{ "ticker": { "uuid": "982aa6a5-ce1b-4bcb-afd8-7014158a66c5", "symbol": "ERO", "name": "Ero Copper Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/982aa6a5-ce1b-4bcb-afd8-7014158a66c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/982aa6a5-ce1b-4bcb-afd8-7014158a66c5/" }, "ticker_metadata": { "id": 1324, "uuid": "982aa6a5-ce1b-4bcb-afd8-7014158a66c5", "symbol": "ERO", "name": "Ero Copper Corp", "asset_type": "equity", "market_cap": 3113740000, "stock_exchange_id": 3, "industry": "Copper", "sector": "Basic Materials", "description": "Ero Copper Corp. The company is headquartered in Vancouver, Canada.", "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": "982aa6a5-ce1b-4bcb-afd8-7014158a66c5", "symbol": "ERO", "name": "Ero Copper Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/982aa6a5-ce1b-4bcb-afd8-7014158a66c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/982aa6a5-ce1b-4bcb-afd8-7014158a66c5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.87, "quality": 0.96, "momentum": 0.89, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 25.78, "market_cap": 2707515342.82, "pe_ratio": 9.2741, "earnings_yield": 0.1078, "ebitda_to_ev": 0.1646, "shareholder_yield": 0, "roe": 0.265, "piotroski_f_score": 8, "momentum_12_1": 0.8037, "volatility_252d": 0.5655 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:58.179942+00:00", "batch_id": "" }, "size": { "price_close": 25.78, "market_cap": 2707515342.82, "market_cap_usd": 2707515342.82, "enterprise_value": 3213124787.82, "shares_outstanding": 105023869, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.2741, "pb_ratio": 2.4577, "ptbv_ratio": 2.4577, "ps_ratio": 2.9264, "pcf_ratio": 6.8236, "pfcf_ratio": 4.0236, "ev_ebitda": 6.0754, "ev_ebit": 8.56, "ev_sales": 3.4729, "ev_fcf": 4.775, "earnings_yield": 0.1078, "fcf_yield": 0.2094, "price_to_sales": 2.9264, "price_to_book": 2.4577, "price_to_cashflow": 6.8236, "ebitda_to_ev": 0.1646, "sales_yield": 0.2879 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4266, "operating_margin": 0.4057, "net_margin": 0.3155, "ebitda_margin": 0.5716, "fcf_margin": 0.7273, "roe": 0.265, "roa": 0.1416, "roic": 0.1902, "roc_greenblatt": null, "asset_turnover": 0.4487, "cash_conversion": 2.3049, "accruals_ratio": -0.0508, "sbc_to_revenue": 0.0282, "piotroski_f_score": 8, "altman_z_score": 3.3675, "earnings_stability_5y": 1.5425, "revenue_stability_5y": 0.3631, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1914, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8686, "net_debt_to_ebitda": 0.956, "debt_to_assets": 0.2896, "interest_coverage": 14.6041, "current_ratio": 1.2956, "quick_ratio": 0.794, "net_debt": 505609445, "local_beta": -0.0006, "volatility_252d": 0.5655, "volatility_60d": 1.3263, "max_drawdown_12m": -0.3098, "risk_adjusted_momentum": 1.421 }, "growth": { "revenue_growth_1y": 0.8899, "revenue_growth_3y_cagr": 0.2332, "revenue_growth_5y_cagr": 0.198, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.3812, "eps_growth_5y_cagr": 0.3905, "fcf_growth_1y": 0.3933, "book_value_growth_1y": 0.5748, "revenue_growth": 0.8899, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0948, "price_return_3m": -0.0713, "price_return_6m": 0.0312, "price_return_9m": 0.7221, "price_return_12m": 0.6327, "price_return_12m_ex1m": 0.8037, "momentum_6m": 0.0312, "momentum_12m": 0.6327, "momentum_12_1": 0.8037, "distance_from_52w_high": -0.2458, "distance_from_52w_low": 0.9224, "relative_strength": 0.5327 }, "raw_ttm": { "revenue_ttm": 925201814, "gross_profit_ttm": 394674454, "ebit_ttm": 375366278, "ebitda_ttm": 528871867, "net_income_ttm": 291943459, "eps_diluted_ttm": 2.7798, "operating_cash_flow_ttm": 396785529, "capital_expenditure_ttm": 276118069, "fcf_ttm": 672903598, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25702809, "cash_and_equivalents": 91506962, "total_current_assets": 291253737, "total_current_liabilities": 224800903, "net_ppe": null, "total_assets": 2061828726, "total_debt": 597116407, "total_equity": 1101626158, "net_working_capital": 29371279, "book_value_per_share": 10.4893, "retained_earnings": 856356157, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.4893 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 17, "rank_pb": 57, "rank_ptbv": 49, "rank_ps": 63, "rank_pcf": 27, "rank_ev_ebitda": 16, "rank_ev_ebit": 36, "rank_earnings_yield": 17, "rank_fcf_yield": 15, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 13, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 54, "rank_fcf_margin": 8, "rank_piotroski": 8, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 12, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 18 }, "composites": { "value_composite": 13, "quality_composite": 4, "momentum_composite": 11, "growth_composite": 4, "yield_composite": 95, "svqf_composite": 9, "vc1_composite": 18, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 2, "quality_value_composite": 0.9139, "os_score": 0.98, "value_percentile": 0.87, "quality_percentile": 0.96, "momentum_percentile": 0.89, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4060, "ticker_id": 1324, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:58.179942+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.78, "market_cap": 2707515342.82, "market_cap_usd": 2707515342.82, "enterprise_value": 3213124787.82, "shares_outstanding": 105023869, "fx_rate_to_usd": null, "pe_ratio": 9.2741086, "pb_ratio": 2.45774424, "ptbv_ratio": 2.45774424, "ps_ratio": 2.92640514, "pcf_ratio": 6.82362421, "pfcf_ratio": 4.02363035, "ev_ebitda": 6.07543148, "ev_ebit": 8.55997189, "ev_sales": 3.47289071, "ev_fcf": 4.77501502, "earnings_yield": 0.10782707, "fcf_yield": 0.20942342, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42658201, "operating_margin": 0.40571286, "net_margin": 0.31554571, "ebitda_margin": 0.57162865, "fcf_margin": 0.72730467, "roe": 0.26501137, "roa": 0.14159443, "roic": 0.19019517, "roc_greenblatt": null, "asset_turnover": 0.44872874, "cash_conversion": 2.30491068, "accruals_ratio": -0.05084907, "sbc_to_revenue": 0.02815278, "debt_to_equity": 0.86855644, "net_debt_to_ebitda": 0.95601501, "debt_to_assets": 0.28960524, "interest_coverage": 14.60409553, "current_ratio": 1.2956075, "quick_ratio": 0.79401421, "net_debt": 505609445, "revenue_growth_1y": 0.88988715, "revenue_growth_3y_cagr": 0.23316548, "revenue_growth_5y_cagr": 0.19796809, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.38123718, "eps_growth_5y_cagr": 0.39049679, "fcf_growth_1y": 0.39328477, "book_value_growth_1y": 0.57482259, "piotroski_f_score": 8, "altman_z_score": 3.36747295, "earnings_stability_5y": 1.542504, "revenue_stability_5y": 0.363119, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09480337, "price_return_3m": -0.07132565, "price_return_6m": 0.0312, "price_return_9m": 0.72211089, "price_return_12m": 0.63267891, "price_return_12m_ex1m": 0.80367321, "distance_from_52w_high": -0.24575775, "distance_from_52w_low": 0.92244594, "relative_strength": 0.53271533, "local_beta": -0.0006, "volatility_252d": 0.565549, "volatility_60d": 1.32632, "max_drawdown_12m": -0.30983031, "revenue_ttm": 925201814, "gross_profit_ttm": 394674454, "ebit_ttm": 375366278, "ebitda_ttm": 528871867, "net_income_ttm": 291943459, "eps_diluted_ttm": 2.77978198, "operating_cash_flow_ttm": 396785529, "capital_expenditure_ttm": 276118069, "fcf_ttm": 672903598, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25702809, "cash_and_equivalents": 91506962, "total_current_assets": 291253737, "total_current_liabilities": 224800903, "net_ppe": null, "total_assets": 2061828726, "total_debt": 597116407, "total_equity": 1101626158, "net_working_capital": 29371279, "book_value_per_share": 10.48929323, "retained_earnings": 856356157, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.48929323, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 17, "rank_pb": 57, "rank_ptbv": 49, "rank_ps": 63, "rank_pcf": 27, "rank_ev_ebitda": 16, "rank_ev_ebit": 36, "rank_earnings_yield": 17, "rank_fcf_yield": 15, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 13, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 54, "rank_fcf_margin": 8, "rank_piotroski": 8, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 12, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 18, "value_composite": 13, "quality_composite": 4, "momentum_composite": 11, "growth_composite": 4, "yield_composite": 95, "svqf_composite": 9, "vc1_composite": 18, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 36, "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": 25.78, "os": 0.98, "value": 0.87, "quality": 0.96, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 9.2741, "earnings_yield": 0.1078, "shareholder_yield": 0, "roe": 0.265, "momentum_12_1": 0.8037, "complete_fields": { "id": 4060, "ticker_id": 1324, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:58.179942+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.78, "market_cap": 2707515342.82, "market_cap_usd": 2707515342.82, "enterprise_value": 3213124787.82, "shares_outstanding": 105023869, "fx_rate_to_usd": null, "pe_ratio": 9.2741086, "pb_ratio": 2.45774424, "ptbv_ratio": 2.45774424, "ps_ratio": 2.92640514, "pcf_ratio": 6.82362421, "pfcf_ratio": 4.02363035, "ev_ebitda": 6.07543148, "ev_ebit": 8.55997189, "ev_sales": 3.47289071, "ev_fcf": 4.77501502, "earnings_yield": 0.10782707, "fcf_yield": 0.20942342, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42658201, "operating_margin": 0.40571286, "net_margin": 0.31554571, "ebitda_margin": 0.57162865, "fcf_margin": 0.72730467, "roe": 0.26501137, "roa": 0.14159443, "roic": 0.19019517, "roc_greenblatt": null, "asset_turnover": 0.44872874, "cash_conversion": 2.30491068, "accruals_ratio": -0.05084907, "sbc_to_revenue": 0.02815278, "debt_to_equity": 0.86855644, "net_debt_to_ebitda": 0.95601501, "debt_to_assets": 0.28960524, "interest_coverage": 14.60409553, "current_ratio": 1.2956075, "quick_ratio": 0.79401421, "net_debt": 505609445, "revenue_growth_1y": 0.88988715, "revenue_growth_3y_cagr": 0.23316548, "revenue_growth_5y_cagr": 0.19796809, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.38123718, "eps_growth_5y_cagr": 0.39049679, "fcf_growth_1y": 0.39328477, "book_value_growth_1y": 0.57482259, "piotroski_f_score": 8, "altman_z_score": 3.36747295, "earnings_stability_5y": 1.542504, "revenue_stability_5y": 0.363119, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09480337, "price_return_3m": -0.07132565, "price_return_6m": 0.0312, "price_return_9m": 0.72211089, "price_return_12m": 0.63267891, "price_return_12m_ex1m": 0.80367321, "distance_from_52w_high": -0.24575775, "distance_from_52w_low": 0.92244594, "relative_strength": 0.53271533, "local_beta": -0.0006, "volatility_252d": 0.565549, "volatility_60d": 1.32632, "max_drawdown_12m": -0.30983031, "revenue_ttm": 925201814, "gross_profit_ttm": 394674454, "ebit_ttm": 375366278, "ebitda_ttm": 528871867, "net_income_ttm": 291943459, "eps_diluted_ttm": 2.77978198, "operating_cash_flow_ttm": 396785529, "capital_expenditure_ttm": 276118069, "fcf_ttm": 672903598, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25702809, "cash_and_equivalents": 91506962, "total_current_assets": 291253737, "total_current_liabilities": 224800903, "net_ppe": null, "total_assets": 2061828726, "total_debt": 597116407, "total_equity": 1101626158, "net_working_capital": 29371279, "book_value_per_share": 10.48929323, "retained_earnings": 856356157, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.48929323, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 17, "rank_pb": 57, "rank_ptbv": 49, "rank_ps": 63, "rank_pcf": 27, "rank_ev_ebitda": 16, "rank_ev_ebit": 36, "rank_earnings_yield": 17, "rank_fcf_yield": 15, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 13, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 54, "rank_fcf_margin": 8, "rank_piotroski": 8, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 12, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 18, "value_composite": 13, "quality_composite": 4, "momentum_composite": 11, "growth_composite": 4, "yield_composite": 95, "svqf_composite": 9, "vc1_composite": 18, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 36, "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": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 799600618, "cost_of_revenue": 454088299, "gross_profit": 345512319, "ebit": 270331887, "ebitda": 410401698, "pretax_income": 336749561, "tax_provision": 65171229, "net_income": 268339611, "net_income_to_common": 268339611, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105250111, "total_current_assets": 275709335, "total_assets": 1920376830, "short_term_debt": 71862981, "long_term_debt": 551403000, "total_debt": 623265981, "total_liabilities": 984221598, "total_equity": 933830470, "shares_outstanding": 104132269, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 358568950, "capital_expenditure": 267352631, "free_cash_flow": 625921581, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258385, "ticker_id": 1324, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270331887", "ebitda": "410401698", "netIncome": "268339611", "grossProfit": "345512319", "depreciation": "None", "totalRevenue": "799600618", "costOfRevenue": "454088299", "interestIncome": "5377000", "incomeBeforeTax": "336749561", "interestExpense": "22058502", "operatingIncome": "270331887", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "65171229", "reportedCurrency": "USD", "netInterestIncome": "-24466000", "nonInterestIncome": "None", "operatingExpenses": "75180431", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454088299", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140069811", "sellingGeneralAndAdministrative": "72487000", "netIncomeFromContinuingOperations": "266906000" }, "balance": { "goodwill": "None", "inventory": "110552444", "commonStock": "297946792", "currentDebt": "None", "investments": "None", "totalAssets": "1920376830", "longTermDebt": "551403000", "shortTermDebt": "71862981", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "743422615", "totalLiabilities": "984221598", "otherCurrentAssets": "10526808", "totalCurrentAssets": "275709335", "currentLongTermDebt": "55711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49379972", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1644667495", "currentAccountsPayable": "92115058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631196222", "totalShareholderEquity": "933830470", "capitalLeaseObligations": "25233000", "otherCurrentLiabilities": "83488788", "totalCurrentLiabilities": "260243532", "otherNonCurrentLiabilities": "4173000", "totalNonCurrentLiabilities": "723978066", "cashAndShortTermInvestments": "105250111", "commonStockSharesOutstanding": "104132269", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105250111", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "268339611", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-42369947", "operatingCashflow": "358568950", "capitalExpenditures": "267352631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17290471", "cashflowFromInvestment": "-283465849", "stockBasedCompensation": "24580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140069811", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 799600618, "cost_of_revenue": 454088299, "gross_profit": 345512319, "research_and_development": null, "selling_general_admin": 72487000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270331887, "depreciation_amortisation": 140069811, "ebitda": 410401698, "interest_expense": 22058502, "interest_income": null, "other_non_operating": null, "pretax_income": 336749561, "tax_provision": 65171229, "effective_tax_rate": null, "net_income": 268339611, "net_income_continuing_ops": 266906000, "net_income_to_common": 268339611, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105250111, "short_term_investments": null, "net_receivables": 49379972, "inventory": 110552444, "other_current_assets": null, "total_current_assets": 275709335, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1644667495, "total_assets": 1920376830, "short_term_debt": 71862981, "accounts_payable": 92115058, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260243532, "long_term_debt": 551403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723978066, "total_liabilities": 984221598, "total_debt": 623265981, "preferred_stock": null, "minority_interest": null, "retained_earnings": 743422615, "total_equity": 933830470, "shares_outstanding": 104132269, "operating_cash_flow": 358568950, "stock_based_compensation": 24580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267352631, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283465849, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17290471, "free_cash_flow": 625921581, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270331887", "ebitda": "410401698", "netIncome": "268339611", "grossProfit": "345512319", "depreciation": "None", "totalRevenue": "799600618", "costOfRevenue": "454088299", "interestIncome": "5377000", "incomeBeforeTax": "336749561", "interestExpense": "22058502", "operatingIncome": "270331887", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "65171229", "reportedCurrency": "USD", "netInterestIncome": "-24466000", "nonInterestIncome": "None", "operatingExpenses": "75180431", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454088299", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140069811", "sellingGeneralAndAdministrative": "72487000", "netIncomeFromContinuingOperations": "266906000" }, "balance": { "goodwill": "None", "inventory": "110552444", "commonStock": "297946792", "currentDebt": "None", "investments": "None", "totalAssets": "1920376830", "longTermDebt": "551403000", "shortTermDebt": "71862981", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "743422615", "totalLiabilities": "984221598", "otherCurrentAssets": "10526808", "totalCurrentAssets": "275709335", "currentLongTermDebt": "55711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49379972", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1644667495", "currentAccountsPayable": "92115058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631196222", "totalShareholderEquity": "933830470", "capitalLeaseObligations": "25233000", "otherCurrentLiabilities": "83488788", "totalCurrentLiabilities": "260243532", "otherNonCurrentLiabilities": "4173000", "totalNonCurrentLiabilities": "723978066", "cashAndShortTermInvestments": "105250111", "commonStockSharesOutstanding": "104132269", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105250111", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "268339611", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-42369947", "operatingCashflow": "358568950", "capitalExpenditures": "267352631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17290471", "cashflowFromInvestment": "-283465849", "stockBasedCompensation": "24580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140069811", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 470259000, "cost_of_revenue": 289706000, "gross_profit": 180553000, "ebit": 106582000, "ebitda": 191867000, "pretax_income": -75441000, "tax_provision": -7651000, "net_income": -68475000, "net_income_to_common": -68475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50402000, "total_current_assets": 141790000, "total_assets": 1458028000, "short_term_debt": 56798000, "long_term_debt": 556296000, "total_debt": 613094000, "total_liabilities": 866954000, "total_equity": 587131000, "shares_outstanding": 103106000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145419000, "capital_expenditure": 337586000, "free_cash_flow": 483005000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258390, "ticker_id": 1324, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106582000", "ebitda": "191867000", "netIncome": "-68475000", "grossProfit": "180553000", "depreciation": "None", "totalRevenue": "470259000", "costOfRevenue": "289706000", "interestIncome": "4300000", "incomeBeforeTax": "-75441000", "interestExpense": "1814000", "operatingIncome": "120972000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7651000", "reportedCurrency": "USD", "netInterestIncome": "-10450000", "nonInterestIncome": "None", "operatingExpenses": "59581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85285000", "sellingGeneralAndAdministrative": "57904000", "netIncomeFromContinuingOperations": "-67790000" }, "balance": { "goodwill": "None", "inventory": "42094000", "commonStock": "286548000", "currentDebt": "None", "investments": "None", "totalAssets": "1458028000", "longTermDebt": "556296000", "shortTermDebt": "56798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "481055000", "totalLiabilities": "866954000", "otherCurrentAssets": "9036000", "totalCurrentAssets": "141790000", "currentLongTermDebt": "45893000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316238000", "currentAccountsPayable": "58067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "620074000", "totalShareholderEquity": "587131000", "capitalLeaseObligations": "17885000", "otherCurrentLiabilities": "53294000", "totalCurrentLiabilities": "211706000", "otherNonCurrentLiabilities": "5825000", "totalNonCurrentLiabilities": "655248000", "cashAndShortTermInvestments": "50402000", "commonStockSharesOutstanding": "103106000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67790000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12586000", "operatingCashflow": "145419000", "capitalExpenditures": "337586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131159000", "cashflowFromInvestment": "-335384000", "stockBasedCompensation": "9983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470259000, "cost_of_revenue": 289706000, "gross_profit": 180553000, "research_and_development": null, "selling_general_admin": 57904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106582000, "depreciation_amortisation": 85285000, "ebitda": 191867000, "interest_expense": 1814000, "interest_income": null, "other_non_operating": null, "pretax_income": -75441000, "tax_provision": -7651000, "effective_tax_rate": null, "net_income": -68475000, "net_income_continuing_ops": -67790000, "net_income_to_common": -68475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50402000, "short_term_investments": null, "net_receivables": 40258000, "inventory": 42094000, "other_current_assets": null, "total_current_assets": 141790000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1316238000, "total_assets": 1458028000, "short_term_debt": 56798000, "accounts_payable": 58067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211706000, "long_term_debt": 556296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 655248000, "total_liabilities": 866954000, "total_debt": 613094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 481055000, "total_equity": 587131000, "shares_outstanding": 103106000, "operating_cash_flow": 145419000, "stock_based_compensation": 9983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 337586000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -335384000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131159000, "free_cash_flow": 483005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106582000", "ebitda": "191867000", "netIncome": "-68475000", "grossProfit": "180553000", "depreciation": "None", "totalRevenue": "470259000", "costOfRevenue": "289706000", "interestIncome": "4300000", "incomeBeforeTax": "-75441000", "interestExpense": "1814000", "operatingIncome": "120972000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7651000", "reportedCurrency": "USD", "netInterestIncome": "-10450000", "nonInterestIncome": "None", "operatingExpenses": "59581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85285000", "sellingGeneralAndAdministrative": "57904000", "netIncomeFromContinuingOperations": "-67790000" }, "balance": { "goodwill": "None", "inventory": "42094000", "commonStock": "286548000", "currentDebt": "None", "investments": "None", "totalAssets": "1458028000", "longTermDebt": "556296000", "shortTermDebt": "56798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "481055000", "totalLiabilities": "866954000", "otherCurrentAssets": "9036000", "totalCurrentAssets": "141790000", "currentLongTermDebt": "45893000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316238000", "currentAccountsPayable": "58067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "620074000", "totalShareholderEquity": "587131000", "capitalLeaseObligations": "17885000", "otherCurrentLiabilities": "53294000", "totalCurrentLiabilities": "211706000", "otherNonCurrentLiabilities": "5825000", "totalNonCurrentLiabilities": "655248000", "cashAndShortTermInvestments": "50402000", "commonStockSharesOutstanding": "103106000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67790000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12586000", "operatingCashflow": "145419000", "capitalExpenditures": "337586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131159000", "cashflowFromInvestment": "-335384000", "stockBasedCompensation": "9983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 427480000, "cost_of_revenue": 270635000, "gross_profit": 156845000, "ebit": 130691565, "ebitda": 222618028, "pretax_income": 112351000, "tax_provision": 18047000, "net_income": 92804000, "net_income_to_common": 92804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111738000, "total_current_assets": 199487000, "total_assets": 1511688000, "short_term_debt": 31377000, "long_term_debt": 405852000, "total_debt": 437229000, "total_liabilities": 702357000, "total_equity": 804250000, "shares_outstanding": 94896334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163099000, "capital_expenditure": 460649000, "free_cash_flow": 623748000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258395, "ticker_id": 1324, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130691565", "ebitda": "222618028", "netIncome": "92804000", "grossProfit": "156845000", "depreciation": "None", "totalRevenue": "427480000", "costOfRevenue": "270635000", "interestIncome": "12465000", "incomeBeforeTax": "112351000", "interestExpense": "12776000", "operatingIncome": "95198000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18047000", "reportedCurrency": "USD", "netInterestIncome": "-10654000", "nonInterestIncome": "None", "operatingExpenses": "61647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91926463", "sellingGeneralAndAdministrative": "52429000", "netIncomeFromContinuingOperations": "94304000" }, "balance": { "goodwill": "None", "inventory": "42254000", "commonStock": "271336000", "currentDebt": "None", "investments": "None", "totalAssets": "1511688000", "longTermDebt": "405852000", "shortTermDebt": "31377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "549530000", "totalLiabilities": "702357000", "otherCurrentAssets": "17220000", "totalCurrentAssets": "199487000", "currentLongTermDebt": "20381000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "28275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1312201000", "currentAccountsPayable": "74877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445836000", "totalShareholderEquity": "804250000", "capitalLeaseObligations": "19603000", "otherCurrentLiabilities": "37248000", "totalCurrentLiabilities": "173800000", "otherNonCurrentLiabilities": "8524000", "totalNonCurrentLiabilities": "528557000", "cashAndShortTermInvestments": "111738000", "commonStockSharesOutstanding": "94896334", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94505915", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5269000", "operatingCashflow": "163099000", "capitalExpenditures": "460649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77751000", "cashflowFromInvestment": "-308166000", "stockBasedCompensation": "9218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91926463", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427480000, "cost_of_revenue": 270635000, "gross_profit": 156845000, "research_and_development": null, "selling_general_admin": 52429000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130691565, "depreciation_amortisation": 91926463, "ebitda": 222618028, "interest_expense": 12776000, "interest_income": null, "other_non_operating": null, "pretax_income": 112351000, "tax_provision": 18047000, "effective_tax_rate": null, "net_income": 92804000, "net_income_continuing_ops": 94304000, "net_income_to_common": 92804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111738000, "short_term_investments": 0, "net_receivables": 28275000, "inventory": 42254000, "other_current_assets": null, "total_current_assets": 199487000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1312201000, "total_assets": 1511688000, "short_term_debt": 31377000, "accounts_payable": 74877000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173800000, "long_term_debt": 405852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 528557000, "total_liabilities": 702357000, "total_debt": 437229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 549530000, "total_equity": 804250000, "shares_outstanding": 94896334, "operating_cash_flow": 163099000, "stock_based_compensation": 9218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 460649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -308166000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77751000, "free_cash_flow": 623748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130691565", "ebitda": "222618028", "netIncome": "92804000", "grossProfit": "156845000", "depreciation": "None", "totalRevenue": "427480000", "costOfRevenue": "270635000", "interestIncome": "12465000", "incomeBeforeTax": "112351000", "interestExpense": "12776000", "operatingIncome": "95198000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18047000", "reportedCurrency": "USD", "netInterestIncome": "-10654000", "nonInterestIncome": "None", "operatingExpenses": "61647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91926463", "sellingGeneralAndAdministrative": "52429000", "netIncomeFromContinuingOperations": "94304000" }, "balance": { "goodwill": "None", "inventory": "42254000", "commonStock": "271336000", "currentDebt": "None", "investments": "None", "totalAssets": "1511688000", "longTermDebt": "405852000", "shortTermDebt": "31377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "549530000", "totalLiabilities": "702357000", "otherCurrentAssets": "17220000", "totalCurrentAssets": "199487000", "currentLongTermDebt": "20381000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "28275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1312201000", "currentAccountsPayable": "74877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445836000", "totalShareholderEquity": "804250000", "capitalLeaseObligations": "19603000", "otherCurrentLiabilities": "37248000", "totalCurrentLiabilities": "173800000", "otherNonCurrentLiabilities": "8524000", "totalNonCurrentLiabilities": "528557000", "cashAndShortTermInvestments": "111738000", "commonStockSharesOutstanding": "94896334", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94505915", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5269000", "operatingCashflow": "163099000", "capitalExpenditures": "460649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77751000", "cashflowFromInvestment": "-308166000", "stockBasedCompensation": "9218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91926463", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 426392000, "cost_of_revenue": 239217000, "gross_profit": 187175000, "ebit": 147509000, "ebitda": 206478000, "pretax_income": 126383000, "tax_provision": 23316000, "net_income": 101831000, "net_income_to_common": 101831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177702000, "total_current_assets": 392427000, "total_assets": 1188076000, "short_term_debt": 21926000, "long_term_debt": 402354000, "total_debt": 424280000, "total_liabilities": 645911000, "total_equity": 538592000, "shares_outstanding": 92170656, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143386000, "capital_expenditure": 295819000, "free_cash_flow": 439205000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258400, "ticker_id": 1324, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147509000", "ebitda": "206478000", "netIncome": "101831000", "grossProfit": "187175000", "depreciation": "None", "totalRevenue": "426392000", "costOfRevenue": "239217000", "interestIncome": "10295000", "incomeBeforeTax": "126383000", "interestExpense": "21126000", "operatingIncome": "127594000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "23316000", "reportedCurrency": "USD", "netInterestIncome": "-21633000", "nonInterestIncome": "None", "operatingExpenses": "59581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58969000", "sellingGeneralAndAdministrative": "57077000", "netIncomeFromContinuingOperations": "103067000" }, "balance": { "goodwill": "None", "inventory": "30955000", "commonStock": "148055000", "currentDebt": "None", "investments": "None", "totalAssets": "1188076000", "longTermDebt": "402354000", "shortTermDebt": "21926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "456726000", "totalLiabilities": "645911000", "otherCurrentAssets": "11292000", "totalCurrentAssets": "392427000", "currentLongTermDebt": "15703000", "longTermInvestments": "None", "shortTermInvestments": "139700000", "currentNetReceivables": "32778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "795649000", "currentAccountsPayable": "47868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "770960000", "shortLongTermDebtTotal": "429020000", "totalShareholderEquity": "538592000", "capitalLeaseObligations": "10963000", "otherCurrentLiabilities": "29272000", "totalCurrentLiabilities": "129121000", "otherNonCurrentLiabilities": "4987000", "totalNonCurrentLiabilities": "516790000", "cashAndShortTermInvestments": "177702000", "commonStockSharesOutstanding": "92170656", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "177702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103067000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1709000", "operatingCashflow": "143386000", "capitalExpenditures": "295819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327299000", "cashflowFromInvestment": "-425806000", "stockBasedCompensation": "7931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426392000, "cost_of_revenue": 239217000, "gross_profit": 187175000, "research_and_development": null, "selling_general_admin": 57077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147509000, "depreciation_amortisation": 58969000, "ebitda": 206478000, "interest_expense": 21126000, "interest_income": null, "other_non_operating": null, "pretax_income": 126383000, "tax_provision": 23316000, "effective_tax_rate": null, "net_income": 101831000, "net_income_continuing_ops": 103067000, "net_income_to_common": 101831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177702000, "short_term_investments": 139700000, "net_receivables": 32778000, "inventory": 30955000, "other_current_assets": null, "total_current_assets": 392427000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 795649000, "total_assets": 1188076000, "short_term_debt": 21926000, "accounts_payable": 47868000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129121000, "long_term_debt": 402354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 516790000, "total_liabilities": 645911000, "total_debt": 424280000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 456726000, "total_equity": 538592000, "shares_outstanding": 92170656, "operating_cash_flow": 143386000, "stock_based_compensation": 7931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 295819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -425806000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 327299000, "free_cash_flow": 439205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147509000", "ebitda": "206478000", "netIncome": "101831000", "grossProfit": "187175000", "depreciation": "None", "totalRevenue": "426392000", "costOfRevenue": "239217000", "interestIncome": "10295000", "incomeBeforeTax": "126383000", "interestExpense": "21126000", "operatingIncome": "127594000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "23316000", "reportedCurrency": "USD", "netInterestIncome": "-21633000", "nonInterestIncome": "None", "operatingExpenses": "59581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58969000", "sellingGeneralAndAdministrative": "57077000", "netIncomeFromContinuingOperations": "103067000" }, "balance": { "goodwill": "None", "inventory": "30955000", "commonStock": "148055000", "currentDebt": "None", "investments": "None", "totalAssets": "1188076000", "longTermDebt": "402354000", "shortTermDebt": "21926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "456726000", "totalLiabilities": "645911000", "otherCurrentAssets": "11292000", "totalCurrentAssets": "392427000", "currentLongTermDebt": "15703000", "longTermInvestments": "None", "shortTermInvestments": "139700000", "currentNetReceivables": "32778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "795649000", "currentAccountsPayable": "47868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "770960000", "shortLongTermDebtTotal": "429020000", "totalShareholderEquity": "538592000", "capitalLeaseObligations": "10963000", "otherCurrentLiabilities": "29272000", "totalCurrentLiabilities": "129121000", "otherNonCurrentLiabilities": "4987000", "totalNonCurrentLiabilities": "516790000", "cashAndShortTermInvestments": "177702000", "commonStockSharesOutstanding": "92170656", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "177702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103067000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1709000", "operatingCashflow": "143386000", "capitalExpenditures": "295819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327299000", "cashflowFromInvestment": "-425806000", "stockBasedCompensation": "7931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 489915000, "cost_of_revenue": 171057000, "gross_profit": 318858000, "ebit": 242510000, "ebitda": 289800000, "pretax_income": 236920000, "tax_provision": 34288000, "net_income": 201053000, "net_income_to_common": 201053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130129000, "total_current_assets": 208686000, "total_assets": 689762000, "short_term_debt": 9055000, "long_term_debt": 54906000, "total_debt": 63961000, "total_liabilities": 294272000, "total_equity": 393057000, "shares_outstanding": 90963452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 364589000, "capital_expenditure": 181831000, "free_cash_flow": 546420000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258405, "ticker_id": 1324, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242510000", "ebitda": "289800000", "netIncome": "201053000", "grossProfit": "318858000", "depreciation": "None", "totalRevenue": "489915000", "costOfRevenue": "171057000", "interestIncome": "24098000", "incomeBeforeTax": "236920000", "interestExpense": "5590000", "operatingIncome": "271087000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "34288000", "reportedCurrency": "USD", "netInterestIncome": "-8560000", "nonInterestIncome": "None", "operatingExpenses": "47771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47290000", "sellingGeneralAndAdministrative": "46406000", "netIncomeFromContinuingOperations": "202632000" }, "balance": { "goodwill": "None", "inventory": "26019000", "commonStock": "133072000", "currentDebt": "None", "investments": "None", "totalAssets": "689762000", "longTermDebt": "54906000", "shortTermDebt": "9055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "354895000", "totalLiabilities": "294272000", "otherCurrentAssets": "6725000", "totalCurrentAssets": "208686000", "currentLongTermDebt": "4344000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "45813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481076000", "currentAccountsPayable": "25404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "477466000", "shortLongTermDebtTotal": "66360000", "totalShareholderEquity": "393057000", "capitalLeaseObligations": "7110000", "otherCurrentLiabilities": "60835000", "totalCurrentLiabilities": "122660000", "otherNonCurrentLiabilities": "11193000", "totalNonCurrentLiabilities": "171612000", "cashAndShortTermInvestments": "130129000", "commonStockSharesOutstanding": "90963452", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202632000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2325000", "operatingCashflow": "364589000", "capitalExpenditures": "181831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115430000", "cashflowFromInvestment": "-179526000", "stockBasedCompensation": "7848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489915000, "cost_of_revenue": 171057000, "gross_profit": 318858000, "research_and_development": null, "selling_general_admin": 46406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242510000, "depreciation_amortisation": 47290000, "ebitda": 289800000, "interest_expense": 5590000, "interest_income": null, "other_non_operating": null, "pretax_income": 236920000, "tax_provision": 34288000, "effective_tax_rate": null, "net_income": 201053000, "net_income_continuing_ops": 202632000, "net_income_to_common": 201053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130129000, "short_term_investments": 0, "net_receivables": 45813000, "inventory": 26019000, "other_current_assets": null, "total_current_assets": 208686000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 481076000, "total_assets": 689762000, "short_term_debt": 9055000, "accounts_payable": 25404000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122660000, "long_term_debt": 54906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 171612000, "total_liabilities": 294272000, "total_debt": 63961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 354895000, "total_equity": 393057000, "shares_outstanding": 90963452, "operating_cash_flow": 364589000, "stock_based_compensation": 7848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181831000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179526000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115430000, "free_cash_flow": 546420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242510000", "ebitda": "289800000", "netIncome": "201053000", "grossProfit": "318858000", "depreciation": "None", "totalRevenue": "489915000", "costOfRevenue": "171057000", "interestIncome": "24098000", "incomeBeforeTax": "236920000", "interestExpense": "5590000", "operatingIncome": "271087000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "34288000", "reportedCurrency": "USD", "netInterestIncome": "-8560000", "nonInterestIncome": "None", "operatingExpenses": "47771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47290000", "sellingGeneralAndAdministrative": "46406000", "netIncomeFromContinuingOperations": "202632000" }, "balance": { "goodwill": "None", "inventory": "26019000", "commonStock": "133072000", "currentDebt": "None", "investments": "None", "totalAssets": "689762000", "longTermDebt": "54906000", "shortTermDebt": "9055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "354895000", "totalLiabilities": "294272000", "otherCurrentAssets": "6725000", "totalCurrentAssets": "208686000", "currentLongTermDebt": "4344000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "45813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481076000", "currentAccountsPayable": "25404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "477466000", "shortLongTermDebtTotal": "66360000", "totalShareholderEquity": "393057000", "capitalLeaseObligations": "7110000", "otherCurrentLiabilities": "60835000", "totalCurrentLiabilities": "122660000", "otherNonCurrentLiabilities": "11193000", "totalNonCurrentLiabilities": "171612000", "cashAndShortTermInvestments": "130129000", "commonStockSharesOutstanding": "90963452", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202632000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2325000", "operatingCashflow": "364589000", "capitalExpenditures": "181831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115430000", "cashflowFromInvestment": "-179526000", "stockBasedCompensation": "7848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 324076000, "cost_of_revenue": 135939000, "gross_profit": 188137000, "ebit": 71573000, "ebitda": 110921000, "pretax_income": 61423000, "tax_provision": 8925000, "net_income": 51622000, "net_income_to_common": 51622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62508000, "total_current_assets": 127541000, "total_assets": 497099000, "short_term_debt": 13941000, "long_term_debt": 155563000, "total_debt": 169504000, "total_liabilities": 283024000, "total_equity": 212703000, "shares_outstanding": 92213628, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162837000, "capital_expenditure": 117806000, "free_cash_flow": 280643000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258410, "ticker_id": 1324, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71573000", "ebitda": "110921000", "netIncome": "51622000", "grossProfit": "188137000", "depreciation": "None", "totalRevenue": "324076000", "costOfRevenue": "135939000", "interestIncome": "1346000", "incomeBeforeTax": "61423000", "interestExpense": "11942212", "operatingIncome": "154098000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8925000", "reportedCurrency": "USD", "netInterestIncome": "-10481000", "nonInterestIncome": "None", "operatingExpenses": "188137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39348000", "sellingGeneralAndAdministrative": "36855000", "netIncomeFromContinuingOperations": "52498000" }, "balance": { "goodwill": "None", "inventory": "25996000", "commonStock": "126152000", "currentDebt": "None", "investments": "None", "totalAssets": "497099000", "longTermDebt": "155563000", "shortTermDebt": "13941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "153842000", "totalLiabilities": "283024000", "otherCurrentAssets": "2635000", "totalCurrentAssets": "127541000", "currentLongTermDebt": "12539000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369558000", "currentAccountsPayable": "14480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "354726000", "shortLongTermDebtTotal": "169850000", "totalShareholderEquity": "212703000", "capitalLeaseObligations": "1748000", "otherCurrentLiabilities": "63299000", "totalCurrentLiabilities": "91720000", "otherNonCurrentLiabilities": "1666000", "totalNonCurrentLiabilities": "191304000", "cashAndShortTermInvestments": "62508000", "commonStockSharesOutstanding": "92213628", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52498000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6360000", "operatingCashflow": "162837000", "capitalExpenditures": "117806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "288000", "cashflowFromInvestment": "-116556000", "stockBasedCompensation": "9064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 324076000, "cost_of_revenue": 135939000, "gross_profit": 188137000, "research_and_development": null, "selling_general_admin": 36855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71573000, "depreciation_amortisation": 39348000, "ebitda": 110921000, "interest_expense": 11942212, "interest_income": null, "other_non_operating": null, "pretax_income": 61423000, "tax_provision": 8925000, "effective_tax_rate": null, "net_income": 51622000, "net_income_continuing_ops": 52498000, "net_income_to_common": 51622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62508000, "short_term_investments": null, "net_receivables": 36402000, "inventory": 25996000, "other_current_assets": null, "total_current_assets": 127541000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 369558000, "total_assets": 497099000, "short_term_debt": 13941000, "accounts_payable": 14480000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91720000, "long_term_debt": 155563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191304000, "total_liabilities": 283024000, "total_debt": 169504000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 153842000, "total_equity": 212703000, "shares_outstanding": 92213628, "operating_cash_flow": 162837000, "stock_based_compensation": 9064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116556000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 288000, "free_cash_flow": 280643000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71573000", "ebitda": "110921000", "netIncome": "51622000", "grossProfit": "188137000", "depreciation": "None", "totalRevenue": "324076000", "costOfRevenue": "135939000", "interestIncome": "1346000", "incomeBeforeTax": "61423000", "interestExpense": "11942212", "operatingIncome": "154098000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8925000", "reportedCurrency": "USD", "netInterestIncome": "-10481000", "nonInterestIncome": "None", "operatingExpenses": "188137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39348000", "sellingGeneralAndAdministrative": "36855000", "netIncomeFromContinuingOperations": "52498000" }, "balance": { "goodwill": "None", "inventory": "25996000", "commonStock": "126152000", "currentDebt": "None", "investments": "None", "totalAssets": "497099000", "longTermDebt": "155563000", "shortTermDebt": "13941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "153842000", "totalLiabilities": "283024000", "otherCurrentAssets": "2635000", "totalCurrentAssets": "127541000", "currentLongTermDebt": "12539000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369558000", "currentAccountsPayable": "14480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "354726000", "shortLongTermDebtTotal": "169850000", "totalShareholderEquity": "212703000", "capitalLeaseObligations": "1748000", "otherCurrentLiabilities": "63299000", "totalCurrentLiabilities": "91720000", "otherNonCurrentLiabilities": "1666000", "totalNonCurrentLiabilities": "191304000", "cashAndShortTermInvestments": "62508000", "commonStockSharesOutstanding": "92213628", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52498000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6360000", "operatingCashflow": "162837000", "capitalExpenditures": "117806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "288000", "cashflowFromInvestment": "-116556000", "stockBasedCompensation": "9064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 284843000, "cost_of_revenue": 167779000, "gross_profit": 117064000, "ebit": 96531000, "ebitda": 138833000, "pretax_income": 74829000, "tax_provision": -17626000, "net_income": 91883000, "net_income_to_common": 91883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22985000, "total_current_assets": 75565000, "total_assets": 462674000, "short_term_debt": 22143000, "long_term_debt": 140386000, "total_debt": 162529000, "total_liabilities": 263616000, "total_equity": 198223000, "shares_outstanding": 91390425, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 127830000, "capital_expenditure": 106274000, "free_cash_flow": 234104000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258415, "ticker_id": 1324, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96531000", "ebitda": "138833000", "netIncome": "91883000", "grossProfit": "117064000", "depreciation": "None", "totalRevenue": "284843000", "costOfRevenue": "167779000", "interestIncome": "701000", "incomeBeforeTax": "74829000", "interestExpense": "15069380", "operatingIncome": "78455000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17626000", "reportedCurrency": "USD", "netInterestIncome": "-16219000", "nonInterestIncome": "None", "operatingExpenses": "38609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42302000", "sellingGeneralAndAdministrative": "32817000", "netIncomeFromContinuingOperations": "92455000" }, "balance": { "goodwill": "None", "inventory": "20423000", "commonStock": "120492000", "currentDebt": "None", "investments": "None", "totalAssets": "462674000", "longTermDebt": "140386000", "shortTermDebt": "22143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "102220000", "totalLiabilities": "263616000", "otherCurrentAssets": "4779000", "totalCurrentAssets": "75565000", "currentLongTermDebt": "18984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "387109000", "currentAccountsPayable": "21811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "365394000", "shortLongTermDebtTotal": "163016000", "totalShareholderEquity": "198223000", "capitalLeaseObligations": "3646000", "otherCurrentLiabilities": "36527000", "totalCurrentLiabilities": "80481000", "otherNonCurrentLiabilities": "1928000", "totalNonCurrentLiabilities": "183135000", "cashAndShortTermInvestments": "22985000", "commonStockSharesOutstanding": "91390425", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92455000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5946000", "operatingCashflow": "127830000", "capitalExpenditures": "106274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18021000", "cashflowFromInvestment": "-106741000", "stockBasedCompensation": "5792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1943000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 284843000, "cost_of_revenue": 167779000, "gross_profit": 117064000, "research_and_development": null, "selling_general_admin": 32817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96531000, "depreciation_amortisation": 42302000, "ebitda": 138833000, "interest_expense": 15069380, "interest_income": null, "other_non_operating": null, "pretax_income": 74829000, "tax_provision": -17626000, "effective_tax_rate": null, "net_income": 91883000, "net_income_continuing_ops": 92455000, "net_income_to_common": 91883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22985000, "short_term_investments": null, "net_receivables": 27378000, "inventory": 20423000, "other_current_assets": null, "total_current_assets": 75565000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 387109000, "total_assets": 462674000, "short_term_debt": 22143000, "accounts_payable": 21811000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80481000, "long_term_debt": 140386000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 183135000, "total_liabilities": 263616000, "total_debt": 162529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102220000, "total_equity": 198223000, "shares_outstanding": 91390425, "operating_cash_flow": 127830000, "stock_based_compensation": 5792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106741000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18021000, "free_cash_flow": 234104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96531000", "ebitda": "138833000", "netIncome": "91883000", "grossProfit": "117064000", "depreciation": "None", "totalRevenue": "284843000", "costOfRevenue": "167779000", "interestIncome": "701000", "incomeBeforeTax": "74829000", "interestExpense": "15069380", "operatingIncome": "78455000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17626000", "reportedCurrency": "USD", "netInterestIncome": "-16219000", "nonInterestIncome": "None", "operatingExpenses": "38609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42302000", "sellingGeneralAndAdministrative": "32817000", "netIncomeFromContinuingOperations": "92455000" }, "balance": { "goodwill": "None", "inventory": "20423000", "commonStock": "120492000", "currentDebt": "None", "investments": "None", "totalAssets": "462674000", "longTermDebt": "140386000", "shortTermDebt": "22143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "102220000", "totalLiabilities": "263616000", "otherCurrentAssets": "4779000", "totalCurrentAssets": "75565000", "currentLongTermDebt": "18984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "387109000", "currentAccountsPayable": "21811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "365394000", "shortLongTermDebtTotal": "163016000", "totalShareholderEquity": "198223000", "capitalLeaseObligations": "3646000", "otherCurrentLiabilities": "36527000", "totalCurrentLiabilities": "80481000", "otherNonCurrentLiabilities": "1928000", "totalNonCurrentLiabilities": "183135000", "cashAndShortTermInvestments": "22985000", "commonStockSharesOutstanding": "91390425", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92455000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5946000", "operatingCashflow": "127830000", "capitalExpenditures": "106274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18021000", "cashflowFromInvestment": "-106741000", "stockBasedCompensation": "5792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1943000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 233105000, "cost_of_revenue": 150879000, "gross_profit": 82226000, "ebit": 44969126, "ebitda": 91531000, "pretax_income": 2661000, "tax_provision": 5652000, "net_income": -3155000, "net_income_to_common": -3155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18941000, "total_current_assets": 50954000, "total_assets": 360439000, "short_term_debt": 10602000, "long_term_debt": 141632000, "total_debt": 152234000, "total_liabilities": 256617000, "total_equity": 103526000, "shares_outstanding": 83927977, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82942000, "capital_expenditure": 101172000, "free_cash_flow": 184114000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258420, "ticker_id": 1324, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44969126", "ebitda": "91531000", "netIncome": "-3155000", "grossProfit": "82226000", "depreciation": "None", "totalRevenue": "233105000", "costOfRevenue": "150879000", "interestIncome": "1303000", "incomeBeforeTax": "2661000", "interestExpense": "14965000", "operatingIncome": "46234000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5652000", "reportedCurrency": "USD", "netInterestIncome": "-17492000", "nonInterestIncome": "None", "operatingExpenses": "35992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46561874", "sellingGeneralAndAdministrative": "31755000", "netIncomeFromContinuingOperations": "-2991000" }, "balance": { "goodwill": "None", "inventory": "14645000", "commonStock": "117944000", "currentDebt": "None", "investments": "None", "totalAssets": "360439000", "longTermDebt": "141632000", "shortTermDebt": "10602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10337000", "totalLiabilities": "256617000", "otherCurrentAssets": "10149000", "totalCurrentAssets": "50954000", "currentLongTermDebt": "10602000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309485000", "currentAccountsPayable": "19007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "306367000", "shortLongTermDebtTotal": "152234000", "totalShareholderEquity": "103526000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19299000", "totalCurrentLiabilities": "60265000", "otherNonCurrentLiabilities": "807000", "totalNonCurrentLiabilities": "196352000", "cashAndShortTermInvestments": "18941000", "commonStockSharesOutstanding": "83927977", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2991000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5225000", "operatingCashflow": "82942000", "capitalExpenditures": "101172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7332000", "cashflowFromInvestment": "-100974000", "stockBasedCompensation": "3225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233105000, "cost_of_revenue": 150879000, "gross_profit": 82226000, "research_and_development": null, "selling_general_admin": 31755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44969126, "depreciation_amortisation": 46561874, "ebitda": 91531000, "interest_expense": 14965000, "interest_income": null, "other_non_operating": null, "pretax_income": 2661000, "tax_provision": 5652000, "effective_tax_rate": null, "net_income": -3155000, "net_income_continuing_ops": -2991000, "net_income_to_common": -3155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18941000, "short_term_investments": null, "net_receivables": 11160000, "inventory": 14645000, "other_current_assets": null, "total_current_assets": 50954000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309485000, "total_assets": 360439000, "short_term_debt": 10602000, "accounts_payable": 19007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60265000, "long_term_debt": 141632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 196352000, "total_liabilities": 256617000, "total_debt": 152234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10337000, "total_equity": 103526000, "shares_outstanding": 83927977, "operating_cash_flow": 82942000, "stock_based_compensation": 3225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100974000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7332000, "free_cash_flow": 184114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44969126", "ebitda": "91531000", "netIncome": "-3155000", "grossProfit": "82226000", "depreciation": "None", "totalRevenue": "233105000", "costOfRevenue": "150879000", "interestIncome": "1303000", "incomeBeforeTax": "2661000", "interestExpense": "14965000", "operatingIncome": "46234000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5652000", "reportedCurrency": "USD", "netInterestIncome": "-17492000", "nonInterestIncome": "None", "operatingExpenses": "35992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46561874", "sellingGeneralAndAdministrative": "31755000", "netIncomeFromContinuingOperations": "-2991000" }, "balance": { "goodwill": "None", "inventory": "14645000", "commonStock": "117944000", "currentDebt": "None", "investments": "None", "totalAssets": "360439000", "longTermDebt": "141632000", "shortTermDebt": "10602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "10337000", "totalLiabilities": "256617000", "otherCurrentAssets": "10149000", "totalCurrentAssets": "50954000", "currentLongTermDebt": "10602000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309485000", "currentAccountsPayable": "19007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "306367000", "shortLongTermDebtTotal": "152234000", "totalShareholderEquity": "103526000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19299000", "totalCurrentLiabilities": "60265000", "otherNonCurrentLiabilities": "807000", "totalNonCurrentLiabilities": "196352000", "cashAndShortTermInvestments": "18941000", "commonStockSharesOutstanding": "83927977", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2991000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5225000", "operatingCashflow": "82942000", "capitalExpenditures": "101172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7332000", "cashflowFromInvestment": "-100974000", "stockBasedCompensation": "3225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 259524640, "cost_of_revenue": 156196024, "gross_profit": 103328615, "ebit": 90167480, "ebitda": 126542545, "pretax_income": 125434115, "tax_provision": 17637261, "net_income": 107264333, "net_income_to_common": 107264333, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91506962, "total_current_assets": 291253737, "total_assets": 2061828726, "short_term_debt": 54425407, "long_term_debt": 542691000, "total_debt": 597116407, "total_liabilities": 956824494, "total_equity": 1101626158, "shares_outstanding": 105023869, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74864432, "capital_expenditure": 55004390, "free_cash_flow": 129868822, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258383, "ticker_id": 1324, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90167480", "ebitda": "126542545", "netIncome": "107264333", "grossProfit": "103328615", "depreciation": "None", "totalRevenue": "259524640", "costOfRevenue": "156196024", "interestIncome": "1121000", "incomeBeforeTax": "125434115", "interestExpense": "8224476", "operatingIncome": "90167480", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17637261", "reportedCurrency": "USD", "netInterestIncome": "-9161000", "nonInterestIncome": "None", "operatingExpenses": "13161134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156196024", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36375065", "sellingGeneralAndAdministrative": "13346000", "netIncomeFromContinuingOperations": "109311000" }, "balance": { "goodwill": "None", "inventory": "112758625", "commonStock": "301147168", "currentDebt": "None", "investments": "None", "totalAssets": "2061828726", "longTermDebt": "542691000", "shortTermDebt": "54425407", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "856356157", "totalLiabilities": "956824494", "otherCurrentAssets": "32486493", "totalCurrentAssets": "291253737", "currentLongTermDebt": "39202000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54501657", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1770574989", "currentAccountsPayable": "93205530", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605421586", "totalShareholderEquity": "1101626158", "capitalLeaseObligations": "21544000", "otherCurrentLiabilities": "66217063", "totalCurrentLiabilities": "224800903", "otherNonCurrentLiabilities": "4271000", "totalNonCurrentLiabilities": "732023591", "cashAndShortTermInvestments": "91506962", "commonStockSharesOutstanding": "105023869", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "91506962", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107264333", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2847996", "operatingCashflow": "74864432", "capitalExpenditures": "55004390", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25349927", "cashflowFromInvestment": "-59285261", "stockBasedCompensation": "2640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36375065", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259524640, "cost_of_revenue": 156196024, "gross_profit": 103328615, "research_and_development": null, "selling_general_admin": 13346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90167480, "depreciation_amortisation": 36375065, "ebitda": 126542545, "interest_expense": 8224476, "interest_income": null, "other_non_operating": null, "pretax_income": 125434115, "tax_provision": 17637261, "effective_tax_rate": null, "net_income": 107264333, "net_income_continuing_ops": 109311000, "net_income_to_common": 107264333, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91506962, "short_term_investments": null, "net_receivables": 54501657, "inventory": 112758625, "other_current_assets": null, "total_current_assets": 291253737, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1770574989, "total_assets": 2061828726, "short_term_debt": 54425407, "accounts_payable": 93205530, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224800903, "long_term_debt": 542691000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 732023591, "total_liabilities": 956824494, "total_debt": 597116407, "preferred_stock": null, "minority_interest": null, "retained_earnings": 856356157, "total_equity": 1101626158, "shares_outstanding": 105023869, "operating_cash_flow": 74864432, "stock_based_compensation": 2640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55004390, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59285261, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25349927, "free_cash_flow": 129868822, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90167480", "ebitda": "126542545", "netIncome": "107264333", "grossProfit": "103328615", "depreciation": "None", "totalRevenue": "259524640", "costOfRevenue": "156196024", "interestIncome": "1121000", "incomeBeforeTax": "125434115", "interestExpense": "8224476", "operatingIncome": "90167480", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17637261", "reportedCurrency": "USD", "netInterestIncome": "-9161000", "nonInterestIncome": "None", "operatingExpenses": "13161134", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156196024", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36375065", "sellingGeneralAndAdministrative": "13346000", "netIncomeFromContinuingOperations": "109311000" }, "balance": { "goodwill": "None", "inventory": "112758625", "commonStock": "301147168", "currentDebt": "None", "investments": "None", "totalAssets": "2061828726", "longTermDebt": "542691000", "shortTermDebt": "54425407", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "856356157", "totalLiabilities": "956824494", "otherCurrentAssets": "32486493", "totalCurrentAssets": "291253737", "currentLongTermDebt": "39202000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54501657", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1770574989", "currentAccountsPayable": "93205530", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605421586", "totalShareholderEquity": "1101626158", "capitalLeaseObligations": "21544000", "otherCurrentLiabilities": "66217063", "totalCurrentLiabilities": "224800903", "otherNonCurrentLiabilities": "4271000", "totalNonCurrentLiabilities": "732023591", "cashAndShortTermInvestments": "91506962", "commonStockSharesOutstanding": "105023869", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "91506962", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107264333", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2847996", "operatingCashflow": "74864432", "capitalExpenditures": "55004390", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25349927", "cashflowFromInvestment": "-59285261", "stockBasedCompensation": "2640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36375065", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 325075174, "cost_of_revenue": 159482334, "gross_profit": 165592839, "ebit": 142832276, "ebitda": 190691800, "pretax_income": 103761805, "tax_provision": 23813502, "net_income": 78153126, "net_income_to_common": 78153126, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105250111, "total_current_assets": 275709335, "total_assets": 1920376830, "short_term_debt": 71862981, "long_term_debt": 551403000, "total_debt": 623265981, "total_liabilities": 984221598, "total_equity": 933830470, "shares_outstanding": 104693751, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 134139454, "capital_expenditure": 76159668, "free_cash_flow": 210299122, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258384, "ticker_id": 1324, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142832276", "ebitda": "190691800", "netIncome": "78153126", "grossProfit": "165592839", "depreciation": "None", "totalRevenue": "325075174", "costOfRevenue": "159482334", "interestIncome": "2201000", "incomeBeforeTax": "103761805", "interestExpense": "8508811", "operatingIncome": "142832276", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23813502", "reportedCurrency": "USD", "netInterestIncome": "-9620000", "nonInterestIncome": "None", "operatingExpenses": "22760562", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159482334", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47859524", "sellingGeneralAndAdministrative": "22416000", "netIncomeFromContinuingOperations": "78738000" }, "balance": { "goodwill": "None", "inventory": "110552444", "commonStock": "297946792", "currentDebt": "None", "investments": "None", "totalAssets": "1920376830", "longTermDebt": "551403000", "shortTermDebt": "71862981", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "743422615", "totalLiabilities": "984221598", "otherCurrentAssets": "10526808", "totalCurrentAssets": "275709335", "currentLongTermDebt": "55711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49379972", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1644667495", "currentAccountsPayable": "92115058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631196222", "totalShareholderEquity": "933830470", "capitalLeaseObligations": "25233000", "otherCurrentLiabilities": "83488788", "totalCurrentLiabilities": "260243532", "otherNonCurrentLiabilities": "4173000", "totalNonCurrentLiabilities": "723978066", "cashAndShortTermInvestments": "105250111", "commonStockSharesOutstanding": "104693751", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105250111", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78153126", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-14101579", "operatingCashflow": "134139454", "capitalExpenditures": "76159668", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15098787", "cashflowFromInvestment": "-79316363", "stockBasedCompensation": "8909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47859524", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325075174, "cost_of_revenue": 159482334, "gross_profit": 165592839, "research_and_development": null, "selling_general_admin": 22416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142832276, "depreciation_amortisation": 47859524, "ebitda": 190691800, "interest_expense": 8508811, "interest_income": null, "other_non_operating": null, "pretax_income": 103761805, "tax_provision": 23813502, "effective_tax_rate": null, "net_income": 78153126, "net_income_continuing_ops": 78738000, "net_income_to_common": 78153126, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105250111, "short_term_investments": null, "net_receivables": 49379972, "inventory": 110552444, "other_current_assets": null, "total_current_assets": 275709335, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1644667495, "total_assets": 1920376830, "short_term_debt": 71862981, "accounts_payable": 92115058, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260243532, "long_term_debt": 551403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723978066, "total_liabilities": 984221598, "total_debt": 623265981, "preferred_stock": null, "minority_interest": null, "retained_earnings": 743422615, "total_equity": 933830470, "shares_outstanding": 104693751, "operating_cash_flow": 134139454, "stock_based_compensation": 8909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76159668, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79316363, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15098787, "free_cash_flow": 210299122, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142832276", "ebitda": "190691800", "netIncome": "78153126", "grossProfit": "165592839", "depreciation": "None", "totalRevenue": "325075174", "costOfRevenue": "159482334", "interestIncome": "2201000", "incomeBeforeTax": "103761805", "interestExpense": "8508811", "operatingIncome": "142832276", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23813502", "reportedCurrency": "USD", "netInterestIncome": "-9620000", "nonInterestIncome": "None", "operatingExpenses": "22760562", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159482334", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47859524", "sellingGeneralAndAdministrative": "22416000", "netIncomeFromContinuingOperations": "78738000" }, "balance": { "goodwill": "None", "inventory": "110552444", "commonStock": "297946792", "currentDebt": "None", "investments": "None", "totalAssets": "1920376830", "longTermDebt": "551403000", "shortTermDebt": "71862981", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "743422615", "totalLiabilities": "984221598", "otherCurrentAssets": "10526808", "totalCurrentAssets": "275709335", "currentLongTermDebt": "55711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49379972", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1644667495", "currentAccountsPayable": "92115058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631196222", "totalShareholderEquity": "933830470", "capitalLeaseObligations": "25233000", "otherCurrentLiabilities": "83488788", "totalCurrentLiabilities": "260243532", "otherNonCurrentLiabilities": "4173000", "totalNonCurrentLiabilities": "723978066", "cashAndShortTermInvestments": "105250111", "commonStockSharesOutstanding": "104693751", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105250111", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78153126", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-14101579", "operatingCashflow": "134139454", "capitalExpenditures": "76159668", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15098787", "cashflowFromInvestment": "-79316363", "stockBasedCompensation": "8909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47859524", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 177092000, "cost_of_revenue": 118625000, "gross_profit": 58467000, "ebit": 57625522, "ebitda": 101681522, "pretax_income": 49287000, "tax_provision": 12774000, "net_income": 35978000, "net_income_to_common": 35978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66192412, "total_current_assets": 207210813, "total_assets": 1874491962, "short_term_debt": 67783859, "long_term_debt": 561146000, "total_debt": 628929859, "total_liabilities": 983861995, "total_equity": 884276166, "shares_outstanding": 104044755, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97525643, "capital_expenditure": 73675011, "free_cash_flow": 171200654, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258386, "ticker_id": 1324, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57625522", "ebitda": "101681522", "netIncome": "35978000", "grossProfit": "58467000", "depreciation": "None", "totalRevenue": "177092000", "costOfRevenue": "118625000", "interestIncome": "1208000", "incomeBeforeTax": "49287000", "interestExpense": "8338522", "operatingIncome": "38075000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12774000", "reportedCurrency": "USD", "netInterestIncome": "-9222000", "nonInterestIncome": "None", "operatingExpenses": "20392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44056000", "sellingGeneralAndAdministrative": "12580000", "netIncomeFromContinuingOperations": "36513000" }, "balance": { "goodwill": "None", "inventory": "95362949", "commonStock": "290677371", "currentDebt": "None", "investments": "None", "totalAssets": "1874491962", "longTermDebt": "561146000", "shortTermDebt": "67783859", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "667157020", "totalLiabilities": "983861995", "otherCurrentAssets": "15596781", "totalCurrentAssets": "207210813", "currentLongTermDebt": "50590000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30058670", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1667281148", "currentAccountsPayable": "91178032", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "637758706", "totalShareholderEquity": "884276166", "capitalLeaseObligations": "26645000", "otherCurrentLiabilities": "64209347", "totalCurrentLiabilities": "252332785", "otherNonCurrentLiabilities": "4085000", "totalNonCurrentLiabilities": "731529209", "cashAndShortTermInvestments": "66192412", "commonStockSharesOutstanding": "104044755", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66192412", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35579144", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-15098614", "operatingCashflow": "97525643", "capitalExpenditures": "73675011", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13606577", "cashflowFromInvestment": "-79900616", "stockBasedCompensation": "6742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177092000, "cost_of_revenue": 118625000, "gross_profit": 58467000, "research_and_development": null, "selling_general_admin": 12580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57625522, "depreciation_amortisation": 44056000, "ebitda": 101681522, "interest_expense": 8338522, "interest_income": null, "other_non_operating": null, "pretax_income": 49287000, "tax_provision": 12774000, "effective_tax_rate": null, "net_income": 35978000, "net_income_continuing_ops": 36513000, "net_income_to_common": 35978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66192412, "short_term_investments": null, "net_receivables": 30058670, "inventory": 95362949, "other_current_assets": null, "total_current_assets": 207210813, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1667281148, "total_assets": 1874491962, "short_term_debt": 67783859, "accounts_payable": 91178032, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252332785, "long_term_debt": 561146000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 731529209, "total_liabilities": 983861995, "total_debt": 628929859, "preferred_stock": null, "minority_interest": null, "retained_earnings": 667157020, "total_equity": 884276166, "shares_outstanding": 104044755, "operating_cash_flow": 97525643, "stock_based_compensation": 6742000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73675011, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79900616, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13606577, "free_cash_flow": 171200654, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57625522", "ebitda": "101681522", "netIncome": "35978000", "grossProfit": "58467000", "depreciation": "None", "totalRevenue": "177092000", "costOfRevenue": "118625000", "interestIncome": "1208000", "incomeBeforeTax": "49287000", "interestExpense": "8338522", "operatingIncome": "38075000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12774000", "reportedCurrency": "USD", "netInterestIncome": "-9222000", "nonInterestIncome": "None", "operatingExpenses": "20392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44056000", "sellingGeneralAndAdministrative": "12580000", "netIncomeFromContinuingOperations": "36513000" }, "balance": { "goodwill": "None", "inventory": "95362949", "commonStock": "290677371", "currentDebt": "None", "investments": "None", "totalAssets": "1874491962", "longTermDebt": "561146000", "shortTermDebt": "67783859", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "667157020", "totalLiabilities": "983861995", "otherCurrentAssets": "15596781", "totalCurrentAssets": "207210813", "currentLongTermDebt": "50590000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30058670", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1667281148", "currentAccountsPayable": "91178032", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "637758706", "totalShareholderEquity": "884276166", "capitalLeaseObligations": "26645000", "otherCurrentLiabilities": "64209347", "totalCurrentLiabilities": "252332785", "otherNonCurrentLiabilities": "4085000", "totalNonCurrentLiabilities": "731529209", "cashAndShortTermInvestments": "66192412", "commonStockSharesOutstanding": "104044755", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66192412", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35579144", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-15098614", "operatingCashflow": "97525643", "capitalExpenditures": "73675011", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13606577", "cashflowFromInvestment": "-79900616", "stockBasedCompensation": "6742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 163510000, "cost_of_revenue": 96224000, "gross_profit": 67286000, "ebit": 84741000, "ebitda": 109956000, "pretax_income": 84110000, "tax_provision": 13082000, "net_income": 70548000, "net_income_to_common": 70548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68303000, "total_current_assets": 178524000, "total_assets": 1772411000, "short_term_debt": 74585000, "long_term_debt": 569300000, "total_debt": 643885000, "total_liabilities": 943491000, "total_equity": 823297000, "shares_outstanding": 103906000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 90256000, "capital_expenditure": 71279000, "free_cash_flow": 161535000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258387, "ticker_id": 1324, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84741000", "ebitda": "109956000", "netIncome": "70548000", "grossProfit": "67286000", "depreciation": "None", "totalRevenue": "163510000", "costOfRevenue": "96224000", "interestIncome": "1130000", "incomeBeforeTax": "84110000", "interestExpense": "631000", "operatingIncome": "47966000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13082000", "reportedCurrency": "USD", "netInterestIncome": "-3980000", "nonInterestIncome": "None", "operatingExpenses": "19320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25215000", "sellingGeneralAndAdministrative": "18991000", "netIncomeFromContinuingOperations": "71028000" }, "balance": { "goodwill": "None", "inventory": "62352000", "commonStock": "287376000", "currentDebt": "None", "investments": "None", "totalAssets": "1772411000", "longTermDebt": "569300000", "shortTermDebt": "74585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "631830000", "totalLiabilities": "943491000", "otherCurrentAssets": "18439000", "totalCurrentAssets": "178524000", "currentLongTermDebt": "58076000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1593887000", "currentAccountsPayable": "69436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "653249000", "totalShareholderEquity": "823297000", "capitalLeaseObligations": "25873000", "otherCurrentLiabilities": "42517000", "totalCurrentLiabilities": "212010000", "otherNonCurrentLiabilities": "3996000", "totalNonCurrentLiabilities": "731481000", "cashAndShortTermInvestments": "68303000", "commonStockSharesOutstanding": "103906000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71028000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6022000", "operatingCashflow": "90256000", "capitalExpenditures": "71279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33575000", "cashflowFromInvestment": "-70514000", "stockBasedCompensation": "7756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163510000, "cost_of_revenue": 96224000, "gross_profit": 67286000, "research_and_development": null, "selling_general_admin": 18991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84741000, "depreciation_amortisation": 25215000, "ebitda": 109956000, "interest_expense": 631000, "interest_income": null, "other_non_operating": null, "pretax_income": 84110000, "tax_provision": 13082000, "effective_tax_rate": null, "net_income": 70548000, "net_income_continuing_ops": 71028000, "net_income_to_common": 70548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68303000, "short_term_investments": null, "net_receivables": 29430000, "inventory": 62352000, "other_current_assets": null, "total_current_assets": 178524000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1593887000, "total_assets": 1772411000, "short_term_debt": 74585000, "accounts_payable": 69436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 212010000, "long_term_debt": 569300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 731481000, "total_liabilities": 943491000, "total_debt": 643885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 631830000, "total_equity": 823297000, "shares_outstanding": 103906000, "operating_cash_flow": 90256000, "stock_based_compensation": 7756000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70514000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33575000, "free_cash_flow": 161535000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84741000", "ebitda": "109956000", "netIncome": "70548000", "grossProfit": "67286000", "depreciation": "None", "totalRevenue": "163510000", "costOfRevenue": "96224000", "interestIncome": "1130000", "incomeBeforeTax": "84110000", "interestExpense": "631000", "operatingIncome": "47966000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13082000", "reportedCurrency": "USD", "netInterestIncome": "-3980000", "nonInterestIncome": "None", "operatingExpenses": "19320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25215000", "sellingGeneralAndAdministrative": "18991000", "netIncomeFromContinuingOperations": "71028000" }, "balance": { "goodwill": "None", "inventory": "62352000", "commonStock": "287376000", "currentDebt": "None", "investments": "None", "totalAssets": "1772411000", "longTermDebt": "569300000", "shortTermDebt": "74585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "631830000", "totalLiabilities": "943491000", "otherCurrentAssets": "18439000", "totalCurrentAssets": "178524000", "currentLongTermDebt": "58076000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1593887000", "currentAccountsPayable": "69436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "653249000", "totalShareholderEquity": "823297000", "capitalLeaseObligations": "25873000", "otherCurrentLiabilities": "42517000", "totalCurrentLiabilities": "212010000", "otherNonCurrentLiabilities": "3996000", "totalNonCurrentLiabilities": "731481000", "cashAndShortTermInvestments": "68303000", "commonStockSharesOutstanding": "103906000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71028000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6022000", "operatingCashflow": "90256000", "capitalExpenditures": "71279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33575000", "cashflowFromInvestment": "-70514000", "stockBasedCompensation": "7756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 125088000, "cost_of_revenue": 69566000, "gross_profit": 55522000, "ebit": 95931000, "ebitda": 114551000, "pretax_income": 95368000, "tax_provision": 14741000, "net_income": 80227000, "net_income_to_common": 80227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80573000, "total_current_assets": 232292000, "total_assets": 1685696000, "short_term_debt": 66435000, "long_term_debt": 589860000, "total_debt": 656295000, "total_liabilities": 967016000, "total_equity": 713890000, "shares_outstanding": 103905000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 65440000, "capital_expenditure": 59539000, "free_cash_flow": 124979000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258388, "ticker_id": 1324, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95931000", "ebitda": "114551000", "netIncome": "80227000", "grossProfit": "55522000", "depreciation": "None", "totalRevenue": "125088000", "costOfRevenue": "69566000", "interestIncome": "838000", "incomeBeforeTax": "95368000", "interestExpense": "3293000", "operatingIncome": "42135700", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14741000", "reportedCurrency": "USD", "netInterestIncome": "-3042700", "nonInterestIncome": "None", "operatingExpenses": "13386300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18620000", "sellingGeneralAndAdministrative": "12170000", "netIncomeFromContinuingOperations": "80627000" }, "balance": { "goodwill": "None", "inventory": "55535000", "commonStock": "286874000", "currentDebt": "None", "investments": "None", "totalAssets": "1685696000", "longTermDebt": "589860000", "shortTermDebt": "66435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "561282000", "totalLiabilities": "967016000", "otherCurrentAssets": "13059000", "totalCurrentAssets": "232292000", "currentLongTermDebt": "52479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1453404000", "currentAccountsPayable": "53709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "664728000", "totalShareholderEquity": "713890000", "capitalLeaseObligations": "22389000", "otherCurrentLiabilities": "35096000", "totalCurrentLiabilities": "222048000", "otherNonCurrentLiabilities": "3739000", "totalNonCurrentLiabilities": "744968000", "cashAndShortTermInvestments": "80573000", "commonStockSharesOutstanding": "103905000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "80573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80627000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8008000", "operatingCashflow": "65440000", "capitalExpenditures": "59539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22991000", "cashflowFromInvestment": "-59022000", "stockBasedCompensation": "1173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125088000, "cost_of_revenue": 69566000, "gross_profit": 55522000, "research_and_development": null, "selling_general_admin": 12170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95931000, "depreciation_amortisation": 18620000, "ebitda": 114551000, "interest_expense": 3293000, "interest_income": null, "other_non_operating": null, "pretax_income": 95368000, "tax_provision": 14741000, "effective_tax_rate": null, "net_income": 80227000, "net_income_continuing_ops": 80627000, "net_income_to_common": 80227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80573000, "short_term_investments": null, "net_receivables": 83125000, "inventory": 55535000, "other_current_assets": null, "total_current_assets": 232292000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1453404000, "total_assets": 1685696000, "short_term_debt": 66435000, "accounts_payable": 53709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222048000, "long_term_debt": 589860000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 744968000, "total_liabilities": 967016000, "total_debt": 656295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 561282000, "total_equity": 713890000, "shares_outstanding": 103905000, "operating_cash_flow": 65440000, "stock_based_compensation": 1173000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59022000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22991000, "free_cash_flow": 124979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95931000", "ebitda": "114551000", "netIncome": "80227000", "grossProfit": "55522000", "depreciation": "None", "totalRevenue": "125088000", "costOfRevenue": "69566000", "interestIncome": "838000", "incomeBeforeTax": "95368000", "interestExpense": "3293000", "operatingIncome": "42135700", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14741000", "reportedCurrency": "USD", "netInterestIncome": "-3042700", "nonInterestIncome": "None", "operatingExpenses": "13386300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18620000", "sellingGeneralAndAdministrative": "12170000", "netIncomeFromContinuingOperations": "80627000" }, "balance": { "goodwill": "None", "inventory": "55535000", "commonStock": "286874000", "currentDebt": "None", "investments": "None", "totalAssets": "1685696000", "longTermDebt": "589860000", "shortTermDebt": "66435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "561282000", "totalLiabilities": "967016000", "otherCurrentAssets": "13059000", "totalCurrentAssets": "232292000", "currentLongTermDebt": "52479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1453404000", "currentAccountsPayable": "53709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "664728000", "totalShareholderEquity": "713890000", "capitalLeaseObligations": "22389000", "otherCurrentLiabilities": "35096000", "totalCurrentLiabilities": "222048000", "otherNonCurrentLiabilities": "3739000", "totalNonCurrentLiabilities": "744968000", "cashAndShortTermInvestments": "80573000", "commonStockSharesOutstanding": "103905000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "80573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80627000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8008000", "operatingCashflow": "65440000", "capitalExpenditures": "59539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22991000", "cashflowFromInvestment": "-59022000", "stockBasedCompensation": "1173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 122539000, "cost_of_revenue": 70164000, "gross_profit": 52375000, "ebit": -54336000, "ebitda": -34071000, "pretax_income": -54790000, "tax_provision": -5862000, "net_income": -48944000, "net_income_to_common": -48944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50402000, "total_current_assets": 141790000, "total_assets": 1458028000, "short_term_debt": 56798000, "long_term_debt": 556296000, "total_debt": 613094000, "total_liabilities": 866954000, "total_equity": 587131000, "shares_outstanding": 103505500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60797000, "capital_expenditure": 76728000, "free_cash_flow": 137525000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258389, "ticker_id": 1324, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54336000", "ebitda": "-34071000", "netIncome": "-48944000", "grossProfit": "52375000", "depreciation": "None", "totalRevenue": "122539000", "costOfRevenue": "70164000", "interestIncome": "690000", "incomeBeforeTax": "-54790000", "interestExpense": "454000", "operatingIncome": "51988000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5862000", "reportedCurrency": "USD", "netInterestIncome": "-8924000", "nonInterestIncome": "None", "operatingExpenses": "387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20265000", "sellingGeneralAndAdministrative": "5746000", "netIncomeFromContinuingOperations": "-48928000" }, "balance": { "goodwill": "None", "inventory": "42094000", "commonStock": "286548000", "currentDebt": "None", "investments": "None", "totalAssets": "1458028000", "longTermDebt": "556296000", "shortTermDebt": "56798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "481055000", "totalLiabilities": "866954000", "otherCurrentAssets": "9036000", "totalCurrentAssets": "141790000", "currentLongTermDebt": "45893000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316238000", "currentAccountsPayable": "58067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "620074000", "totalShareholderEquity": "587131000", "capitalLeaseObligations": "17885000", "otherCurrentLiabilities": "53294000", "totalCurrentLiabilities": "211706000", "otherNonCurrentLiabilities": "5825000", "totalNonCurrentLiabilities": "655248000", "cashAndShortTermInvestments": "50402000", "commonStockSharesOutstanding": "103505500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48928000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5050000", "operatingCashflow": "60797000", "capitalExpenditures": "76728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48339000", "cashflowFromInvestment": "-76391000", "stockBasedCompensation": "-7496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122539000, "cost_of_revenue": 70164000, "gross_profit": 52375000, "research_and_development": null, "selling_general_admin": 5746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54336000, "depreciation_amortisation": 20265000, "ebitda": -34071000, "interest_expense": 454000, "interest_income": null, "other_non_operating": null, "pretax_income": -54790000, "tax_provision": -5862000, "effective_tax_rate": null, "net_income": -48944000, "net_income_continuing_ops": -48928000, "net_income_to_common": -48944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50402000, "short_term_investments": null, "net_receivables": 40258000, "inventory": 42094000, "other_current_assets": null, "total_current_assets": 141790000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1316238000, "total_assets": 1458028000, "short_term_debt": 56798000, "accounts_payable": 58067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211706000, "long_term_debt": 556296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 655248000, "total_liabilities": 866954000, "total_debt": 613094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 481055000, "total_equity": 587131000, "shares_outstanding": 103505500, "operating_cash_flow": 60797000, "stock_based_compensation": -7496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76391000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48339000, "free_cash_flow": 137525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-54336000", "ebitda": "-34071000", "netIncome": "-48944000", "grossProfit": "52375000", "depreciation": "None", "totalRevenue": "122539000", "costOfRevenue": "70164000", "interestIncome": "690000", "incomeBeforeTax": "-54790000", "interestExpense": "454000", "operatingIncome": "51988000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5862000", "reportedCurrency": "USD", "netInterestIncome": "-8924000", "nonInterestIncome": "None", "operatingExpenses": "387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20265000", "sellingGeneralAndAdministrative": "5746000", "netIncomeFromContinuingOperations": "-48928000" }, "balance": { "goodwill": "None", "inventory": "42094000", "commonStock": "286548000", "currentDebt": "None", "investments": "None", "totalAssets": "1458028000", "longTermDebt": "556296000", "shortTermDebt": "56798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "481055000", "totalLiabilities": "866954000", "otherCurrentAssets": "9036000", "totalCurrentAssets": "141790000", "currentLongTermDebt": "45893000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316238000", "currentAccountsPayable": "58067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "620074000", "totalShareholderEquity": "587131000", "capitalLeaseObligations": "17885000", "otherCurrentLiabilities": "53294000", "totalCurrentLiabilities": "211706000", "otherNonCurrentLiabilities": "5825000", "totalNonCurrentLiabilities": "655248000", "cashAndShortTermInvestments": "50402000", "commonStockSharesOutstanding": "103505500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48928000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5050000", "operatingCashflow": "60797000", "capitalExpenditures": "76728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48339000", "cashflowFromInvestment": "-76391000", "stockBasedCompensation": "-7496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 124837000, "cost_of_revenue": 71128000, "gross_profit": 53709000, "ebit": 50161000, "ebitda": 71716000, "pretax_income": 49698000, "tax_provision": 8331000, "net_income": 40857000, "net_income_to_common": 40857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20229000, "total_current_assets": 126808000, "total_assets": 1512522000, "short_term_debt": 51144000, "long_term_debt": 499527000, "total_debt": 550671000, "total_liabilities": 795753000, "total_equity": 711896000, "shares_outstanding": 103973827, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52675000, "capital_expenditure": 77831000, "free_cash_flow": 130506000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258391, "ticker_id": 1324, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50161000", "ebitda": "71716000", "netIncome": "40857000", "grossProfit": "53709000", "depreciation": "None", "totalRevenue": "124837000", "costOfRevenue": "71128000", "interestIncome": "781000", "incomeBeforeTax": "49698000", "interestExpense": "463000", "operatingIncome": "33856000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8331000", "reportedCurrency": "USD", "netInterestIncome": "-892000", "nonInterestIncome": "None", "operatingExpenses": "19853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21555000", "sellingGeneralAndAdministrative": "17103000", "netIncomeFromContinuingOperations": "41367000" }, "balance": { "goodwill": "None", "inventory": "42921000", "commonStock": "282910000", "currentDebt": "None", "investments": "None", "totalAssets": "1512522000", "longTermDebt": "499527000", "shortTermDebt": "51144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "529999000", "totalLiabilities": "795753000", "otherCurrentAssets": "12686000", "totalCurrentAssets": "126808000", "currentLongTermDebt": "39383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1385714000", "currentAccountsPayable": "66729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559337000", "totalShareholderEquity": "711896000", "capitalLeaseObligations": "20427000", "otherCurrentLiabilities": "43355000", "totalCurrentLiabilities": "187708000", "otherNonCurrentLiabilities": "4362000", "totalNonCurrentLiabilities": "608045000", "cashAndShortTermInvestments": "20229000", "commonStockSharesOutstanding": "103973827", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41367000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8261000", "operatingCashflow": "52675000", "capitalExpenditures": "77831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1043000", "cashflowFromInvestment": "-77364000", "stockBasedCompensation": "4859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124837000, "cost_of_revenue": 71128000, "gross_profit": 53709000, "research_and_development": null, "selling_general_admin": 17103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50161000, "depreciation_amortisation": 21555000, "ebitda": 71716000, "interest_expense": 463000, "interest_income": null, "other_non_operating": null, "pretax_income": 49698000, "tax_provision": 8331000, "effective_tax_rate": null, "net_income": 40857000, "net_income_continuing_ops": 41367000, "net_income_to_common": 40857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20229000, "short_term_investments": null, "net_receivables": 50972000, "inventory": 42921000, "other_current_assets": null, "total_current_assets": 126808000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1385714000, "total_assets": 1512522000, "short_term_debt": 51144000, "accounts_payable": 66729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187708000, "long_term_debt": 499527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 608045000, "total_liabilities": 795753000, "total_debt": 550671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 529999000, "total_equity": 711896000, "shares_outstanding": 103973827, "operating_cash_flow": 52675000, "stock_based_compensation": 4859000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77831000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77364000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1043000, "free_cash_flow": 130506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50161000", "ebitda": "71716000", "netIncome": "40857000", "grossProfit": "53709000", "depreciation": "None", "totalRevenue": "124837000", "costOfRevenue": "71128000", "interestIncome": "781000", "incomeBeforeTax": "49698000", "interestExpense": "463000", "operatingIncome": "33856000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8331000", "reportedCurrency": "USD", "netInterestIncome": "-892000", "nonInterestIncome": "None", "operatingExpenses": "19853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21555000", "sellingGeneralAndAdministrative": "17103000", "netIncomeFromContinuingOperations": "41367000" }, "balance": { "goodwill": "None", "inventory": "42921000", "commonStock": "282910000", "currentDebt": "None", "investments": "None", "totalAssets": "1512522000", "longTermDebt": "499527000", "shortTermDebt": "51144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "529999000", "totalLiabilities": "795753000", "otherCurrentAssets": "12686000", "totalCurrentAssets": "126808000", "currentLongTermDebt": "39383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1385714000", "currentAccountsPayable": "66729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559337000", "totalShareholderEquity": "711896000", "capitalLeaseObligations": "20427000", "otherCurrentLiabilities": "43355000", "totalCurrentLiabilities": "187708000", "otherNonCurrentLiabilities": "4362000", "totalNonCurrentLiabilities": "608045000", "cashAndShortTermInvestments": "20229000", "commonStockSharesOutstanding": "103973827", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41367000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8261000", "operatingCashflow": "52675000", "capitalExpenditures": "77831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1043000", "cashflowFromInvestment": "-77364000", "stockBasedCompensation": "4859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 117090000, "cost_of_revenue": 73798000, "gross_profit": 43292000, "ebit": -61214000, "ebitda": -38920000, "pretax_income": -61666000, "tax_provision": -8267000, "net_income": -53247000, "net_income_to_common": -53247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44773000, "total_current_assets": 124554000, "total_assets": 1432007000, "short_term_debt": 50807000, "long_term_debt": 486919000, "total_debt": 537726000, "total_liabilities": 772859000, "total_equity": 654854000, "shares_outstanding": 103082363, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14715000, "capital_expenditure": 75237000, "free_cash_flow": 89952000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258392, "ticker_id": 1324, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61214000", "ebitda": "-38920000", "netIncome": "-53247000", "grossProfit": "43292000", "depreciation": "None", "totalRevenue": "117090000", "costOfRevenue": "73798000", "interestIncome": "1361000", "incomeBeforeTax": "-61666000", "interestExpense": "452000", "operatingIncome": "14662000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8267000", "reportedCurrency": "USD", "netInterestIncome": "-2601000", "nonInterestIncome": "None", "operatingExpenses": "28630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22294000", "sellingGeneralAndAdministrative": "17448000", "netIncomeFromContinuingOperations": "-53399000" }, "balance": { "goodwill": "None", "inventory": "34150000", "commonStock": "281193000", "currentDebt": "None", "investments": "None", "totalAssets": "1432007000", "longTermDebt": "486919000", "shortTermDebt": "50807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "489142000", "totalLiabilities": "772859000", "otherCurrentAssets": "8438000", "totalCurrentAssets": "124554000", "currentLongTermDebt": "39889000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1307453000", "currentAccountsPayable": "56825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "544652000", "totalShareholderEquity": "654854000", "capitalLeaseObligations": "17844000", "otherCurrentLiabilities": "48279000", "totalCurrentLiabilities": "182143000", "otherNonCurrentLiabilities": "4221000", "totalNonCurrentLiabilities": "590716000", "cashAndShortTermInvestments": "44773000", "commonStockSharesOutstanding": "103082363", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53399000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2904000", "operatingCashflow": "14715000", "capitalExpenditures": "75237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53795000", "cashflowFromInvestment": "-74570000", "stockBasedCompensation": "6075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117090000, "cost_of_revenue": 73798000, "gross_profit": 43292000, "research_and_development": null, "selling_general_admin": 17448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61214000, "depreciation_amortisation": 22294000, "ebitda": -38920000, "interest_expense": 452000, "interest_income": null, "other_non_operating": null, "pretax_income": -61666000, "tax_provision": -8267000, "effective_tax_rate": null, "net_income": -53247000, "net_income_continuing_ops": -53399000, "net_income_to_common": -53247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44773000, "short_term_investments": null, "net_receivables": 37193000, "inventory": 34150000, "other_current_assets": null, "total_current_assets": 124554000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1307453000, "total_assets": 1432007000, "short_term_debt": 50807000, "accounts_payable": 56825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182143000, "long_term_debt": 486919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 590716000, "total_liabilities": 772859000, "total_debt": 537726000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 489142000, "total_equity": 654854000, "shares_outstanding": 103082363, "operating_cash_flow": 14715000, "stock_based_compensation": 6075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74570000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53795000, "free_cash_flow": 89952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61214000", "ebitda": "-38920000", "netIncome": "-53247000", "grossProfit": "43292000", "depreciation": "None", "totalRevenue": "117090000", "costOfRevenue": "73798000", "interestIncome": "1361000", "incomeBeforeTax": "-61666000", "interestExpense": "452000", "operatingIncome": "14662000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8267000", "reportedCurrency": "USD", "netInterestIncome": "-2601000", "nonInterestIncome": "None", "operatingExpenses": "28630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22294000", "sellingGeneralAndAdministrative": "17448000", "netIncomeFromContinuingOperations": "-53399000" }, "balance": { "goodwill": "None", "inventory": "34150000", "commonStock": "281193000", "currentDebt": "None", "investments": "None", "totalAssets": "1432007000", "longTermDebt": "486919000", "shortTermDebt": "50807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "489142000", "totalLiabilities": "772859000", "otherCurrentAssets": "8438000", "totalCurrentAssets": "124554000", "currentLongTermDebt": "39889000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1307453000", "currentAccountsPayable": "56825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "544652000", "totalShareholderEquity": "654854000", "capitalLeaseObligations": "17844000", "otherCurrentLiabilities": "48279000", "totalCurrentLiabilities": "182143000", "otherNonCurrentLiabilities": "4221000", "totalNonCurrentLiabilities": "590716000", "cashAndShortTermInvestments": "44773000", "commonStockSharesOutstanding": "103082363", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53399000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2904000", "operatingCashflow": "14715000", "capitalExpenditures": "75237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53795000", "cashflowFromInvestment": "-74570000", "stockBasedCompensation": "6075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 105793000, "cost_of_revenue": 74616000, "gross_profit": 31177000, "ebit": -8238000, "ebitda": 15058000, "pretax_income": -8683000, "tax_provision": -1853000, "net_income": -7141000, "net_income_to_common": -7141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51692000, "total_current_assets": 129960000, "total_assets": 1500535000, "short_term_debt": 28088000, "long_term_debt": 450743000, "total_debt": 478831000, "total_liabilities": 721112000, "total_equity": 774281000, "shares_outstanding": 102769444, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17232000, "capital_expenditure": 107790000, "free_cash_flow": 125022000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258393, "ticker_id": 1324, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8238000", "ebitda": "15058000", "netIncome": "-7141000", "grossProfit": "31177000", "depreciation": "None", "totalRevenue": "105793000", "costOfRevenue": "74616000", "interestIncome": "1468000", "incomeBeforeTax": "-8683000", "interestExpense": "3300191", "operatingIncome": "12483100", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1853000", "reportedCurrency": "USD", "netInterestIncome": "-2531100", "nonInterestIncome": "None", "operatingExpenses": "18693900", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23296000", "sellingGeneralAndAdministrative": "17607000", "netIncomeFromContinuingOperations": "-6830000" }, "balance": { "goodwill": "None", "inventory": "35092000", "commonStock": "271759000", "currentDebt": "None", "investments": "None", "totalAssets": "1500535000", "longTermDebt": "450743000", "shortTermDebt": "28088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "542389000", "totalLiabilities": "721112000", "otherCurrentAssets": "11066000", "totalCurrentAssets": "129960000", "currentLongTermDebt": "16059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370575000", "currentAccountsPayable": "69651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486418000", "totalShareholderEquity": "774281000", "capitalLeaseObligations": "19616000", "otherCurrentLiabilities": "30590000", "totalCurrentLiabilities": "158565000", "otherNonCurrentLiabilities": "4637000", "totalNonCurrentLiabilities": "562547000", "cashAndShortTermInvestments": "51692000", "commonStockSharesOutstanding": "102769444", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "51692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6830000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3629000", "operatingCashflow": "17232000", "capitalExpenditures": "107790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30068000", "cashflowFromInvestment": "-107059000", "stockBasedCompensation": "6545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105793000, "cost_of_revenue": 74616000, "gross_profit": 31177000, "research_and_development": null, "selling_general_admin": 17607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8238000, "depreciation_amortisation": 23296000, "ebitda": 15058000, "interest_expense": 3300191, "interest_income": null, "other_non_operating": null, "pretax_income": -8683000, "tax_provision": -1853000, "effective_tax_rate": null, "net_income": -7141000, "net_income_continuing_ops": -6830000, "net_income_to_common": -7141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51692000, "short_term_investments": null, "net_receivables": 32110000, "inventory": 35092000, "other_current_assets": null, "total_current_assets": 129960000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1370575000, "total_assets": 1500535000, "short_term_debt": 28088000, "accounts_payable": 69651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158565000, "long_term_debt": 450743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 562547000, "total_liabilities": 721112000, "total_debt": 478831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 542389000, "total_equity": 774281000, "shares_outstanding": 102769444, "operating_cash_flow": 17232000, "stock_based_compensation": 6545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107059000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30068000, "free_cash_flow": 125022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8238000", "ebitda": "15058000", "netIncome": "-7141000", "grossProfit": "31177000", "depreciation": "None", "totalRevenue": "105793000", "costOfRevenue": "74616000", "interestIncome": "1468000", "incomeBeforeTax": "-8683000", "interestExpense": "3300191", "operatingIncome": "12483100", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1853000", "reportedCurrency": "USD", "netInterestIncome": "-2531100", "nonInterestIncome": "None", "operatingExpenses": "18693900", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23296000", "sellingGeneralAndAdministrative": "17607000", "netIncomeFromContinuingOperations": "-6830000" }, "balance": { "goodwill": "None", "inventory": "35092000", "commonStock": "271759000", "currentDebt": "None", "investments": "None", "totalAssets": "1500535000", "longTermDebt": "450743000", "shortTermDebt": "28088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "542389000", "totalLiabilities": "721112000", "otherCurrentAssets": "11066000", "totalCurrentAssets": "129960000", "currentLongTermDebt": "16059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370575000", "currentAccountsPayable": "69651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486418000", "totalShareholderEquity": "774281000", "capitalLeaseObligations": "19616000", "otherCurrentLiabilities": "30590000", "totalCurrentLiabilities": "158565000", "otherNonCurrentLiabilities": "4637000", "totalNonCurrentLiabilities": "562547000", "cashAndShortTermInvestments": "51692000", "commonStockSharesOutstanding": "102769444", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "51692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6830000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3629000", "operatingCashflow": "17232000", "capitalExpenditures": "107790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30068000", "cashflowFromInvestment": "-107059000", "stockBasedCompensation": "6545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 116414000, "cost_of_revenue": 74560000, "gross_profit": 41854000, "ebit": 46159000, "ebitda": 71139000, "pretax_income": 45467000, "tax_provision": 8415000, "net_income": 35552000, "net_income_to_common": 35552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111738000, "total_current_assets": 199487000, "total_assets": 1511688000, "short_term_debt": 31377000, "long_term_debt": 405852000, "total_debt": 437229000, "total_liabilities": 702357000, "total_equity": 804250000, "shares_outstanding": 98832889, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49397000, "capital_expenditure": 126039000, "free_cash_flow": 175436000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258394, "ticker_id": 1324, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46159000", "ebitda": "71139000", "netIncome": "35552000", "grossProfit": "41854000", "depreciation": "None", "totalRevenue": "116414000", "costOfRevenue": "74560000", "interestIncome": "1989000", "incomeBeforeTax": "45467000", "interestExpense": "3997513", "operatingIncome": "28535000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8415000", "reportedCurrency": "USD", "netInterestIncome": "-2613000", "nonInterestIncome": "None", "operatingExpenses": "13319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24980000", "sellingGeneralAndAdministrative": "12201000", "netIncomeFromContinuingOperations": "37052000" }, "balance": { "goodwill": "None", "inventory": "42254000", "commonStock": "271336000", "currentDebt": "None", "investments": "None", "totalAssets": "1511688000", "longTermDebt": "405852000", "shortTermDebt": "31377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "549530000", "totalLiabilities": "702357000", "otherCurrentAssets": "17220000", "totalCurrentAssets": "199487000", "currentLongTermDebt": "20381000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "28275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1312201000", "currentAccountsPayable": "74877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445836000", "totalShareholderEquity": "804250000", "capitalLeaseObligations": "19603000", "otherCurrentLiabilities": "37248000", "totalCurrentLiabilities": "173800000", "otherNonCurrentLiabilities": "8524000", "totalNonCurrentLiabilities": "528557000", "cashAndShortTermInvestments": "111738000", "commonStockSharesOutstanding": "98832889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37052000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-359000", "operatingCashflow": "49397000", "capitalExpenditures": "126039000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99326000", "cashflowFromInvestment": "-82119000", "stockBasedCompensation": "477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116414000, "cost_of_revenue": 74560000, "gross_profit": 41854000, "research_and_development": null, "selling_general_admin": 12201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46159000, "depreciation_amortisation": 24980000, "ebitda": 71139000, "interest_expense": 3997513, "interest_income": null, "other_non_operating": null, "pretax_income": 45467000, "tax_provision": 8415000, "effective_tax_rate": null, "net_income": 35552000, "net_income_continuing_ops": 37052000, "net_income_to_common": 35552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111738000, "short_term_investments": 0, "net_receivables": 28275000, "inventory": 42254000, "other_current_assets": null, "total_current_assets": 199487000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1312201000, "total_assets": 1511688000, "short_term_debt": 31377000, "accounts_payable": 74877000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173800000, "long_term_debt": 405852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 528557000, "total_liabilities": 702357000, "total_debt": 437229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 549530000, "total_equity": 804250000, "shares_outstanding": 98832889, "operating_cash_flow": 49397000, "stock_based_compensation": 477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126039000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82119000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99326000, "free_cash_flow": 175436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46159000", "ebitda": "71139000", "netIncome": "35552000", "grossProfit": "41854000", "depreciation": "None", "totalRevenue": "116414000", "costOfRevenue": "74560000", "interestIncome": "1989000", "incomeBeforeTax": "45467000", "interestExpense": "3997513", "operatingIncome": "28535000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8415000", "reportedCurrency": "USD", "netInterestIncome": "-2613000", "nonInterestIncome": "None", "operatingExpenses": "13319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24980000", "sellingGeneralAndAdministrative": "12201000", "netIncomeFromContinuingOperations": "37052000" }, "balance": { "goodwill": "None", "inventory": "42254000", "commonStock": "271336000", "currentDebt": "None", "investments": "None", "totalAssets": "1511688000", "longTermDebt": "405852000", "shortTermDebt": "31377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "549530000", "totalLiabilities": "702357000", "otherCurrentAssets": "17220000", "totalCurrentAssets": "199487000", "currentLongTermDebt": "20381000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "28275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1312201000", "currentAccountsPayable": "74877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445836000", "totalShareholderEquity": "804250000", "capitalLeaseObligations": "19603000", "otherCurrentLiabilities": "37248000", "totalCurrentLiabilities": "173800000", "otherNonCurrentLiabilities": "8524000", "totalNonCurrentLiabilities": "528557000", "cashAndShortTermInvestments": "111738000", "commonStockSharesOutstanding": "98832889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37052000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-359000", "operatingCashflow": "49397000", "capitalExpenditures": "126039000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99326000", "cashflowFromInvestment": "-82119000", "stockBasedCompensation": "477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 105181000, "cost_of_revenue": 69706000, "gross_profit": 35475000, "ebit": 5074000, "ebitda": 5458000, "pretax_income": 2004000, "tax_provision": -807000, "net_income": 2811000, "net_income_to_common": 2811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44757000, "total_current_assets": 174113000, "total_assets": 1302121000, "short_term_debt": 19785000, "long_term_debt": null, "total_debt": 19785000, "total_liabilities": 663835000, "total_equity": 633761000, "shares_outstanding": 94009268, "goodwill_and_intangibles": 33063768 }, "cash_flow": { "operating_cash_flow": 41858000, "capital_expenditure": 121388000, "free_cash_flow": 163246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258396, "ticker_id": 1324, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5074000", "ebitda": "5458000", "netIncome": "2811000", "grossProfit": "35475000", "depreciation": "None", "totalRevenue": "105181000", "costOfRevenue": "69706000", "interestIncome": "2976000", "incomeBeforeTax": "2004000", "interestExpense": "6493481", "operatingIncome": "19011000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-807000", "reportedCurrency": "USD", "netInterestIncome": "-4351000", "nonInterestIncome": "None", "operatingExpenses": "35475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384000", "sellingGeneralAndAdministrative": "12833000", "netIncomeFromContinuingOperations": "2811000" }, "balance": { "goodwill": "None", "inventory": "41341000", "commonStock": "163131000", "currentDebt": "None", "investments": "None", "totalAssets": "1302121000", "longTermDebt": "None", "shortTermDebt": "19785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "33063768", "reportedCurrency": "USD", "retainedEarnings": "512981000", "totalLiabilities": "663835000", "otherCurrentAssets": "34474000", "totalCurrentAssets": "174113000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42843000", "currentNetReceivables": "10698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1128008000", "currentAccountsPayable": "55265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1098274000", "shortLongTermDebtTotal": "432071000", "totalShareholderEquity": "633761000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66234000", "totalCurrentLiabilities": "141284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "522551000", "cashAndShortTermInvestments": "44757000", "commonStockSharesOutstanding": "94009268", "intangibleAssetsExcludingGoodwill": "33063768", "cashAndCashEquivalentsAtCarryingValue": "44757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "890000", "operatingCashflow": "41858000", "capitalExpenditures": "121388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15982000", "cashflowFromInvestment": "-104916000", "stockBasedCompensation": "-1185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105181000, "cost_of_revenue": 69706000, "gross_profit": 35475000, "research_and_development": null, "selling_general_admin": 12833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5074000, "depreciation_amortisation": 384000, "ebitda": 5458000, "interest_expense": 6493481, "interest_income": null, "other_non_operating": null, "pretax_income": 2004000, "tax_provision": -807000, "effective_tax_rate": null, "net_income": 2811000, "net_income_continuing_ops": 2811000, "net_income_to_common": 2811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44757000, "short_term_investments": 42843000, "net_receivables": 10698000, "inventory": 41341000, "other_current_assets": null, "total_current_assets": 174113000, "net_ppe": null, "goodwill": null, "intangible_assets": 33063768, "goodwill_and_intangibles": 33063768, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1128008000, "total_assets": 1302121000, "short_term_debt": 19785000, "accounts_payable": 55265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141284000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 522551000, "total_liabilities": 663835000, "total_debt": 19785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 512981000, "total_equity": 633761000, "shares_outstanding": 94009268, "operating_cash_flow": 41858000, "stock_based_compensation": -1185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121388000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104916000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15982000, "free_cash_flow": 163246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5074000", "ebitda": "5458000", "netIncome": "2811000", "grossProfit": "35475000", "depreciation": "None", "totalRevenue": "105181000", "costOfRevenue": "69706000", "interestIncome": "2976000", "incomeBeforeTax": "2004000", "interestExpense": "6493481", "operatingIncome": "19011000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-807000", "reportedCurrency": "USD", "netInterestIncome": "-4351000", "nonInterestIncome": "None", "operatingExpenses": "35475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384000", "sellingGeneralAndAdministrative": "12833000", "netIncomeFromContinuingOperations": "2811000" }, "balance": { "goodwill": "None", "inventory": "41341000", "commonStock": "163131000", "currentDebt": "None", "investments": "None", "totalAssets": "1302121000", "longTermDebt": "None", "shortTermDebt": "19785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "33063768", "reportedCurrency": "USD", "retainedEarnings": "512981000", "totalLiabilities": "663835000", "otherCurrentAssets": "34474000", "totalCurrentAssets": "174113000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42843000", "currentNetReceivables": "10698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1128008000", "currentAccountsPayable": "55265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1098274000", "shortLongTermDebtTotal": "432071000", "totalShareholderEquity": "633761000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66234000", "totalCurrentLiabilities": "141284000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "522551000", "cashAndShortTermInvestments": "44757000", "commonStockSharesOutstanding": "94009268", "intangibleAssetsExcludingGoodwill": "33063768", "cashAndCashEquivalentsAtCarryingValue": "44757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "890000", "operatingCashflow": "41858000", "capitalExpenditures": "121388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15982000", "cashflowFromInvestment": "-104916000", "stockBasedCompensation": "-1185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "income_statement": { "revenue": 106314234, "cost_of_revenue": 67665657, "gross_profit": 38648576, "ebit": 40776302, "ebitda": 64524735, "pretax_income": 36185483, "tax_provision": 5849213, "net_income": 29966451, "net_income_to_common": 29966451, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124382000, "total_current_assets": 280783000, "total_assets": 1335682000, "short_term_debt": 26300000, "long_term_debt": 409818000, "total_debt": 436118000, "total_liabilities": 673808000, "total_equity": 657331000, "shares_outstanding": 93643447, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55451000, "capital_expenditure": 126860000, "free_cash_flow": 182311000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258397, "ticker_id": 1324, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:48:05.075511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40776302", "ebitda": "64524735", "netIncome": "29966451", "grossProfit": "38648576", "depreciation": "None", "totalRevenue": "106314234", "costOfRevenue": "67665657", "interestIncome": "3362000", "incomeBeforeTax": "36185483", "interestExpense": "4590816", "operatingIncome": "20432224", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5849213", "reportedCurrency": "USD", "netInterestIncome": "-1951000", "nonInterestIncome": "None", "operatingExpenses": "18216352", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67665657", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23748433", "sellingGeneralAndAdministrative": "17979000", "netIncomeFromContinuingOperations": "29941000" }, "balance": { "goodwill": "None", "inventory": "41410000", "commonStock": "159873000", "currentDebt": "None", "investments": "None", "totalAssets": "1335682000", "longTermDebt": "409818000", "shortTermDebt": "26300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "510456000", "totalLiabilities": "673808000", "otherCurrentAssets": "46201000", "totalCurrentAssets": "280783000", "currentLongTermDebt": "17105000", "longTermInvestments": "None", "shortTermInvestments": "56011000", "currentNetReceivables": "12779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054899000", "currentAccountsPayable": "49298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1032492000", "shortLongTermDebtTotal": "441798000", "totalShareholderEquity": "657331000", "capitalLeaseObligations": "14875000", "otherCurrentLiabilities": "64492000", "totalCurrentLiabilities": "140090000", "otherNonCurrentLiabilities": "9755000", "totalNonCurrentLiabilities": "533718000", "cashAndShortTermInvestments": "124382000", "commonStockSharesOutstanding": "93643447", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29941000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4579000", "operatingCashflow": "55451000", "capitalExpenditures": "126860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10309000", "cashflowFromInvestment": "-152208000", "stockBasedCompensation": "4909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106314234, "cost_of_revenue": 67665657, "gross_profit": 38648576, "research_and_development": null, "selling_general_admin": 17979000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40776302, "depreciation_amortisation": 23748433, "ebitda": 64524735, "interest_expense": 4590816, "interest_income": null, "other_non_operating": null, "pretax_income": 36185483, "tax_provision": 5849213, "effective_tax_rate": null, "net_income": 29966451, "net_income_continuing_ops": 29941000, "net_income_to_common": 29966451, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124382000, "short_term_investments": 56011000, "net_receivables": 12779000, "inventory": 41410000, "other_current_assets": null, "total_current_assets": 280783000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1054899000, "total_assets": 1335682000, "short_term_debt": 26300000, "accounts_payable": 49298000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140090000, "long_term_debt": 409818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 533718000, "total_liabilities": 673808000, "total_debt": 436118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 510456000, "total_equity": 657331000, "shares_outstanding": 93643447, "operating_cash_flow": 55451000, "stock_based_compensation": 4909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152208000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10309000, "free_cash_flow": 182311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40776302", "ebitda": "64524735", "netIncome": "29966451", "grossProfit": "38648576", "depreciation": "None", "totalRevenue": "106314234", "costOfRevenue": "67665657", "interestIncome": "3362000", "incomeBeforeTax": "36185483", "interestExpense": "4590816", "operatingIncome": "20432224", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5849213", "reportedCurrency": "USD", "netInterestIncome": "-1951000", "nonInterestIncome": "None", "operatingExpenses": "18216352", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67665657", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23748433", "sellingGeneralAndAdministrative": "17979000", "netIncomeFromContinuingOperations": "29941000" }, "balance": { "goodwill": "None", "inventory": "41410000", "commonStock": "159873000", "currentDebt": "None", "investments": "None", "totalAssets": "1335682000", "longTermDebt": "409818000", "shortTermDebt": "26300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "510456000", "totalLiabilities": "673808000", "otherCurrentAssets": "46201000", "totalCurrentAssets": "280783000", "currentLongTermDebt": "17105000", "longTermInvestments": "None", "shortTermInvestments": "56011000", "currentNetReceivables": "12779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054899000", "currentAccountsPayable": "49298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1032492000", "shortLongTermDebtTotal": "441798000", "totalShareholderEquity": "657331000", "capitalLeaseObligations": "14875000", "otherCurrentLiabilities": "64492000", "totalCurrentLiabilities": "140090000", "otherNonCurrentLiabilities": "9755000", "totalNonCurrentLiabilities": "533718000", "cashAndShortTermInvestments": "124382000", "commonStockSharesOutstanding": "93643447", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29941000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4579000", "operatingCashflow": "55451000", "capitalExpenditures": "126860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10309000", "cashflowFromInvestment": "-152208000", "stockBasedCompensation": "4909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }