "reportedCurrency": "USD", "retainedEarnings": "1002300000", "totalLiabilities": "1991900000", "otherCurrentAssets": "42900000", "totalCurrentAssets": "658600000", "currentLongTermDebt": "84400000", "longTermInvestments": "99200000", "shortTermInvestments": "None", "currentNetReceivables": "211000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1964700000", "currentAccountsPayable": "158400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1534500000", "totalShareholderEquity": "631400000", "capitalLeaseObligations": "67300000", "otherCurrentLiabilities": "84700000", "totalCurrentLiabilities": "362900000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "1629000000", "cashAndShortTermInvestments": "95900000", "commonStockSharesOutstanding": "36496000", "intangibleAssetsExcludingGoodwill": "385300000", "cashAndCashEquivalentsAtCarryingValue": "95900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-75600000", "operatingCashflow": "205100000", "capitalExpenditures": "109800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99900000", "cashflowFromInvestment": "-77300000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 1668300000, "cost_of_revenue": 1098200000, "gross_profit": 570100000, "ebit": 331400000, "ebitda": 440200000, "pretax_income": 269600000, "tax_provision": 58000000, "net_income": 211600000, "net_income_to_common": 211600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76700000, "total_current_assets": 683300000, "total_assets": 2736500000, "short_term_debt": 17400000, "long_term_debt": 1472500000, "total_debt": 1489900000, "total_liabilities": 2038200000, "total_equity": 698300000, "shares_outstanding": 38471000, "goodwill_and_intangibles": 974300000 }, "cash_flow": { "operating_cash_flow": 313400000, "capital_expenditure": 142500000, "free_cash_flow": 455900000, "dividends_paid": 4099999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302917, "ticker_id": 2843, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "331400000", "ebitda": "440200000", "netIncome": "211600000", "grossProfit": "570100000", "depreciation": "None", "totalRevenue": "1668300000", "costOfRevenue": "1098200000", "interestIncome": "7500000", "incomeBeforeTax": "269600000", "interestExpense": "61800000", "operatingIncome": "341000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-54300000", "nonInterestIncome": "None", "operatingExpenses": "229100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1098200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108800000", "sellingGeneralAndAdministrative": "198800000", "netIncomeFromContinuingOperations": "211600000" }, "balance": { "goodwill": "518500000", "inventory": "335000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2736500000", "longTermDebt": "1472500000", "shortTermDebt": "17400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "455800000", "reportedCurrency": "USD", "retainedEarnings": "1007700000", "totalLiabilities": "2038200000", "otherCurrentAssets": "22300000", "totalCurrentAssets": "683300000", "currentLongTermDebt": "900000", "longTermInvestments": "109800000", "shortTermInvestments": "None", "currentNetReceivables": "249300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2053200000", "currentAccountsPayable": "174800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "855300000", "shortLongTermDebtTotal": "1530700000", "totalShareholderEquity": "698300000", "capitalLeaseObligations": "57300000", "otherCurrentLiabilities": "102400000", "totalCurrentLiabilities": "303500000", "otherNonCurrentLiabilities": "155700000", "totalNonCurrentLiabilities": "1734700000", "cashAndShortTermInvestments": "76700000", "commonStockSharesOutstanding": "38471000", "intangibleAssetsExcludingGoodwill": "455800000", "cashAndCashEquivalentsAtCarryingValue": "76700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211600000", "profitLoss": "None", "dividendPayout": "4099999", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-63700000", "operatingCashflow": "313400000", "capitalExpenditures": "142500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48100000", "cashflowFromInvestment": "-551900000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4099999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1668300000, "cost_of_revenue": 1098200000, "gross_profit": 570100000, "research_and_development": 30300000, "selling_general_admin": 198800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 331400000, "depreciation_amortisation": 108800000, "ebitda": 440200000, "interest_expense": 61800000, "interest_income": null, "other_non_operating": null, "pretax_income": 269600000, "tax_provision": 58000000, "effective_tax_rate": null, "net_income": 211600000, "net_income_continuing_ops": 211600000, "net_income_to_common": 211600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76700000, "short_term_investments": null, "net_receivables": 249300000, "inventory": 335000000, "other_current_assets": null, "total_current_assets": 683300000, "net_ppe": null, "goodwill": 518500000, "intangible_assets": 455800000, "goodwill_and_intangibles": 974300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2053200000, "total_assets": 2736500000, "short_term_debt": 17400000, "accounts_payable": 174800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303500000, "long_term_debt": 1472500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1734700000, "total_liabilities": 2038200000, "total_debt": 1489900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1007700000, "total_equity": 698300000, "shares_outstanding": 38471000, "operating_cash_flow": 313400000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -551900000, "dividends_paid": 4099999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48100000, "free_cash_flow": 455900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "331400000", "ebitda": "440200000", "netIncome": "211600000", "grossProfit": "570100000", "depreciation": "None", "totalRevenue": "1668300000", "costOfRevenue": "1098200000", "interestIncome": "7500000", "incomeBeforeTax": "269600000", "interestExpense": "61800000", "operatingIncome": "341000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-54300000", "nonInterestIncome": "None", "operatingExpenses": "229100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1098200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108800000", "sellingGeneralAndAdministrative": "198800000", "netIncomeFromContinuingOperations": "211600000" }, "balance": { "goodwill": "518500000", "inventory": "335000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2736500000", "longTermDebt": "1472500000", "shortTermDebt": "17400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "455800000", "reportedCurrency": "USD", "retainedEarnings": "1007700000", "totalLiabilities": "2038200000", "otherCurrentAssets": "22300000", "totalCurrentAssets": "683300000", "currentLongTermDebt": "900000", "longTermInvestments": "109800000", "shortTermInvestments": "None", "currentNetReceivables": "249300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2053200000", "currentAccountsPayable": "174800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "855300000", "shortLongTermDebtTotal": "1530700000", "totalShareholderEquity": "698300000", "capitalLeaseObligations": "57300000", "otherCurrentLiabilities": "102400000", "totalCurrentLiabilities": "303500000", "otherNonCurrentLiabilities": "155700000", "totalNonCurrentLiabilities": "1734700000", "cashAndShortTermInvestments": "76700000", "commonStockSharesOutstanding": "38471000", "intangibleAssetsExcludingGoodwill": "455800000", "cashAndCashEquivalentsAtCarryingValue": "76700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211600000", "profitLoss": "None", "dividendPayout": "4099999", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-63700000", "operatingCashflow": "313400000", "capitalExpenditures": "142500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48100000", "cashflowFromInvestment": "-551900000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4099999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 1391500000, "cost_of_revenue": 878700000, "gross_profit": 512800000, "ebit": 214500000, "ebitda": 324400000, "pretax_income": 162800000, "tax_provision": 44700000, "net_income": 118100000, "net_income_to_common": 118100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275400000, "total_current_assets": 724900000, "total_assets": 2469000000, "short_term_debt": 37000000, "long_term_debt": 1250000000, "total_debt": 1287000000, "total_liabilities": 1795200000, "total_equity": 673800000, "shares_outstanding": 40059000, "goodwill_and_intangibles": 779600000 }, "cash_flow": { "operating_cash_flow": 293300000, "capital_expenditure": 103800000, "free_cash_flow": 397100000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302922, "ticker_id": 2843, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214500000", "ebitda": "324400000", "netIncome": "118100000", "grossProfit": "512800000", "depreciation": "None", "totalRevenue": "1391500000", "costOfRevenue": "878700000", "interestIncome": "4400000", "incomeBeforeTax": "162800000", "interestExpense": "51700000", "operatingIncome": "307200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "44700000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "205600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26300000", "otherNonOperatingIncome": "-75900000", "costofGoodsAndServicesSold": "878700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109900000", "sellingGeneralAndAdministrative": "179300000", "netIncomeFromContinuingOperations": "118100000" }, "balance": { "goodwill": "442000000", "inventory": "241200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2469000000", "longTermDebt": "1250000000", "shortTermDebt": "37000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "337600000", "reportedCurrency": "USD", "retainedEarnings": "796100000", "totalLiabilities": "1795200000", "otherCurrentAssets": "6500000", "totalCurrentAssets": "724900000", "currentLongTermDebt": "19600000", "longTermInvestments": "35300000", "shortTermInvestments": "None", "currentNetReceivables": "161700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1744100000", "currentAccountsPayable": "125800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "719700000", "shortLongTermDebtTotal": "1287000000", "totalShareholderEquity": "673800000", "capitalLeaseObligations": "53600000", "otherCurrentLiabilities": "91400000", "totalCurrentLiabilities": "268900000", "otherNonCurrentLiabilities": "161700000", "totalNonCurrentLiabilities": "1526300000", "cashAndShortTermInvestments": "275400000", "commonStockSharesOutstanding": "40059000", "intangibleAssetsExcludingGoodwill": "337600000", "cashAndCashEquivalentsAtCarryingValue": "275400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118100000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-55800000", "operatingCashflow": "293300000", "capitalExpenditures": "103800000", "changeInReceivables": "-13800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133100000", "cashflowFromInvestment": "-138600000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1391500000, "cost_of_revenue": 878700000, "gross_profit": 512800000, "research_and_development": 26300000, "selling_general_admin": 179300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214500000, "depreciation_amortisation": 109900000, "ebitda": 324400000, "interest_expense": 51700000, "interest_income": null, "other_non_operating": null, "pretax_income": 162800000, "tax_provision": 44700000, "effective_tax_rate": null, "net_income": 118100000, "net_income_continuing_ops": 118100000, "net_income_to_common": 118100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275400000, "short_term_investments": null, "net_receivables": 161700000, "inventory": 241200000, "other_current_assets": null, "total_current_assets": 724900000, "net_ppe": null, "goodwill": 442000000, "intangible_assets": 337600000, "goodwill_and_intangibles": 779600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1744100000, "total_assets": 2469000000, "short_term_debt": 37000000, "accounts_payable": 125800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 268900000, "long_term_debt": 1250000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1526300000, "total_liabilities": 1795200000, "total_debt": 1287000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 796100000, "total_equity": 673800000, "shares_outstanding": 40059000, "operating_cash_flow": 293300000, "stock_based_compensation": 12300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138600000, "dividends_paid": 4700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133100000, "free_cash_flow": 397100000, "net_change_in_cash": 19300000 }, "raw_data": { "income": { "ebit": "214500000", "ebitda": "324400000", "netIncome": "118100000", "grossProfit": "512800000", "depreciation": "None", "totalRevenue": "1391500000", "costOfRevenue": "878700000", "interestIncome": "4400000", "incomeBeforeTax": "162800000", "interestExpense": "51700000", "operatingIncome": "307200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "44700000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "205600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26300000", "otherNonOperatingIncome": "-75900000", "costofGoodsAndServicesSold": "878700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109900000", "sellingGeneralAndAdministrative": "179300000", "netIncomeFromContinuingOperations": "118100000" }, "balance": { "goodwill": "442000000", "inventory": "241200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2469000000", "longTermDebt": "1250000000", "shortTermDebt": "37000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "337600000", "reportedCurrency": "USD", "retainedEarnings": "796100000", "totalLiabilities": "1795200000", "otherCurrentAssets": "6500000", "totalCurrentAssets": "724900000", "currentLongTermDebt": "19600000", "longTermInvestments": "35300000", "shortTermInvestments": "None", "currentNetReceivables": "161700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1744100000", "currentAccountsPayable": "125800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "719700000", "shortLongTermDebtTotal": "1287000000", "totalShareholderEquity": "673800000", "capitalLeaseObligations": "53600000", "otherCurrentLiabilities": "91400000", "totalCurrentLiabilities": "268900000", "otherNonCurrentLiabilities": "161700000", "totalNonCurrentLiabilities": "1526300000", "cashAndShortTermInvestments": "275400000", "commonStockSharesOutstanding": "40059000", "intangibleAssetsExcludingGoodwill": "337600000", "cashAndCashEquivalentsAtCarryingValue": "275400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118100000", "profitLoss": "None", "dividendPayout": "4700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-55800000", "operatingCashflow": "293300000", "capitalExpenditures": "103800000", "changeInReceivables": "-13800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133100000", "cashflowFromInvestment": "-138600000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 1216100000, "cost_of_revenue": 750600000, "gross_profit": 465500000, "ebit": 282200000, "ebitda": 382400000, "pretax_income": 235100000, "tax_provision": 53700000, "net_income": 181400000, "net_income_to_common": 181400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257700000, "total_current_assets": 628700000, "total_assets": 2334500000, "short_term_debt": 42200000, "long_term_debt": 1267400000, "total_debt": 1309600000, "total_liabilities": 1687200000, "total_equity": 647300000, "shares_outstanding": 41547000, "goodwill_and_intangibles": 818600000 }, "cash_flow": { "operating_cash_flow": 352400000, "capital_expenditure": 105900000, "free_cash_flow": 458300000, "dividends_paid": 3600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302927, "ticker_id": 2843, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "282200000", "ebitda": "382400000", "netIncome": "181400000", "grossProfit": "465500000", "depreciation": "None", "totalRevenue": "1216100000", "costOfRevenue": "750600000", "interestIncome": "4900000", "incomeBeforeTax": "235100000", "interestExpense": "47100000", "operatingIncome": "297600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "53700000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "465500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22600000", "otherNonOperatingIncome": "9000000", "costofGoodsAndServicesSold": "750600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100200000", "sellingGeneralAndAdministrative": "149400000", "netIncomeFromContinuingOperations": "181400000" }, "balance": { "goodwill": "445300000", "inventory": "189000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2334500000", "longTermDebt": "1267400000", "shortTermDebt": "42200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "373300000", "reportedCurrency": "USD", "retainedEarnings": "678000000", "totalLiabilities": "1687200000", "otherCurrentAssets": "6100000", "totalCurrentAssets": "628700000", "currentLongTermDebt": "26000000", "longTermInvestments": "0", "shortTermInvestments": "200000", "currentNetReceivables": "148000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1705800000", "currentAccountsPayable": "104200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "703600000", "shortLongTermDebtTotal": "1309600000", "totalShareholderEquity": "647300000", "capitalLeaseObligations": "50900000", "otherCurrentLiabilities": "72600000", "totalCurrentLiabilities": "223400000", "otherNonCurrentLiabilities": "84600000", "totalNonCurrentLiabilities": "1463800000", "cashAndShortTermInvestments": "257700000", "commonStockSharesOutstanding": "41547000", "intangibleAssetsExcludingGoodwill": "373300000", "cashAndCashEquivalentsAtCarryingValue": "257700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181400000", "profitLoss": "None", "dividendPayout": "3600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "22300000", "operatingCashflow": "352400000", "capitalExpenditures": "105900000", "changeInReceivables": "2800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50200000", "cashflowFromInvestment": "-110600000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "191600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1216100000, "cost_of_revenue": 750600000, "gross_profit": 465500000, "research_and_development": 22600000, "selling_general_admin": 149400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 282200000, "depreciation_amortisation": 100200000, "ebitda": 382400000, "interest_expense": 47100000, "interest_income": null, "other_non_operating": null, "pretax_income": 235100000, "tax_provision": 53700000, "effective_tax_rate": null, "net_income": 181400000, "net_income_continuing_ops": 181400000, "net_income_to_common": 181400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257700000, "short_term_investments": 200000, "net_receivables": 148000000, "inventory": 189000000, "other_current_assets": null, "total_current_assets": 628700000, "net_ppe": null, "goodwill": 445300000, "intangible_assets": 373300000, "goodwill_and_intangibles": 818600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1705800000, "total_assets": 2334500000, "short_term_debt": 42200000, "accounts_payable": 104200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223400000, "long_term_debt": 1267400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1463800000, "total_liabilities": 1687200000, "total_debt": 1309600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 678000000, "total_equity": 647300000, "shares_outstanding": 41547000, "operating_cash_flow": 352400000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110600000, "dividends_paid": 3600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50200000, "free_cash_flow": 458300000, "net_change_in_cash": 191600000 }, "raw_data": { "income": { "ebit": "282200000", "ebitda": "382400000", "netIncome": "181400000", "grossProfit": "465500000", "depreciation": "None", "totalRevenue": "1216100000", "costOfRevenue": "750600000", "interestIncome": "4900000", "incomeBeforeTax": "235100000", "interestExpense": "47100000", "operatingIncome": "297600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "53700000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "465500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22600000", "otherNonOperatingIncome": "9000000", "costofGoodsAndServicesSold": "750600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100200000", "sellingGeneralAndAdministrative": "149400000", "netIncomeFromContinuingOperations": "181400000" }, "balance": { "goodwill": "445300000", "inventory": "189000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2334500000", "longTermDebt": "1267400000", "shortTermDebt": "42200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "373300000", "reportedCurrency": "USD", "retainedEarnings": "678000000", "totalLiabilities": "1687200000", "otherCurrentAssets": "6100000", "totalCurrentAssets": "628700000", "currentLongTermDebt": "26000000", "longTermInvestments": "0", "shortTermInvestments": "200000", "currentNetReceivables": "148000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1705800000", "currentAccountsPayable": "104200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "703600000", "shortLongTermDebtTotal": "1309600000", "totalShareholderEquity": "647300000", "capitalLeaseObligations": "50900000", "otherCurrentLiabilities": "72600000", "totalCurrentLiabilities": "223400000", "otherNonCurrentLiabilities": "84600000", "totalNonCurrentLiabilities": "1463800000", "cashAndShortTermInvestments": "257700000", "commonStockSharesOutstanding": "41547000", "intangibleAssetsExcludingGoodwill": "373300000", "cashAndCashEquivalentsAtCarryingValue": "257700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181400000", "profitLoss": "None", "dividendPayout": "3600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "22300000", "operatingCashflow": "352400000", "capitalExpenditures": "105900000", "changeInReceivables": "2800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50200000", "cashflowFromInvestment": "-110600000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "191600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 1292900000, "cost_of_revenue": 810900000, "gross_profit": 482000000, "ebit": 327900000, "ebitda": 412900000, "pretax_income": 227900000, "tax_provision": 44200000, "net_income": 183700000, "net_income_to_common": 183700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56500000, "total_current_assets": 463200000, "total_assets": 2144400000, "short_term_debt": 39600000, "long_term_debt": 1228400000, "total_debt": 1268000000, "total_liabilities": 1613600000, "total_equity": 530800000, "shares_outstanding": 42200000, "goodwill_and_intangibles": 835200000 }, "cash_flow": { "operating_cash_flow": 275700000, "capital_expenditure": 114800000, "free_cash_flow": 390500000, "dividends_paid": 4099999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302932, "ticker_id": 2843, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "327900000", "ebitda": "412900000", "netIncome": "183700000", "grossProfit": "482000000", "depreciation": "None", "totalRevenue": "1292900000", "costOfRevenue": "810900000", "interestIncome": "7700000", "incomeBeforeTax": "227900000", "interestExpense": "55800000", "operatingIncome": "327900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "44200000", "reportedCurrency": "USD", "netInterestIncome": "-46900000", "nonInterestIncome": "None", "operatingExpenses": "182800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19700000", "otherNonOperatingIncome": "12000000", "costofGoodsAndServicesSold": "810900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "163100000", "netIncomeFromContinuingOperations": "183700000" }, "balance": { "goodwill": "439000000", "inventory": "212500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2144400000", "longTermDebt": "1228400000", "shortTermDebt": "39600000", "treasuryStock": "-74600000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "396200000", "reportedCurrency": "USD", "retainedEarnings": "497200000", "totalLiabilities": "1613600000", "otherCurrentAssets": "6500000", "totalCurrentAssets": "463200000", "currentLongTermDebt": "22500000", "longTermInvestments": "72600000", "shortTermInvestments": "400000", "currentNetReceivables": "150000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1681200000", "currentAccountsPayable": "99100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "719300000", "shortLongTermDebtTotal": "1268000000", "totalShareholderEquity": "530800000", "capitalLeaseObligations": "53800000", "otherCurrentLiabilities": "83100000", "totalCurrentLiabilities": "215500000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "1398100000", "cashAndShortTermInvestments": "56500000", "commonStockSharesOutstanding": "42200000", "intangibleAssetsExcludingGoodwill": "396200000", "cashAndCashEquivalentsAtCarryingValue": "56500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183700000", "profitLoss": "None", "dividendPayout": "4099999", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "275700000", "capitalExpenditures": "114800000", "changeInReceivables": "-15300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "369200000", "cashflowFromInvestment": "-658300000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4099999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1292900000, "cost_of_revenue": 810900000, "gross_profit": 482000000, "research_and_development": 19700000, "selling_general_admin": 163100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 327900000, "depreciation_amortisation": 85000000, "ebitda": 412900000, "interest_expense": 55800000, "interest_income": null, "other_non_operating": null, "pretax_income": 227900000, "tax_provision": 44200000, "effective_tax_rate": null, "net_income": 183700000, "net_income_continuing_ops": 183700000, "net_income_to_common": 183700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56500000, "short_term_investments": 400000, "net_receivables": 150000000, "inventory": 212500000, "other_current_assets": null, "total_current_assets": 463200000, "net_ppe": null, "goodwill": 439000000, "intangible_assets": 396200000, "goodwill_and_intangibles": 835200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1681200000, "total_assets": 2144400000, "short_term_debt": 39600000, "accounts_payable": 99100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 215500000, "long_term_debt": 1228400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1398100000, "total_liabilities": 1613600000, "total_debt": 1268000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 497200000, "total_equity": 530800000, "shares_outstanding": 42200000, "operating_cash_flow": 275700000, "stock_based_compensation": 12300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -658300000, "dividends_paid": 4099999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 369200000, "free_cash_flow": 390500000, "net_change_in_cash": -13400000 }, "raw_data": { "income": { "ebit": "327900000", "ebitda": "412900000", "netIncome": "183700000", "grossProfit": "482000000", "depreciation": "None", "totalRevenue": "1292900000", "costOfRevenue": "810900000", "interestIncome": "7700000", "incomeBeforeTax": "227900000", "interestExpense": "55800000", "operatingIncome": "327900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "44200000", "reportedCurrency": "USD", "netInterestIncome": "-46900000", "nonInterestIncome": "None", "operatingExpenses": "182800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19700000", "otherNonOperatingIncome": "12000000", "costofGoodsAndServicesSold": "810900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "163100000", "netIncomeFromContinuingOperations": "183700000" }, "balance": { "goodwill": "439000000", "inventory": "212500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2144400000", "longTermDebt": "1228400000", "shortTermDebt": "39600000", "treasuryStock": "-74600000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "396200000", "reportedCurrency": "USD", "retainedEarnings": "497200000", "totalLiabilities": "1613600000", "otherCurrentAssets": "6500000", "totalCurrentAssets": "463200000", "currentLongTermDebt": "22500000", "longTermInvestments": "72600000", "shortTermInvestments": "400000", "currentNetReceivables": "150000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1681200000", "currentAccountsPayable": "99100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "719300000", "shortLongTermDebtTotal": "1268000000", "totalShareholderEquity": "530800000", "capitalLeaseObligations": "53800000", "otherCurrentLiabilities": "83100000", "totalCurrentLiabilities": "215500000", "otherNonCurrentLiabilities": "3600000", "totalNonCurrentLiabilities": "1398100000", "cashAndShortTermInvestments": "56500000", "commonStockSharesOutstanding": "42200000", "intangibleAssetsExcludingGoodwill": "396200000", "cashAndCashEquivalentsAtCarryingValue": "56500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183700000", "profitLoss": "None", "dividendPayout": "4099999", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "275700000", "capitalExpenditures": "114800000", "changeInReceivables": "-15300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "369200000", "cashflowFromInvestment": "-658300000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4099999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 1133600000, "cost_of_revenue": 716800000, "gross_profit": 416800000, "ebit": 262800000, "ebitda": 319800000, "pretax_income": 221800000, "tax_provision": 40000000, "net_income": 169100000, "net_income_to_common": 169100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77500000, "total_current_assets": 422700000, "total_assets": 1315200000, "short_term_debt": 11200000, "long_term_debt": 741200000, "total_debt": 752400000, "total_liabilities": 975600000, "total_equity": 339600000, "shares_outstanding": 42600000, "goodwill_and_intangibles": 256300000 }, "cash_flow": { "operating_cash_flow": 252000000, "capital_expenditure": 93900000, "free_cash_flow": 345900000, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302937, "ticker_id": 2843, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262800000", "ebitda": "319800000", "netIncome": "169100000", "grossProfit": "416800000", "depreciation": "None", "totalRevenue": "1133600000", "costOfRevenue": "716800000", "interestIncome": "3400000", "incomeBeforeTax": "221800000", "interestExpense": "33200000", "operatingIncome": "262900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-29800000", "nonInterestIncome": "None", "operatingExpenses": "153900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21500000", "otherNonOperatingIncome": "2400000", "costofGoodsAndServicesSold": "716800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "132400000", "netIncomeFromContinuingOperations": "181800000" }, "balance": { "goodwill": "130700000", "inventory": "191400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1315200000", "longTermDebt": "741200000", "shortTermDebt": "11200000", "treasuryStock": "-55800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "125600000", "reportedCurrency": "USD", "retainedEarnings": "313500000", "totalLiabilities": "975600000", "otherCurrentAssets": "34900000", "totalCurrentAssets": "422700000", "currentLongTermDebt": "11200000", "longTermInvestments": "71200000", "shortTermInvestments": "700000", "currentNetReceivables": "118900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892500000", "currentAccountsPayable": "92900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "523800000", "shortLongTermDebtTotal": "752400000", "totalShareholderEquity": "339600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53700000", "totalCurrentLiabilities": "183300000", "otherNonCurrentLiabilities": "2700000", "totalNonCurrentLiabilities": "792300000", "cashAndShortTermInvestments": "77500000", "commonStockSharesOutstanding": "42600000", "intangibleAssetsExcludingGoodwill": "125600000", "cashAndCashEquivalentsAtCarryingValue": "77500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181800000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "252000000", "capitalExpenditures": "93900000", "changeInReceivables": "-3000000", "changeInExchangeRate": "-1400000", "cashflowFromFinancing": "153700000", "cashflowFromInvestment": "-414400000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1133600000, "cost_of_revenue": 716800000, "gross_profit": 416800000, "research_and_development": 21500000, "selling_general_admin": 132400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262800000, "depreciation_amortisation": 57000000, "ebitda": 319800000, "interest_expense": 33200000, "interest_income": null, "other_non_operating": null, "pretax_income": 221800000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 169100000, "net_income_continuing_ops": 181800000, "net_income_to_common": 169100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77500000, "short_term_investments": 700000, "net_receivables": 118900000, "inventory": 191400000, "other_current_assets": null, "total_current_assets": 422700000, "net_ppe": null, "goodwill": 130700000, "intangible_assets": 125600000, "goodwill_and_intangibles": 256300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 892500000, "total_assets": 1315200000, "short_term_debt": 11200000, "accounts_payable": 92900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183300000, "long_term_debt": 741200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 792300000, "total_liabilities": 975600000, "total_debt": 752400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 313500000, "total_equity": 339600000, "shares_outstanding": 42600000, "operating_cash_flow": 252000000, "stock_based_compensation": 12500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -414400000, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 153700000, "free_cash_flow": 345900000, "net_change_in_cash": -10100000 }, "raw_data": { "income": { "ebit": "262800000", "ebitda": "319800000", "netIncome": "169100000", "grossProfit": "416800000", "depreciation": "None", "totalRevenue": "1133600000", "costOfRevenue": "716800000", "interestIncome": "3400000", "incomeBeforeTax": "221800000", "interestExpense": "33200000", "operatingIncome": "262900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-29800000", "nonInterestIncome": "None", "operatingExpenses": "153900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21500000", "otherNonOperatingIncome": "2400000", "costofGoodsAndServicesSold": "716800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "132400000", "netIncomeFromContinuingOperations": "181800000" }, "balance": { "goodwill": "130700000", "inventory": "191400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1315200000", "longTermDebt": "741200000", "shortTermDebt": "11200000", "treasuryStock": "-55800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "125600000", "reportedCurrency": "USD", "retainedEarnings": "313500000", "totalLiabilities": "975600000", "otherCurrentAssets": "34900000", "totalCurrentAssets": "422700000", "currentLongTermDebt": "11200000", "longTermInvestments": "71200000", "shortTermInvestments": "700000", "currentNetReceivables": "118900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892500000", "currentAccountsPayable": "92900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "523800000", "shortLongTermDebtTotal": "752400000", "totalShareholderEquity": "339600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53700000", "totalCurrentLiabilities": "183300000", "otherNonCurrentLiabilities": "2700000", "totalNonCurrentLiabilities": "792300000", "cashAndShortTermInvestments": "77500000", "commonStockSharesOutstanding": "42600000", "intangibleAssetsExcludingGoodwill": "125600000", "cashAndCashEquivalentsAtCarryingValue": "77500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181800000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "252000000", "capitalExpenditures": "93900000", "changeInReceivables": "-3000000", "changeInExchangeRate": "-1400000", "cashflowFromFinancing": "153700000", "cashflowFromInvestment": "-414400000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 258000000, "cost_of_revenue": 141600000, "gross_profit": 116400000, "ebit": 69000000, "ebitda": 91700000, "pretax_income": 30200000, "tax_provision": 6800000, "net_income": 59800000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_assets": 1650200000, "short_term_debt": 135200000, "long_term_debt": 1082400000, "total_debt": 1217600000, "total_liabilities": 1611300000, "total_equity": 38900000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 172300000 }, "cash_flow": { "operating_cash_flow": -2000000, "capital_expenditure": 10300000, "free_cash_flow": 8300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302900, "ticker_id": 2843, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69000000", "ebitda": "91700000", "netIncome": "59800000", "grossProfit": "116400000", "depreciation": "None", "totalRevenue": "258000000", "costOfRevenue": "141600000", "interestIncome": "1200000", "incomeBeforeTax": "30200000", "interestExpense": "15900000", "operatingIncome": "69000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6800000", "reportedCurrency": "USD", "netInterestIncome": "-15800000", "nonInterestIncome": "None", "operatingExpenses": "47400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "40700000", "netIncomeFromContinuingOperations": "23400000" }, "balance": { "goodwill": "4300000", "inventory": "203600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1650200000", "longTermDebt": "1082400000", "shortTermDebt": "135200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "168000000", "reportedCurrency": "USD", "retainedEarnings": "464700000", "totalLiabilities": "1611300000", "otherCurrentAssets": "131600000", "totalCurrentAssets": "581800000", "currentLongTermDebt": "121900000", "longTermInvestments": "82900000", "shortTermInvestments": "85100000", "currentNetReceivables": "151200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068400000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1244700000", "totalShareholderEquity": "38900000", "capitalLeaseObligations": "40400000", "otherCurrentLiabilities": "189200000", "totalCurrentLiabilities": "409400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "1201900000", "cashAndShortTermInvestments": "95400000", "commonStockSharesOutstanding": "36000000", "intangibleAssetsExcludingGoodwill": "168000000", "cashAndCashEquivalentsAtCarryingValue": "95400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-24500000", "operatingCashflow": "-2000000", "capitalExpenditures": "10300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61800000", "cashflowFromInvestment": "106300000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 258000000, "cost_of_revenue": 141600000, "gross_profit": 116400000, "research_and_development": 6700000, "selling_general_admin": 40700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69000000, "depreciation_amortisation": 22700000, "ebitda": 91700000, "interest_expense": 15900000, "interest_income": null, "other_non_operating": null, "pretax_income": 30200000, "tax_provision": 6800000, "effective_tax_rate": null, "net_income": 59800000, "net_income_continuing_ops": 23400000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95400000, "short_term_investments": 85100000, "net_receivables": 151200000, "inventory": 203600000, "other_current_assets": null, "total_current_assets": 581800000, "net_ppe": null, "goodwill": 4300000, "intangible_assets": 168000000, "goodwill_and_intangibles": 172300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1068400000, "total_assets": 1650200000, "short_term_debt": 135200000, "accounts_payable": 85000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409400000, "long_term_debt": 1082400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1201900000, "total_liabilities": 1611300000, "total_debt": 1217600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464700000, "total_equity": 38900000, "shares_outstanding": 36000000, "operating_cash_flow": -2000000, "stock_based_compensation": 4800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 106300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61800000, "free_cash_flow": 8300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69000000", "ebitda": "91700000", "netIncome": "59800000", "grossProfit": "116400000", "depreciation": "None", "totalRevenue": "258000000", "costOfRevenue": "141600000", "interestIncome": "1200000", "incomeBeforeTax": "30200000", "interestExpense": "15900000", "operatingIncome": "69000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6800000", "reportedCurrency": "USD", "netInterestIncome": "-15800000", "nonInterestIncome": "None", "operatingExpenses": "47400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "40700000", "netIncomeFromContinuingOperations": "23400000" }, "balance": { "goodwill": "4300000", "inventory": "203600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1650200000", "longTermDebt": "1082400000", "shortTermDebt": "135200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "168000000", "reportedCurrency": "USD", "retainedEarnings": "464700000", "totalLiabilities": "1611300000", "otherCurrentAssets": "131600000", "totalCurrentAssets": "581800000", "currentLongTermDebt": "121900000", "longTermInvestments": "82900000", "shortTermInvestments": "85100000", "currentNetReceivables": "151200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068400000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1244700000", "totalShareholderEquity": "38900000", "capitalLeaseObligations": "40400000", "otherCurrentLiabilities": "189200000", "totalCurrentLiabilities": "409400000", "otherNonCurrentLiabilities": "39100000", "totalNonCurrentLiabilities": "1201900000", "cashAndShortTermInvestments": "95400000", "commonStockSharesOutstanding": "36000000", "intangibleAssetsExcludingGoodwill": "168000000", "cashAndCashEquivalentsAtCarryingValue": "95400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-24500000", "operatingCashflow": "-2000000", "capitalExpenditures": "10300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61800000", "cashflowFromInvestment": "106300000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22700000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 255100000, "cost_of_revenue": 167300000, "gross_profit": 87800000, "ebit": -88600000, "ebitda": -60800000, "pretax_income": -105300000, "tax_provision": -26500000, "net_income": -84600000, "net_income_to_common": -84600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1220300000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 97100000, "capital_expenditure": 23600000, "free_cash_flow": 120700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302901, "ticker_id": 2843, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-88600000", "ebitda": "-60800000", "netIncome": "-84600000", "grossProfit": "87800000", "depreciation": "None", "totalRevenue": "255100000", "costOfRevenue": "167300000", "interestIncome": "1100000", "incomeBeforeTax": "-105300000", "interestExpense": "16700000", "operatingIncome": "38800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26500000", "reportedCurrency": "USD", "netInterestIncome": "-16800000", "nonInterestIncome": "None", "operatingExpenses": "49000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "41600000", "netIncomeFromContinuingOperations": "-78800000" }, "balance": { "goodwill": "4300000", "inventory": "186000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1651100000", "longTermDebt": "1161400000", "shortTermDebt": "58900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "176100000", "reportedCurrency": "USD", "retainedEarnings": "404900000", "totalLiabilities": "1621400000", "otherCurrentAssets": "6700000", "totalCurrentAssets": "391300000", "currentLongTermDebt": "47100000", "longTermInvestments": "83100000", "shortTermInvestments": "None", "currentNetReceivables": "127200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "871600000", "currentAccountsPayable": "92000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1242700000", "totalShareholderEquity": "29700000", "capitalLeaseObligations": "34200000", "otherCurrentLiabilities": "190400000", "totalCurrentLiabilities": "341300000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "1280100000", "cashAndShortTermInvestments": "78100000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "176100000", "cashAndCashEquivalentsAtCarryingValue": "78100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "97100000", "capitalExpenditures": "23600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83400000", "cashflowFromInvestment": "-15100000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255100000, "cost_of_revenue": 167300000, "gross_profit": 87800000, "research_and_development": 7400000, "selling_general_admin": 41600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -88600000, "depreciation_amortisation": 27800000, "ebitda": -60800000, "interest_expense": 16700000, "interest_income": null, "other_non_operating": null, "pretax_income": -105300000, "tax_provision": -26500000, "effective_tax_rate": null, "net_income": -84600000, "net_income_continuing_ops": -78800000, "net_income_to_common": -84600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78100000, "short_term_investments": null, "net_receivables": 127200000, "inventory": 186000000, "other_current_assets": null, "total_current_assets": 391300000, "net_ppe": null, "goodwill": 4300000, "intangible_assets": 176100000, "goodwill_and_intangibles": 180400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 871600000, "total_assets": 1651100000, "short_term_debt": 58900000, "accounts_payable": 92000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341300000, "long_term_debt": 1161400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1280100000, "total_liabilities": 1621400000, "total_debt": 1220300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 404900000, "total_equity": 29700000, "shares_outstanding": 35700000, "operating_cash_flow": 97100000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83400000, "free_cash_flow": 120700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-88600000", "ebitda": "-60800000", "netIncome": "-84600000", "grossProfit": "87800000", "depreciation": "None", "totalRevenue": "255100000", "costOfRevenue": "167300000", "interestIncome": "1100000", "incomeBeforeTax": "-105300000", "interestExpense": "16700000", "operatingIncome": "38800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26500000", "reportedCurrency": "USD", "netInterestIncome": "-16800000", "nonInterestIncome": "None", "operatingExpenses": "49000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "41600000", "netIncomeFromContinuingOperations": "-78800000" }, "balance": { "goodwill": "4300000", "inventory": "186000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1651100000", "longTermDebt": "1161400000", "shortTermDebt": "58900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "176100000", "reportedCurrency": "USD", "retainedEarnings": "404900000", "totalLiabilities": "1621400000", "otherCurrentAssets": "6700000", "totalCurrentAssets": "391300000", "currentLongTermDebt": "47100000", "longTermInvestments": "83100000", "shortTermInvestments": "None", "currentNetReceivables": "127200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "871600000", "currentAccountsPayable": "92000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1242700000", "totalShareholderEquity": "29700000", "capitalLeaseObligations": "34200000", "otherCurrentLiabilities": "190400000", "totalCurrentLiabilities": "341300000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "1280100000", "cashAndShortTermInvestments": "78100000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "176100000", "cashAndCashEquivalentsAtCarryingValue": "78100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "97100000", "capitalExpenditures": "23600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83400000", "cashflowFromInvestment": "-15100000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 333100000, "cost_of_revenue": 199200000, "gross_profit": 133900000, "ebit": 80600000, "ebitda": 106200000, "pretax_income": 62200000, "tax_provision": 21400000, "net_income": 43500000, "net_income_to_common": 43500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83400000, "total_current_assets": 522200000, "total_assets": 1833800000, "short_term_debt": 112100000, "long_term_debt": 1158500000, "total_debt": 1270600000, "total_liabilities": 1695700000, "total_equity": 138100000, "shares_outstanding": 37000000, "goodwill_and_intangibles": 271900000 }, "cash_flow": { "operating_cash_flow": 129699999, "capital_expenditure": 11899999, "free_cash_flow": 141599998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302903, "ticker_id": 2843, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80600000", "ebitda": "106200000", "netIncome": "43500000", "grossProfit": "133900000", "depreciation": "None", "totalRevenue": "333100000", "costOfRevenue": "199200000", "interestIncome": "1000000", "incomeBeforeTax": "62200000", "interestExpense": "19400000", "operatingIncome": "82800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-18600000", "nonInterestIncome": "None", "operatingExpenses": "51100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "44100000", "netIncomeFromContinuingOperations": "40800000" }, "balance": { "goodwill": "4300000", "inventory": "193700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1833800000", "longTermDebt": "1158500000", "shortTermDebt": "112100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "267600000", "reportedCurrency": "USD", "retainedEarnings": "489500000", "totalLiabilities": "1695700000", "otherCurrentAssets": "69600000", "totalCurrentAssets": "522200000", "currentLongTermDebt": "102000000", "longTermInvestments": "105200000", "shortTermInvestments": "None", "currentNetReceivables": "175500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1311600000", "currentAccountsPayable": "100900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1291799999", "totalShareholderEquity": "138100000", "capitalLeaseObligations": "31000000", "otherCurrentLiabilities": "198600000", "totalCurrentLiabilities": "411600000", "otherNonCurrentLiabilities": "41700000", "totalNonCurrentLiabilities": "1284100000", "cashAndShortTermInvestments": "83400000", "commonStockSharesOutstanding": "37000000", "intangibleAssetsExcludingGoodwill": "267600000", "cashAndCashEquivalentsAtCarryingValue": "83400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "129699999", "capitalExpenditures": "11899999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94800000", "cashflowFromInvestment": "-28100000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 333100000, "cost_of_revenue": 199200000, "gross_profit": 133900000, "research_and_development": 7000000, "selling_general_admin": 44100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80600000, "depreciation_amortisation": 25600000, "ebitda": 106200000, "interest_expense": 19400000, "interest_income": null, "other_non_operating": null, "pretax_income": 62200000, "tax_provision": 21400000, "effective_tax_rate": null, "net_income": 43500000, "net_income_continuing_ops": 40800000, "net_income_to_common": 43500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83400000, "short_term_investments": null, "net_receivables": 175500000, "inventory": 193700000, "other_current_assets": null, "total_current_assets": 522200000, "net_ppe": null, "goodwill": 4300000, "intangible_assets": 267600000, "goodwill_and_intangibles": 271900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1311600000, "total_assets": 1833800000, "short_term_debt": 112100000, "accounts_payable": 100900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411600000, "long_term_debt": 1158500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1284100000, "total_liabilities": 1695700000, "total_debt": 1270600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 489500000, "total_equity": 138100000, "shares_outstanding": 37000000, "operating_cash_flow": 129699999, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11899999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94800000, "free_cash_flow": 141599998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80600000", "ebitda": "106200000", "netIncome": "43500000", "grossProfit": "133900000", "depreciation": "None", "totalRevenue": "333100000", "costOfRevenue": "199200000", "interestIncome": "1000000", "incomeBeforeTax": "62200000", "interestExpense": "19400000", "operatingIncome": "82800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-18600000", "nonInterestIncome": "None", "operatingExpenses": "51100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "44100000", "netIncomeFromContinuingOperations": "40800000" }, "balance": { "goodwill": "4300000", "inventory": "193700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1833800000", "longTermDebt": "1158500000", "shortTermDebt": "112100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "267600000", "reportedCurrency": "USD", "retainedEarnings": "489500000", "totalLiabilities": "1695700000", "otherCurrentAssets": "69600000", "totalCurrentAssets": "522200000", "currentLongTermDebt": "102000000", "longTermInvestments": "105200000", "shortTermInvestments": "None", "currentNetReceivables": "175500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1311600000", "currentAccountsPayable": "100900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1291799999", "totalShareholderEquity": "138100000", "capitalLeaseObligations": "31000000", "otherCurrentLiabilities": "198600000", "totalCurrentLiabilities": "411600000", "otherNonCurrentLiabilities": "41700000", "totalNonCurrentLiabilities": "1284100000", "cashAndShortTermInvestments": "83400000", "commonStockSharesOutstanding": "37000000", "intangibleAssetsExcludingGoodwill": "267600000", "cashAndCashEquivalentsAtCarryingValue": "83400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "129699999", "capitalExpenditures": "11899999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94800000", "cashflowFromInvestment": "-28100000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 365100000, "cost_of_revenue": 227200000, "gross_profit": 137900000, "ebit": -122700000, "ebitda": -97100000, "pretax_income": -142700000, "tax_provision": 3800000, "net_income": -146500000, "net_income_to_common": -146500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76900000, "total_current_assets": 536000000, "total_assets": 1877700000, "short_term_debt": 109500000, "long_term_debt": 1235600000, "total_debt": 1345100000, "total_liabilities": 1757000000, "total_equity": 120700000, "shares_outstanding": 36400000, "goodwill_and_intangibles": 283400000 }, "cash_flow": { "operating_cash_flow": 79000000, "capital_expenditure": 12200000, "free_cash_flow": 91200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302904, "ticker_id": 2843, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-122700000", "ebitda": "-97100000", "netIncome": "-146500000", "grossProfit": "137900000", "depreciation": "None", "totalRevenue": "365100000", "costOfRevenue": "227200000", "interestIncome": "1100000", "incomeBeforeTax": "-142700000", "interestExpense": "19700000", "operatingIncome": "85900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "52000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "44200000", "netIncomeFromContinuingOperations": "-146500000" }, "balance": { "goodwill": "4300000", "inventory": "220300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1877700000", "longTermDebt": "1235600000", "shortTermDebt": "109500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "279100000", "reportedCurrency": "USD", "retainedEarnings": "446000000", "totalLiabilities": "1757000000", "otherCurrentAssets": "45400000", "totalCurrentAssets": "536000000", "currentLongTermDebt": "94700000", "longTermInvestments": "85300000", "shortTermInvestments": "None", "currentNetReceivables": "193400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1341700000", "currentAccountsPayable": "101500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1375500000", "totalShareholderEquity": "120700000", "capitalLeaseObligations": "45200000", "otherCurrentLiabilities": "176300000", "totalCurrentLiabilities": "393100000", "otherNonCurrentLiabilities": "40800000", "totalNonCurrentLiabilities": "1363900000", "cashAndShortTermInvestments": "76900000", "commonStockSharesOutstanding": "36400000", "intangibleAssetsExcludingGoodwill": "279100000", "cashAndCashEquivalentsAtCarryingValue": "76900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "31000000", "operatingCashflow": "79000000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365100000, "cost_of_revenue": 227200000, "gross_profit": 137900000, "research_and_development": 7800000, "selling_general_admin": 44200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -122700000, "depreciation_amortisation": 25600000, "ebitda": -97100000, "interest_expense": 19700000, "interest_income": null, "other_non_operating": null, "pretax_income": -142700000, "tax_provision": 3800000, "effective_tax_rate": null, "net_income": -146500000, "net_income_continuing_ops": -146500000, "net_income_to_common": -146500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76900000, "short_term_investments": null, "net_receivables": 193400000, "inventory": 220300000, "other_current_assets": null, "total_current_assets": 536000000, "net_ppe": null, "goodwill": 4300000, "intangible_assets": 279100000, "goodwill_and_intangibles": 283400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1341700000, "total_assets": 1877700000, "short_term_debt": 109500000, "accounts_payable": 101500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393100000, "long_term_debt": 1235600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1363900000, "total_liabilities": 1757000000, "total_debt": 1345100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 446000000, "total_equity": 120700000, "shares_outstanding": 36400000, "operating_cash_flow": 79000000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63000000, "free_cash_flow": 91200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-122700000", "ebitda": "-97100000", "netIncome": "-146500000", "grossProfit": "137900000", "depreciation": "None", "totalRevenue": "365100000", "costOfRevenue": "227200000", "interestIncome": "1100000", "incomeBeforeTax": "-142700000", "interestExpense": "19700000", "operatingIncome": "85900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "52000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "44200000", "netIncomeFromContinuingOperations": "-146500000" }, "balance": { "goodwill": "4300000", "inventory": "220300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1877700000", "longTermDebt": "1235600000", "shortTermDebt": "109500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "279100000", "reportedCurrency": "USD", "retainedEarnings": "446000000", "totalLiabilities": "1757000000", "otherCurrentAssets": "45400000", "totalCurrentAssets": "536000000", "currentLongTermDebt": "94700000", "longTermInvestments": "85300000", "shortTermInvestments": "None", "currentNetReceivables": "193400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1341700000", "currentAccountsPayable": "101500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1375500000", "totalShareholderEquity": "120700000", "capitalLeaseObligations": "45200000", "otherCurrentLiabilities": "176300000", "totalCurrentLiabilities": "393100000", "otherNonCurrentLiabilities": "40800000", "totalNonCurrentLiabilities": "1363900000", "cashAndShortTermInvestments": "76900000", "commonStockSharesOutstanding": "36400000", "intangibleAssetsExcludingGoodwill": "279100000", "cashAndCashEquivalentsAtCarryingValue": "76900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "31000000", "operatingCashflow": "79000000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 284000000, "cost_of_revenue": 170600000, "gross_profit": 113400000, "ebit": 47600000, "ebitda": 72500000, "pretax_income": 26800000, "tax_provision": 6300000, "net_income": 20500000, "net_income_to_common": 20500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71500000, "total_current_assets": 530000000, "total_assets": 2056100000, "short_term_debt": 76200000, "long_term_debt": 1332600000, "total_debt": 1408800000, "total_liabilities": 1821500000, "total_equity": 234600000, "shares_outstanding": 36663000, "goodwill_and_intangibles": 457500000 }, "cash_flow": { "operating_cash_flow": 25400000, "capital_expenditure": 10000000, "free_cash_flow": 35400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302905, "ticker_id": 2843, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47600000", "ebitda": "72500000", "netIncome": "20500000", "grossProfit": "113400000", "depreciation": "None", "totalRevenue": "284000000", "costOfRevenue": "170600000", "interestIncome": "1200000", "incomeBeforeTax": "26800000", "interestExpense": "20800000", "operatingIncome": "62600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6300000", "reportedCurrency": "USD", "netInterestIncome": "-19600000", "nonInterestIncome": "None", "operatingExpenses": "50800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24900000", "sellingGeneralAndAdministrative": "43100000", "netIncomeFromContinuingOperations": "20500000" }, "balance": { "goodwill": "180700000", "inventory": "245400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2056100000", "longTermDebt": "1332600000", "shortTermDebt": "76200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "276800000", "reportedCurrency": "USD", "retainedEarnings": "592500000", "totalLiabilities": "1821500000", "otherCurrentAssets": "49400000", "totalCurrentAssets": "530000000", "currentLongTermDebt": "60400000", "longTermInvestments": "87200000", "shortTermInvestments": "None", "currentNetReceivables": "163700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526100000", "currentAccountsPayable": "108300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1442100000", "totalShareholderEquity": "234600000", "capitalLeaseObligations": "49100000", "otherCurrentLiabilities": "75900000", "totalCurrentLiabilities": "264600000", "otherNonCurrentLiabilities": "132000000", "totalNonCurrentLiabilities": "1556900000", "cashAndShortTermInvestments": "71500000", "commonStockSharesOutstanding": "36663000", "intangibleAssetsExcludingGoodwill": "276800000", "cashAndCashEquivalentsAtCarryingValue": "71500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13200000", "operatingCashflow": "25400000", "capitalExpenditures": "10000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-11500000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 284000000, "cost_of_revenue": 170600000, "gross_profit": 113400000, "research_and_development": 7700000, "selling_general_admin": 43100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47600000, "depreciation_amortisation": 24900000, "ebitda": 72500000, "interest_expense": 20800000, "interest_income": null, "other_non_operating": null, "pretax_income": 26800000, "tax_provision": 6300000, "effective_tax_rate": null, "net_income": 20500000, "net_income_continuing_ops": 20500000, "net_income_to_common": 20500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71500000, "short_term_investments": null, "net_receivables": 163700000, "inventory": 245400000, "other_current_assets": null, "total_current_assets": 530000000, "net_ppe": null, "goodwill": 180700000, "intangible_assets": 276800000, "goodwill_and_intangibles": 457500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1526100000, "total_assets": 2056100000, "short_term_debt": 76200000, "accounts_payable": 108300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 264600000, "long_term_debt": 1332600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1556900000, "total_liabilities": 1821500000, "total_debt": 1408800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 592500000, "total_equity": 234600000, "shares_outstanding": 36663000, "operating_cash_flow": 25400000, "stock_based_compensation": 4100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11000000, "free_cash_flow": 35400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47600000", "ebitda": "72500000", "netIncome": "20500000", "grossProfit": "113400000", "depreciation": "None", "totalRevenue": "284000000", "costOfRevenue": "170600000", "interestIncome": "1200000", "incomeBeforeTax": "26800000", "interestExpense": "20800000", "operatingIncome": "62600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6300000", "reportedCurrency": "USD", "netInterestIncome": "-19600000", "nonInterestIncome": "None", "operatingExpenses": "50800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24900000", "sellingGeneralAndAdministrative": "43100000", "netIncomeFromContinuingOperations": "20500000" }, "balance": { "goodwill": "180700000", "inventory": "245400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2056100000", "longTermDebt": "1332600000", "shortTermDebt": "76200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "276800000", "reportedCurrency": "USD", "retainedEarnings": "592500000", "totalLiabilities": "1821500000", "otherCurrentAssets": "49400000", "totalCurrentAssets": "530000000", "currentLongTermDebt": "60400000", "longTermInvestments": "87200000", "shortTermInvestments": "None", "currentNetReceivables": "163700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526100000", "currentAccountsPayable": "108300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1442100000", "totalShareholderEquity": "234600000", "capitalLeaseObligations": "49100000", "otherCurrentLiabilities": "75900000", "totalCurrentLiabilities": "264600000", "otherNonCurrentLiabilities": "132000000", "totalNonCurrentLiabilities": "1556900000", "cashAndShortTermInvestments": "71500000", "commonStockSharesOutstanding": "36663000", "intangibleAssetsExcludingGoodwill": "276800000", "cashAndCashEquivalentsAtCarryingValue": "71500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13200000", "operatingCashflow": "25400000", "capitalExpenditures": "10000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-11500000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24900000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 298800000, "cost_of_revenue": 196900000, "gross_profit": 101900000, "ebit": 34300000, "ebitda": 59500000, "pretax_income": 8800000, "tax_provision": -7800000, "net_income": 16600000, "net_income_to_common": 16600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68000000, "total_current_assets": 493200000, "total_assets": 2022600000, "short_term_debt": 78200000, "long_term_debt": 1339700000, "total_debt": 1417900000, "total_liabilities": 1827400000, "total_equity": 195200000, "shares_outstanding": 36600000, "goodwill_and_intangibles": 499100000 }, "cash_flow": { "operating_cash_flow": 64500000, "capital_expenditure": 24900000, "free_cash_flow": 89400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302906, "ticker_id": 2843, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34300000", "ebitda": "59500000", "netIncome": "16600000", "grossProfit": "101900000", "depreciation": "None", "totalRevenue": "298800000", "costOfRevenue": "196900000", "interestIncome": "4300000", "incomeBeforeTax": "8800000", "interestExpense": "25500000", "operatingIncome": "55200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7800000", "reportedCurrency": "USD", "netInterestIncome": "-21200000", "nonInterestIncome": "None", "operatingExpenses": "46700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25200000", "sellingGeneralAndAdministrative": "39400000", "netIncomeFromContinuingOperations": "16600000" }, "balance": { "goodwill": "175200000", "inventory": "226800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2022600000", "longTermDebt": "1339700000", "shortTermDebt": "78200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323900000", "reportedCurrency": "USD", "retainedEarnings": "572000000", "totalLiabilities": "1827400000", "otherCurrentAssets": "26400000", "totalCurrentAssets": "493200000", "currentLongTermDebt": "61300000", "longTermInvestments": "87300000", "shortTermInvestments": "None", "currentNetReceivables": "172000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528800000", "currentAccountsPayable": "94500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454700000", "totalShareholderEquity": "195200000", "capitalLeaseObligations": "53700000", "otherCurrentLiabilities": "80900000", "totalCurrentLiabilities": "264100000", "otherNonCurrentLiabilities": "7700000", "totalNonCurrentLiabilities": "1563300000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "36600000", "intangibleAssetsExcludingGoodwill": "323900000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "28400000", "operatingCashflow": "64500000", "capitalExpenditures": "24900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97600000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298800000, "cost_of_revenue": 196900000, "gross_profit": 101900000, "research_and_development": 7300000, "selling_general_admin": 39400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34300000, "depreciation_amortisation": 25200000, "ebitda": 59500000, "interest_expense": 25500000, "interest_income": null, "other_non_operating": null, "pretax_income": 8800000, "tax_provision": -7800000, "effective_tax_rate": null, "net_income": 16600000, "net_income_continuing_ops": 16600000, "net_income_to_common": 16600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68000000, "short_term_investments": null, "net_receivables": 172000000, "inventory": 226800000, "other_current_assets": null, "total_current_assets": 493200000, "net_ppe": null, "goodwill": 175200000, "intangible_assets": 323900000, "goodwill_and_intangibles": 499100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1528800000, "total_assets": 2022600000, "short_term_debt": 78200000, "accounts_payable": 94500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 264100000, "long_term_debt": 1339700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1563300000, "total_liabilities": 1827400000, "total_debt": 1417900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 572000000, "total_equity": 195200000, "shares_outstanding": 36600000, "operating_cash_flow": 64500000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97600000, "free_cash_flow": 89400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34300000", "ebitda": "59500000", "netIncome": "16600000", "grossProfit": "101900000", "depreciation": "None", "totalRevenue": "298800000", "costOfRevenue": "196900000", "interestIncome": "4300000", "incomeBeforeTax": "8800000", "interestExpense": "25500000", "operatingIncome": "55200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7800000", "reportedCurrency": "USD", "netInterestIncome": "-21200000", "nonInterestIncome": "None", "operatingExpenses": "46700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25200000", "sellingGeneralAndAdministrative": "39400000", "netIncomeFromContinuingOperations": "16600000" }, "balance": { "goodwill": "175200000", "inventory": "226800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2022600000", "longTermDebt": "1339700000", "shortTermDebt": "78200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323900000", "reportedCurrency": "USD", "retainedEarnings": "572000000", "totalLiabilities": "1827400000", "otherCurrentAssets": "26400000", "totalCurrentAssets": "493200000", "currentLongTermDebt": "61300000", "longTermInvestments": "87300000", "shortTermInvestments": "None", "currentNetReceivables": "172000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528800000", "currentAccountsPayable": "94500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454700000", "totalShareholderEquity": "195200000", "capitalLeaseObligations": "53700000", "otherCurrentLiabilities": "80900000", "totalCurrentLiabilities": "264100000", "otherNonCurrentLiabilities": "7700000", "totalNonCurrentLiabilities": "1563300000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "36600000", "intangibleAssetsExcludingGoodwill": "323900000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "28400000", "operatingCashflow": "64500000", "capitalExpenditures": "24900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97600000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25200000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 376900000, "cost_of_revenue": 247000000, "gross_profit": 129900000, "ebit": -113000000, "ebitda": -86800000, "pretax_income": -137900000, "tax_provision": -30700000, "net_income": -107200000, "net_income_to_common": -107200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135500000, "total_current_assets": 636800000, "total_assets": 2211600000, "short_term_debt": 118900000, "long_term_debt": 1397600000, "total_debt": 1516500000, "total_liabilities": 1997100000, "total_equity": 214500000, "shares_outstanding": 36345000, "goodwill_and_intangibles": 485500000 }, "cash_flow": { "operating_cash_flow": 46500000, "capital_expenditure": 18000000, "free_cash_flow": 64500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302908, "ticker_id": 2843, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-113000000", "ebitda": "-86800000", "netIncome": "-107200000", "grossProfit": "129900000", "depreciation": "None", "totalRevenue": "376900000", "costOfRevenue": "247000000", "interestIncome": "700000", "incomeBeforeTax": "-137900000", "interestExpense": "24500000", "operatingIncome": "84500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-30700000", "reportedCurrency": "USD", "netInterestIncome": "-24200000", "nonInterestIncome": "None", "operatingExpenses": "45400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26200000", "sellingGeneralAndAdministrative": "38700000", "netIncomeFromContinuingOperations": "-107200000" }, "balance": { "goodwill": "186900000", "inventory": "261000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2211600000", "longTermDebt": "1397600000", "shortTermDebt": "118900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "298600000", "reportedCurrency": "USD", "retainedEarnings": "555400000", "totalLiabilities": "1997100000", "otherCurrentAssets": "50400000", "totalCurrentAssets": "636800000", "currentLongTermDebt": "100700000", "longTermInvestments": "87300000", "shortTermInvestments": "None", "currentNetReceivables": "189900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1574800000", "currentAccountsPayable": "96500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1556300000", "totalShareholderEquity": "214500000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "140700000", "totalCurrentLiabilities": "360800000", "otherNonCurrentLiabilities": "133200000", "totalNonCurrentLiabilities": "1636300000", "cashAndShortTermInvestments": "135500000", "commonStockSharesOutstanding": "36345000", "intangibleAssetsExcludingGoodwill": "298600000", "cashAndCashEquivalentsAtCarryingValue": "135500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "56300000", "operatingCashflow": "46500000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6300000", "cashflowFromInvestment": "-17400000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376900000, "cost_of_revenue": 247000000, "gross_profit": 129900000, "research_and_development": 6700000, "selling_general_admin": 38700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -113000000, "depreciation_amortisation": 26200000, "ebitda": -86800000, "interest_expense": 24500000, "interest_income": null, "other_non_operating": null, "pretax_income": -137900000, "tax_provision": -30700000, "effective_tax_rate": null, "net_income": -107200000, "net_income_continuing_ops": -107200000, "net_income_to_common": -107200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135500000, "short_term_investments": null, "net_receivables": 189900000, "inventory": 261000000, "other_current_assets": null, "total_current_assets": 636800000, "net_ppe": null, "goodwill": 186900000, "intangible_assets": 298600000, "goodwill_and_intangibles": 485500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1574800000, "total_assets": 2211600000, "short_term_debt": 118900000, "accounts_payable": 96500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360800000, "long_term_debt": 1397600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1636300000, "total_liabilities": 1997100000, "total_debt": 1516500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 555400000, "total_equity": 214500000, "shares_outstanding": 36345000, "operating_cash_flow": 46500000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6300000, "free_cash_flow": 64500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-113000000", "ebitda": "-86800000", "netIncome": "-107200000", "grossProfit": "129900000", "depreciation": "None", "totalRevenue": "376900000", "costOfRevenue": "247000000", "interestIncome": "700000", "incomeBeforeTax": "-137900000", "interestExpense": "24500000", "operatingIncome": "84500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-30700000", "reportedCurrency": "USD", "netInterestIncome": "-24200000", "nonInterestIncome": "None", "operatingExpenses": "45400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26200000", "sellingGeneralAndAdministrative": "38700000", "netIncomeFromContinuingOperations": "-107200000" }, "balance": { "goodwill": "186900000", "inventory": "261000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2211600000", "longTermDebt": "1397600000", "shortTermDebt": "118900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "298600000", "reportedCurrency": "USD", "retainedEarnings": "555400000", "totalLiabilities": "1997100000", "otherCurrentAssets": "50400000", "totalCurrentAssets": "636800000", "currentLongTermDebt": "100700000", "longTermInvestments": "87300000", "shortTermInvestments": "None", "currentNetReceivables": "189900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1574800000", "currentAccountsPayable": "96500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1556300000", "totalShareholderEquity": "214500000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "140700000", "totalCurrentLiabilities": "360800000", "otherNonCurrentLiabilities": "133200000", "totalNonCurrentLiabilities": "1636300000", "cashAndShortTermInvestments": "135500000", "commonStockSharesOutstanding": "36345000", "intangibleAssetsExcludingGoodwill": "298600000", "cashAndCashEquivalentsAtCarryingValue": "135500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "56300000", "operatingCashflow": "46500000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6300000", "cashflowFromInvestment": "-17400000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26200000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 390600000, "cost_of_revenue": 267400000, "gross_profit": 123200000, "ebit": -310500000, "ebitda": -283200000, "pretax_income": -334600000, "tax_provision": -50900000, "net_income": -283700000, "net_income_to_common": -283700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107400000, "total_current_assets": 685800000, "total_assets": 2276200000, "short_term_debt": 121500000, "long_term_debt": 1401000000, "total_debt": 1522500000, "total_liabilities": 1991400000, "total_equity": 284800000, "shares_outstanding": 36335000, "goodwill_and_intangibles": 472700000 }, "cash_flow": { "operating_cash_flow": 29700000, "capital_expenditure": 18100000, "free_cash_flow": 47800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302909, "ticker_id": 2843, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-310500000", "ebitda": "-283200000", "netIncome": "-283700000", "grossProfit": "123200000", "depreciation": "None", "totalRevenue": "390600000", "costOfRevenue": "267400000", "interestIncome": "900000", "incomeBeforeTax": "-334600000", "interestExpense": "24100000", "operatingIncome": "74500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-50900000", "reportedCurrency": "USD", "netInterestIncome": "-23200000", "nonInterestIncome": "None", "operatingExpenses": "48700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27300000", "sellingGeneralAndAdministrative": "41400000", "netIncomeFromContinuingOperations": "-283700000" }, "balance": { "goodwill": "177000000", "inventory": "302000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2276200000", "longTermDebt": "1401000000", "shortTermDebt": "121500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "295700000", "reportedCurrency": "USD", "retainedEarnings": "662600000", "totalLiabilities": "1991400000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "685800000", "currentLongTermDebt": "103000000", "longTermInvestments": "93900000", "shortTermInvestments": "None", "currentNetReceivables": "213400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590400000", "currentAccountsPayable": "142400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1564400000", "totalShareholderEquity": "284800000", "capitalLeaseObligations": "60400000", "otherCurrentLiabilities": "91200000", "totalCurrentLiabilities": "357800000", "otherNonCurrentLiabilities": "129100000", "totalNonCurrentLiabilities": "1633600000", "cashAndShortTermInvestments": "107400000", "commonStockSharesOutstanding": "36335000", "intangibleAssetsExcludingGoodwill": "295700000", "cashAndCashEquivalentsAtCarryingValue": "107400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "24200000", "operatingCashflow": "29700000", "capitalExpenditures": "18100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10300000", "cashflowFromInvestment": "-17800000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390600000, "cost_of_revenue": 267400000, "gross_profit": 123200000, "research_and_development": 7300000, "selling_general_admin": 41400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -310500000, "depreciation_amortisation": 27300000, "ebitda": -283200000, "interest_expense": 24100000, "interest_income": null, "other_non_operating": null, "pretax_income": -334600000, "tax_provision": -50900000, "effective_tax_rate": null, "net_income": -283700000, "net_income_continuing_ops": -283700000, "net_income_to_common": -283700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107400000, "short_term_investments": null, "net_receivables": 213400000, "inventory": 302000000, "other_current_assets": null, "total_current_assets": 685800000, "net_ppe": null, "goodwill": 177000000, "intangible_assets": 295700000, "goodwill_and_intangibles": 472700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1590400000, "total_assets": 2276200000, "short_term_debt": 121500000, "accounts_payable": 142400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357800000, "long_term_debt": 1401000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1633600000, "total_liabilities": 1991400000, "total_debt": 1522500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 662600000, "total_equity": 284800000, "shares_outstanding": 36335000, "operating_cash_flow": 29700000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10300000, "free_cash_flow": 47800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-310500000", "ebitda": "-283200000", "netIncome": "-283700000", "grossProfit": "123200000", "depreciation": "None", "totalRevenue": "390600000", "costOfRevenue": "267400000", "interestIncome": "900000", "incomeBeforeTax": "-334600000", "interestExpense": "24100000", "operatingIncome": "74500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-50900000", "reportedCurrency": "USD", "netInterestIncome": "-23200000", "nonInterestIncome": "None", "operatingExpenses": "48700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27300000", "sellingGeneralAndAdministrative": "41400000", "netIncomeFromContinuingOperations": "-283700000" }, "balance": { "goodwill": "177000000", "inventory": "302000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2276200000", "longTermDebt": "1401000000", "shortTermDebt": "121500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "295700000", "reportedCurrency": "USD", "retainedEarnings": "662600000", "totalLiabilities": "1991400000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "685800000", "currentLongTermDebt": "103000000", "longTermInvestments": "93900000", "shortTermInvestments": "None", "currentNetReceivables": "213400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590400000", "currentAccountsPayable": "142400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1564400000", "totalShareholderEquity": "284800000", "capitalLeaseObligations": "60400000", "otherCurrentLiabilities": "91200000", "totalCurrentLiabilities": "357800000", "otherNonCurrentLiabilities": "129100000", "totalNonCurrentLiabilities": "1633600000", "cashAndShortTermInvestments": "107400000", "commonStockSharesOutstanding": "36335000", "intangibleAssetsExcludingGoodwill": "295700000", "cashAndCashEquivalentsAtCarryingValue": "107400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "24200000", "operatingCashflow": "29700000", "capitalExpenditures": "18100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10300000", "cashflowFromInvestment": "-17800000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27300000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 340100000, "cost_of_revenue": 240400000, "gross_profit": 99700000, "ebit": -48600000, "ebitda": -19000000, "pretax_income": -71900000, "tax_provision": -15900000, "net_income": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88500000, "total_current_assets": 669200000, "total_assets": 2566900000, "short_term_debt": 103500000, "long_term_debt": 1408700000, "total_debt": 1512200000, "total_liabilities": 1998700000, "total_equity": 568200000, "shares_outstanding": 36264000, "goodwill_and_intangibles": 828700000 }, "cash_flow": { "operating_cash_flow": -12100000, "capital_expenditure": 16600000, "free_cash_flow": 4500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302910, "ticker_id": 2843, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48600000", "ebitda": "-19000000", "netIncome": "-56000000", "grossProfit": "99700000", "depreciation": "None", "totalRevenue": "340100000", "costOfRevenue": "240400000", "interestIncome": "1000000", "incomeBeforeTax": "-71900000", "interestExpense": "23300000", "operatingIncome": "45700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-15900000", "reportedCurrency": "USD", "netInterestIncome": "-22300000", "nonInterestIncome": "None", "operatingExpenses": "54000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "47200000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "525900000", "inventory": "325500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2566900000", "longTermDebt": "1408700000", "shortTermDebt": "103500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "302800000", "reportedCurrency": "USD", "retainedEarnings": "946300000", "totalLiabilities": "1998700000", "otherCurrentAssets": "63900000", "totalCurrentAssets": "669200000", "currentLongTermDebt": "84700000", "longTermInvestments": "94100000", "shortTermInvestments": "None", "currentNetReceivables": "191300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897700000", "currentAccountsPayable": "153100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1557200000", "totalShareholderEquity": "568200000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "87100000", "totalCurrentLiabilities": "351700000", "otherNonCurrentLiabilities": "128900000", "totalNonCurrentLiabilities": "1647000000", "cashAndShortTermInvestments": "88500000", "commonStockSharesOutstanding": "36264000", "intangibleAssetsExcludingGoodwill": "302800000", "cashAndCashEquivalentsAtCarryingValue": "88500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-22700000", "operatingCashflow": "-12100000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23400000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340100000, "cost_of_revenue": 240400000, "gross_profit": 99700000, "research_and_development": 6800000, "selling_general_admin": 47200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48600000, "depreciation_amortisation": 29600000, "ebitda": -19000000, "interest_expense": 23300000, "interest_income": null, "other_non_operating": null, "pretax_income": -71900000, "tax_provision": -15900000, "effective_tax_rate": null, "net_income": -56000000, "net_income_continuing_ops": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88500000, "short_term_investments": null, "net_receivables": 191300000, "inventory": 325500000, "other_current_assets": null, "total_current_assets": 669200000, "net_ppe": null, "goodwill": 525900000, "intangible_assets": 302800000, "goodwill_and_intangibles": 828700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1897700000, "total_assets": 2566900000, "short_term_debt": 103500000, "accounts_payable": 153100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 351700000, "long_term_debt": 1408700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1647000000, "total_liabilities": 1998700000, "total_debt": 1512200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 946300000, "total_equity": 568200000, "shares_outstanding": 36264000, "operating_cash_flow": -12100000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23400000, "free_cash_flow": 4500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48600000", "ebitda": "-19000000", "netIncome": "-56000000", "grossProfit": "99700000", "depreciation": "None", "totalRevenue": "340100000", "costOfRevenue": "240400000", "interestIncome": "1000000", "incomeBeforeTax": "-71900000", "interestExpense": "23300000", "operatingIncome": "45700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-15900000", "reportedCurrency": "USD", "netInterestIncome": "-22300000", "nonInterestIncome": "None", "operatingExpenses": "54000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "47200000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "525900000", "inventory": "325500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2566900000", "longTermDebt": "1408700000", "shortTermDebt": "103500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "302800000", "reportedCurrency": "USD", "retainedEarnings": "946300000", "totalLiabilities": "1998700000", "otherCurrentAssets": "63900000", "totalCurrentAssets": "669200000", "currentLongTermDebt": "84700000", "longTermInvestments": "94100000", "shortTermInvestments": "None", "currentNetReceivables": "191300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897700000", "currentAccountsPayable": "153100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1557200000", "totalShareholderEquity": "568200000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "87100000", "totalCurrentLiabilities": "351700000", "otherNonCurrentLiabilities": "128900000", "totalNonCurrentLiabilities": "1647000000", "cashAndShortTermInvestments": "88500000", "commonStockSharesOutstanding": "36264000", "intangibleAssetsExcludingGoodwill": "302800000", "cashAndCashEquivalentsAtCarryingValue": "88500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-22700000", "operatingCashflow": "-12100000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23400000", "cashflowFromInvestment": "-16300000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29600000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 371700000, "cost_of_revenue": 312200000, "gross_profit": 59500000, "ebit": -127900000, "ebitda": -102800000, "pretax_income": -154000000, "tax_provision": -37200000, "net_income": -116800000, "net_income_to_common": -116800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95900000, "total_current_assets": 658600000, "total_assets": 2623300000, "short_term_debt": 103100000, "long_term_debt": 1382800000, "total_debt": 1485900000, "total_liabilities": 1991900000, "total_equity": 631400000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 912800000 }, "cash_flow": { "operating_cash_flow": 44600000, "capital_expenditure": 29200000, "free_cash_flow": 73800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302911, "ticker_id": 2843, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-127900000", "ebitda": "-102800000", "netIncome": "-116800000", "grossProfit": "59500000", "depreciation": "None", "totalRevenue": "371700000", "costOfRevenue": "312200000", "interestIncome": "3400000", "incomeBeforeTax": "-154000000", "interestExpense": "26100000", "operatingIncome": "8900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-37200000", "reportedCurrency": "USD", "netInterestIncome": "-22700000", "nonInterestIncome": "None", "operatingExpenses": "50600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25100000", "sellingGeneralAndAdministrative": "43400000", "netIncomeFromContinuingOperations": "-116800000" }, "balance": { "goodwill": "527500000", "inventory": "308800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2623300000", "longTermDebt": "1382800000", "shortTermDebt": "103100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "385300000", "reportedCurrency": "USD", "retainedEarnings": "1002300000", "totalLiabilities": "1991900000", "otherCurrentAssets": "42900000", "totalCurrentAssets": "658600000", "currentLongTermDebt": "84400000", "longTermInvestments": "99200000", "shortTermInvestments": "None", "currentNetReceivables": "211000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1964700000", "currentAccountsPayable": "158400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1534500000", "totalShareholderEquity": "631400000", "capitalLeaseObligations": "67300000", "otherCurrentLiabilities": "84700000", "totalCurrentLiabilities": "362900000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "1629000000", "cashAndShortTermInvestments": "95900000", "commonStockSharesOutstanding": "36200000", "intangibleAssetsExcludingGoodwill": "385300000", "cashAndCashEquivalentsAtCarryingValue": "95900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "42500000", "operatingCashflow": "44600000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6500000", "cashflowFromInvestment": "-21000000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "92400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371700000, "cost_of_revenue": 312200000, "gross_profit": 59500000, "research_and_development": 7200000, "selling_general_admin": 43400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127900000, "depreciation_amortisation": 25100000, "ebitda": -102800000, "interest_expense": 26100000, "interest_income": null, "other_non_operating": null, "pretax_income": -154000000, "tax_provision": -37200000, "effective_tax_rate": null, "net_income": -116800000, "net_income_continuing_ops": -116800000, "net_income_to_common": -116800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95900000, "short_term_investments": null, "net_receivables": 211000000, "inventory": 308800000, "other_current_assets": null, "total_current_assets": 658600000, "net_ppe": null, "goodwill": 527500000, "intangible_assets": 385300000, "goodwill_and_intangibles": 912800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1964700000, "total_assets": 2623300000, "short_term_debt": 103100000, "accounts_payable": 158400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 362900000, "long_term_debt": 1382800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1629000000, "total_liabilities": 1991900000, "total_debt": 1485900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1002300000, "total_equity": 631400000, "shares_outstanding": 36200000, "operating_cash_flow": 44600000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6500000, "free_cash_flow": 73800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-127900000", "ebitda": "-102800000", "netIncome": "-116800000", "grossProfit": "59500000", "depreciation": "None", "totalRevenue": "371700000", "costOfRevenue": "312200000", "interestIncome": "3400000", "incomeBeforeTax": "-154000000", "interestExpense": "26100000", "operatingIncome": "8900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-37200000", "reportedCurrency": "USD", "netInterestIncome": "-22700000", "nonInterestIncome": "None", "operatingExpenses": "50600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25100000", "sellingGeneralAndAdministrative": "43400000", "netIncomeFromContinuingOperations": "-116800000" }, "balance": { "goodwill": "527500000", "inventory": "308800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2623300000", "longTermDebt": "1382800000", "shortTermDebt": "103100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "385300000", "reportedCurrency": "USD", "retainedEarnings": "1002300000", "totalLiabilities": "1991900000", "otherCurrentAssets": "42900000", "totalCurrentAssets": "658600000", "currentLongTermDebt": "84400000", "longTermInvestments": "99200000", "shortTermInvestments": "None", "currentNetReceivables": "211000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1964700000", "currentAccountsPayable": "158400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1534500000", "totalShareholderEquity": "631400000", "capitalLeaseObligations": "67300000", "otherCurrentLiabilities": "84700000", "totalCurrentLiabilities": "362900000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "1629000000", "cashAndShortTermInvestments": "95900000", "commonStockSharesOutstanding": "36200000", "intangibleAssetsExcludingGoodwill": "385300000", "cashAndCashEquivalentsAtCarryingValue": "95900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "42500000", "operatingCashflow": "44600000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6500000", "cashflowFromInvestment": "-21000000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "92400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25100000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 446000000, "cost_of_revenue": 317000000, "gross_profit": 129000000, "ebit": 55900000, "ebitda": 86500000, "pretax_income": 32100000, "tax_provision": 6900000, "net_income": 25200000, "net_income_to_common": 25200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84500000, "total_current_assets": 734500000, "total_assets": 2766800000, "short_term_debt": 21400000, "long_term_debt": 1469700000, "total_debt": 1491100000, "total_liabilities": 2048100000, "total_equity": 718700000, "shares_outstanding": 36387000, "goodwill_and_intangibles": 895700000 }, "cash_flow": { "operating_cash_flow": 105200000, "capital_expenditure": 33500000, "free_cash_flow": 138700000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302913, "ticker_id": 2843, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55900000", "ebitda": "86500000", "netIncome": "25200000", "grossProfit": "129000000", "depreciation": "None", "totalRevenue": "446000000", "costOfRevenue": "317000000", "interestIncome": "700000", "incomeBeforeTax": "32100000", "interestExpense": "23800000", "operatingIncome": "81200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-23100000", "nonInterestIncome": "None", "operatingExpenses": "129000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30600000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "25200000" }, "balance": { "goodwill": "520100000", "inventory": "386700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2766800000", "longTermDebt": "1469700000", "shortTermDebt": "21400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "375600000", "reportedCurrency": "USD", "retainedEarnings": "1119100000", "totalLiabilities": "2048100000", "otherCurrentAssets": "46700000", "totalCurrentAssets": "734500000", "currentLongTermDebt": "3000000", "longTermInvestments": "99300000", "shortTermInvestments": "None", "currentNetReceivables": "216600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2032300000", "currentAccountsPayable": "197300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "868700000", "shortLongTermDebtTotal": "1541700000", "totalShareholderEquity": "718700000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "81000000", "totalCurrentLiabilities": "305100000", "otherNonCurrentLiabilities": "168300000", "totalNonCurrentLiabilities": "1743000000", "cashAndShortTermInvestments": "84500000", "commonStockSharesOutstanding": "36387000", "intangibleAssetsExcludingGoodwill": "375600000", "cashAndCashEquivalentsAtCarryingValue": "84500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25200000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23400000", "operatingCashflow": "105200000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53300000", "cashflowFromInvestment": "-32300000", "stockBasedCompensation": "-600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 446000000, "cost_of_revenue": 317000000, "gross_profit": 129000000, "research_and_development": 7800000, "selling_general_admin": 40000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55900000, "depreciation_amortisation": 30600000, "ebitda": 86500000, "interest_expense": 23800000, "interest_income": null, "other_non_operating": null, "pretax_income": 32100000, "tax_provision": 6900000, "effective_tax_rate": null, "net_income": 25200000, "net_income_continuing_ops": 25200000, "net_income_to_common": 25200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84500000, "short_term_investments": null, "net_receivables": 216600000, "inventory": 386700000, "other_current_assets": null, "total_current_assets": 734500000, "net_ppe": null, "goodwill": 520100000, "intangible_assets": 375600000, "goodwill_and_intangibles": 895700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2032300000, "total_assets": 2766800000, "short_term_debt": 21400000, "accounts_payable": 197300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305100000, "long_term_debt": 1469700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1743000000, "total_liabilities": 2048100000, "total_debt": 1491100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1119100000, "total_equity": 718700000, "shares_outstanding": 36387000, "operating_cash_flow": 105200000, "stock_based_compensation": -600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32300000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53300000, "free_cash_flow": 138700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55900000", "ebitda": "86500000", "netIncome": "25200000", "grossProfit": "129000000", "depreciation": "None", "totalRevenue": "446000000", "costOfRevenue": "317000000", "interestIncome": "700000", "incomeBeforeTax": "32100000", "interestExpense": "23800000", "operatingIncome": "81200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-23100000", "nonInterestIncome": "None", "operatingExpenses": "129000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30600000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "25200000" }, "balance": { "goodwill": "520100000", "inventory": "386700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2766800000", "longTermDebt": "1469700000", "shortTermDebt": "21400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "375600000", "reportedCurrency": "USD", "retainedEarnings": "1119100000", "totalLiabilities": "2048100000", "otherCurrentAssets": "46700000", "totalCurrentAssets": "734500000", "currentLongTermDebt": "3000000", "longTermInvestments": "99300000", "shortTermInvestments": "None", "currentNetReceivables": "216600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2032300000", "currentAccountsPayable": "197300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "868700000", "shortLongTermDebtTotal": "1541700000", "totalShareholderEquity": "718700000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "81000000", "totalCurrentLiabilities": "305100000", "otherNonCurrentLiabilities": "168300000", "totalNonCurrentLiabilities": "1743000000", "cashAndShortTermInvestments": "84500000", "commonStockSharesOutstanding": "36387000", "intangibleAssetsExcludingGoodwill": "375600000", "cashAndCashEquivalentsAtCarryingValue": "84500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25200000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23400000", "operatingCashflow": "105200000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53300000", "cashflowFromInvestment": "-32300000", "stockBasedCompensation": "-600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30600000", "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": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "income_statement": { "revenue": 482100000, "cost_of_revenue": 340800000, "gross_profit": 141300000, "ebit": 70500000, "ebitda": 106500000, "pretax_income": 47700000, "tax_provision": 12200000, "net_income": 35500000, "net_income_to_common": 35500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68000000, "total_current_assets": 764400000, "total_assets": 2828300000, "short_term_debt": 18600000, "long_term_debt": 1525500000, "total_debt": 1544100000, "total_liabilities": 2114200000, "total_equity": 714100000, "shares_outstanding": 36598000, "goodwill_and_intangibles": 921300000 }, "cash_flow": { "operating_cash_flow": 48400000, "capital_expenditure": 21700000, "free_cash_flow": 70100000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302914, "ticker_id": 2843, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:30.510730+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70500000", "ebitda": "106500000", "netIncome": "35500000", "grossProfit": "141300000", "depreciation": "None", "totalRevenue": "482100000", "costOfRevenue": "340800000", "interestIncome": "1200000", "incomeBeforeTax": "47700000", "interestExpense": "22800000", "operatingIncome": "92100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-21600000", "nonInterestIncome": "None", "operatingExpenses": "49200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "-3000000", "costofGoodsAndServicesSold": "340800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "51700000", "netIncomeFromContinuingOperations": "35500000" }, "balance": { "goodwill": "527100000", "inventory": "387100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2828300000", "longTermDebt": "1525500000", "shortTermDebt": "18600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "394200000", "reportedCurrency": "USD", "retainedEarnings": "1093900000", "totalLiabilities": "2114200000", "otherCurrentAssets": "49600000", "totalCurrentAssets": "764400000", "currentLongTermDebt": "900000", "longTermInvestments": "99400000", "shortTermInvestments": "99400000", "currentNetReceivables": "259700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2063900000", "currentAccountsPayable": "203600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1544100000", "totalShareholderEquity": "714100000", "capitalLeaseObligations": "66900000", "otherCurrentLiabilities": "43800000", "totalCurrentLiabilities": "311100000", "otherNonCurrentLiabilities": "168100000", "totalNonCurrentLiabilities": "1803100000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "36598000", "intangibleAssetsExcludingGoodwill": "394200000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35500000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-46600000", "operatingCashflow": "48400000", "capitalExpenditures": "21700000", "changeInReceivables": "-22300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34500000", "cashflowFromInvestment": "-22800000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 482100000, "cost_of_revenue": 340800000, "gross_profit": 141300000, "research_and_development": 8000000, "selling_general_admin": 51700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70500000, "depreciation_amortisation": 36000000, "ebitda": 106500000, "interest_expense": 22800000, "interest_income": null, "other_non_operating": null, "pretax_income": 47700000, "tax_provision": 12200000, "effective_tax_rate": null, "net_income": 35500000, "net_income_continuing_ops": 35500000, "net_income_to_common": 35500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68000000, "short_term_investments": 99400000, "net_receivables": 259700000, "inventory": 387100000, "other_current_assets": null, "total_current_assets": 764400000, "net_ppe": null, "goodwill": 527100000, "intangible_assets": 394200000, "goodwill_and_intangibles": 921300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2063900000, "total_assets": 2828300000, "short_term_debt": 18600000, "accounts_payable": 203600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311100000, "long_term_debt": 1525500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1803100000, "total_liabilities": 2114200000, "total_debt": 1544100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1093900000, "total_equity": 714100000, "shares_outstanding": 36598000, "operating_cash_flow": 48400000, "stock_based_compensation": 4900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22800000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34500000, "free_cash_flow": 70100000, "net_change_in_cash": -9500000 }, "raw_data": { "income": { "ebit": "70500000", "ebitda": "106500000", "netIncome": "35500000", "grossProfit": "141300000", "depreciation": "None", "totalRevenue": "482100000", "costOfRevenue": "340800000", "interestIncome": "1200000", "incomeBeforeTax": "47700000", "interestExpense": "22800000", "operatingIncome": "92100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-21600000", "nonInterestIncome": "None", "operatingExpenses": "49200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "-3000000", "costofGoodsAndServicesSold": "340800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "51700000", "netIncomeFromContinuingOperations": "35500000" }, "balance": { "goodwill": "527100000", "inventory": "387100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2828300000", "longTermDebt": "1525500000", "shortTermDebt": "18600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "394200000", "reportedCurrency": "USD", "retainedEarnings": "1093900000", "totalLiabilities": "2114200000", "otherCurrentAssets": "49600000", "totalCurrentAssets": "764400000", "currentLongTermDebt": "900000", "longTermInvestments": "99400000", "shortTermInvestments": "99400000", "currentNetReceivables": "259700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2063900000", "currentAccountsPayable": "203600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1544100000", "totalShareholderEquity": "714100000", "capitalLeaseObligations": "66900000", "otherCurrentLiabilities": "43800000", "totalCurrentLiabilities": "311100000", "otherNonCurrentLiabilities": "168100000", "totalNonCurrentLiabilities": "1803100000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "36598000", "intangibleAssetsExcludingGoodwill": "394200000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35500000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-46600000", "operatingCashflow": "48400000", "capitalExpenditures": "21700000", "changeInReceivables": "-22300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34500000", "cashflowFromInvestment": "-22800000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30400000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }