{ "ticker": { "uuid": "a09ce528-d56c-4a9f-a660-9e226271b7da", "symbol": "XPRO", "name": "Expro Group Holdings NV", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/a09ce528-d56c-4a9f-a660-9e226271b7da/", "api_url": "https://sharemaestro.com/factors/api/tickers/a09ce528-d56c-4a9f-a660-9e226271b7da/" }, "ticker_metadata": { "id": 4465, "uuid": "a09ce528-d56c-4a9f-a660-9e226271b7da", "symbol": "XPRO", "name": "Expro Group Holdings NV", "asset_type": "equity", "market_cap": 1679384000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Expro Group Holdings NV is dedicated to providing energy services. The company is headquartered in Houston, Texas.", "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": "a09ce528-d56c-4a9f-a660-9e226271b7da", "symbol": "XPRO", "name": "Expro Group Holdings NV", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/a09ce528-d56c-4a9f-a660-9e226271b7da/", "api_url": "https://sharemaestro.com/factors/api/tickers/a09ce528-d56c-4a9f-a660-9e226271b7da/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.73, "quality": 0.26, "momentum": 0.9, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 15.38, "market_cap": 1747541841.66, "pe_ratio": 47.6118, "earnings_yield": 0.021, "ebitda_to_ev": 0.1692, "shareholder_yield": 0.0062, "roe": 0.0242, "piotroski_f_score": 7, "momentum_12_1": 0.7466, "volatility_252d": 0.4682 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:00.131436+00:00", "batch_id": "" }, "size": { "price_close": 15.38, "market_cap": 1747541841.66, "market_cap_usd": 1747541841.66, "enterprise_value": 1676647841.66, "shares_outstanding": 113624307, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 47.6118, "pb_ratio": 1.1532, "ptbv_ratio": 1.8864, "ps_ratio": 1.1034, "pcf_ratio": 9.0104, "pfcf_ratio": 5.8449, "ev_ebitda": 5.9102, "ev_ebit": 18.3026, "ev_sales": 1.0586, "ev_fcf": 5.6078, "earnings_yield": 0.021, "fcf_yield": 0.1783, "price_to_sales": 1.1034, "price_to_book": 1.1532, "price_to_cashflow": 9.0104, "ebitda_to_ev": 0.1692, "sales_yield": 0.9446 }, "yield": { "dividend_yield": 0.0062, "buyback_yield": 0, "shareholder_yield": 0.0062, "debt_paydown_yield": null, "total_yield": 0.0062 }, "quality": { "gross_margin": 0.1199, "operating_margin": 0.0578, "net_margin": 0.0232, "ebitda_margin": 0.1791, "fcf_margin": 0.1888, "roe": 0.0242, "roa": 0.0163, "roic": 0.0294, "roc_greenblatt": null, "asset_turnover": 0.7055, "cash_conversion": 8.1459, "accruals_ratio": -0.07, "sbc_to_revenue": 0.0186, "piotroski_f_score": 7, "altman_z_score": 2.2538, "earnings_stability_5y": 0.5692, "revenue_stability_5y": 0.4018, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0846, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4814, "net_debt_to_ebitda": -0.2499, "debt_to_assets": 0.0445, "interest_coverage": 7.399, "current_ratio": 2.1302, "quick_ratio": 1.7589, "net_debt": -70894000, "local_beta": -0.0002, "volatility_252d": 0.4682, "volatility_60d": 0.897, "max_drawdown_12m": -0.1813, "risk_adjusted_momentum": 1.5945 }, "growth": { "revenue_growth_1y": -0.0793, "revenue_growth_3y_cagr": 0.079, "revenue_growth_5y_cagr": 0.1894, "eps_growth_1y": -0.4645, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0857, "book_value_growth_1y": 0.0293, "revenue_growth": -0.0793, "earnings_growth": -0.4645 }, "momentum": { "price_return_1m": 0.0007, "price_return_3m": -0.0757, "price_return_6m": 0.0343, "price_return_9m": 0.2393, "price_return_12m": 0.7477, "price_return_12m_ex1m": 0.7466, "momentum_6m": 0.0343, "momentum_12m": 0.7477, "momentum_12_1": 0.7466, "distance_from_52w_high": -0.1475, "distance_from_52w_low": 0.8288, "relative_strength": 0.6478 }, "raw_ttm": { "revenue_ttm": 1583796000, "gross_profit_ttm": 189821000, "ebit_ttm": 91607000, "ebitda_ttm": 283687000, "net_income_ttm": 36704000, "eps_diluted_ttm": 0.323, "operating_cash_flow_ttm": 193947000, "capital_expenditure_ttm": 105039000, "fcf_ttm": 298986000, "dividends_paid_ttm": 10910000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12381000, "cash_and_equivalents": 170773000, "total_current_assets": 964130000, "total_current_liabilities": 452595000, "net_ppe": null, "total_assets": 2244902000, "total_debt": 99879000, "total_equity": 1515424000, "net_working_capital": 361576000, "book_value_per_share": 13.3371, "retained_earnings": -476563000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 926367000, "tangible_book_per_share": 8.1529 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 27, "rank_ptbv": 40, "rank_ps": 30, "rank_pcf": 38, "rank_ev_ebitda": 15, "rank_ev_ebit": 65, "rank_earnings_yield": 83, "rank_fcf_yield": 19, "rank_dividend_yield": 50, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 67, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 91, "rank_fcf_margin": 50, "rank_piotroski": 17, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 15 }, "composites": { "value_composite": 27, "quality_composite": 74, "momentum_composite": 10, "growth_composite": 96, "yield_composite": 67, "svqf_composite": 92, "vc1_composite": 21, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.4357, "os_score": 0.82, "value_percentile": 0.73, "quality_percentile": 0.26, "momentum_percentile": 0.9, "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": 37, "small_cap_core_rank": 29, "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": 4077, "ticker_id": 4465, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:00.131436+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.38, "market_cap": 1747541841.66, "market_cap_usd": 1747541841.66, "enterprise_value": 1676647841.66, "shares_outstanding": 113624307, "fx_rate_to_usd": null, "pe_ratio": 47.61175462, "pb_ratio": 1.15317023, "ptbv_ratio": 1.88644656, "ps_ratio": 1.10338822, "pcf_ratio": 9.01040924, "pfcf_ratio": 5.84489522, "ev_ebitda": 5.91020329, "ev_ebit": 18.30261707, "ev_sales": 1.05862614, "ev_fcf": 5.60778044, "earnings_yield": 0.02100322, "fcf_yield": 0.17832367, "dividend_yield": 0.00624306, "buyback_yield": 0, "shareholder_yield": 0.00624306, "debt_paydown_yield": null, "total_yield": 0.00624306, "gross_margin": 0.11985193, "operating_margin": 0.05784015, "net_margin": 0.0231747, "ebitda_margin": 0.1791184, "fcf_margin": 0.1887781, "roe": 0.02422028, "roa": 0.01634993, "roic": 0.02935601, "roc_greenblatt": null, "asset_turnover": 0.70550786, "cash_conversion": 8.14586966, "accruals_ratio": -0.07004448, "sbc_to_revenue": 0.01861225, "debt_to_equity": 0.48136891, "net_debt_to_ebitda": -0.24990218, "debt_to_assets": 0.04449147, "interest_coverage": 7.39899847, "current_ratio": 2.1302268, "quick_ratio": 1.75887272, "net_debt": -70894000, "revenue_growth_1y": -0.0792874, "revenue_growth_3y_cagr": 0.07897082, "revenue_growth_5y_cagr": 0.18944457, "eps_growth_1y": -0.46451133, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08566693, "book_value_growth_1y": 0.02930269, "piotroski_f_score": 7, "altman_z_score": 2.25377021, "earnings_stability_5y": 0.569176, "revenue_stability_5y": 0.401791, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00065062, "price_return_3m": -0.07572115, "price_return_6m": 0.03429724, "price_return_9m": 0.23932313, "price_return_12m": 0.74772727, "price_return_12m_ex1m": 0.74659091, "distance_from_52w_high": -0.14745011, "distance_from_52w_low": 0.82877527, "relative_strength": 0.64776369, "local_beta": -0.0002, "volatility_252d": 0.468223, "volatility_60d": 0.897043, "max_drawdown_12m": -0.18126386, "revenue_ttm": 1583796000, "gross_profit_ttm": 189821000, "ebit_ttm": 91607000, "ebitda_ttm": 283687000, "net_income_ttm": 36704000, "eps_diluted_ttm": 0.32302947, "operating_cash_flow_ttm": 193947000, "capital_expenditure_ttm": 105039000, "fcf_ttm": 298986000, "dividends_paid_ttm": 10910000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12381000, "cash_and_equivalents": 170773000, "total_current_assets": 964130000, "total_current_liabilities": 452595000, "net_ppe": null, "total_assets": 2244902000, "total_debt": 99879000, "total_equity": 1515424000, "net_working_capital": 361576000, "book_value_per_share": 13.33714625, "retained_earnings": -476563000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 926367000, "tangible_book_per_share": 8.15289461, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 84, "rank_pb": 27, "rank_ptbv": 40, "rank_ps": 30, "rank_pcf": 38, "rank_ev_ebitda": 15, "rank_ev_ebit": 65, "rank_earnings_yield": 83, "rank_fcf_yield": 19, "rank_dividend_yield": 50, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 67, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 91, "rank_fcf_margin": 50, "rank_piotroski": 17, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 15, "value_composite": 27, "quality_composite": 74, "momentum_composite": 10, "growth_composite": 96, "yield_composite": 67, "svqf_composite": 92, "vc1_composite": 21, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 29, "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": 15.38, "os": 0.82, "value": 0.73, "quality": 0.26, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 47.6118, "earnings_yield": 0.021, "shareholder_yield": 0.0062, "roe": 0.0242, "momentum_12_1": 0.7466, "complete_fields": { "id": 4077, "ticker_id": 4465, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:00.131436+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.38, "market_cap": 1747541841.66, "market_cap_usd": 1747541841.66, "enterprise_value": 1676647841.66, "shares_outstanding": 113624307, "fx_rate_to_usd": null, "pe_ratio": 47.61175462, "pb_ratio": 1.15317023, "ptbv_ratio": 1.88644656, "ps_ratio": 1.10338822, "pcf_ratio": 9.01040924, "pfcf_ratio": 5.84489522, "ev_ebitda": 5.91020329, "ev_ebit": 18.30261707, "ev_sales": 1.05862614, "ev_fcf": 5.60778044, "earnings_yield": 0.02100322, "fcf_yield": 0.17832367, "dividend_yield": 0.00624306, "buyback_yield": 0, "shareholder_yield": 0.00624306, "debt_paydown_yield": null, "total_yield": 0.00624306, "gross_margin": 0.11985193, "operating_margin": 0.05784015, "net_margin": 0.0231747, "ebitda_margin": 0.1791184, "fcf_margin": 0.1887781, "roe": 0.02422028, "roa": 0.01634993, "roic": 0.02935601, "roc_greenblatt": null, "asset_turnover": 0.70550786, "cash_conversion": 8.14586966, "accruals_ratio": -0.07004448, "sbc_to_revenue": 0.01861225, "debt_to_equity": 0.48136891, "net_debt_to_ebitda": -0.24990218, "debt_to_assets": 0.04449147, "interest_coverage": 7.39899847, "current_ratio": 2.1302268, "quick_ratio": 1.75887272, "net_debt": -70894000, "revenue_growth_1y": -0.0792874, "revenue_growth_3y_cagr": 0.07897082, "revenue_growth_5y_cagr": 0.18944457, "eps_growth_1y": -0.46451133, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08566693, "book_value_growth_1y": 0.02930269, "piotroski_f_score": 7, "altman_z_score": 2.25377021, "earnings_stability_5y": 0.569176, "revenue_stability_5y": 0.401791, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00065062, "price_return_3m": -0.07572115, "price_return_6m": 0.03429724, "price_return_9m": 0.23932313, "price_return_12m": 0.74772727, "price_return_12m_ex1m": 0.74659091, "distance_from_52w_high": -0.14745011, "distance_from_52w_low": 0.82877527, "relative_strength": 0.64776369, "local_beta": -0.0002, "volatility_252d": 0.468223, "volatility_60d": 0.897043, "max_drawdown_12m": -0.18126386, "revenue_ttm": 1583796000, "gross_profit_ttm": 189821000, "ebit_ttm": 91607000, "ebitda_ttm": 283687000, "net_income_ttm": 36704000, "eps_diluted_ttm": 0.32302947, "operating_cash_flow_ttm": 193947000, "capital_expenditure_ttm": 105039000, "fcf_ttm": 298986000, "dividends_paid_ttm": 10910000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12381000, "cash_and_equivalents": 170773000, "total_current_assets": 964130000, "total_current_liabilities": 452595000, "net_ppe": null, "total_assets": 2244902000, "total_debt": 99879000, "total_equity": 1515424000, "net_working_capital": 361576000, "book_value_per_share": 13.33714625, "retained_earnings": -476563000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 926367000, "tangible_book_per_share": 8.15289461, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 84, "rank_pb": 27, "rank_ptbv": 40, "rank_ps": 30, "rank_pcf": 38, "rank_ev_ebitda": 15, "rank_ev_ebit": 65, "rank_earnings_yield": 83, "rank_fcf_yield": 19, "rank_dividend_yield": 50, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 67, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 91, "rank_fcf_margin": 50, "rank_piotroski": 17, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 15, "value_composite": 27, "quality_composite": 74, "momentum_composite": 10, "growth_composite": 96, "yield_composite": 67, "svqf_composite": 92, "vc1_composite": 21, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 29, "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 1607095000, "cost_of_revenue": 1401879000, "gross_profit": 205216000, "ebit": 100620000, "ebitda": 292726000, "pretax_income": 86339000, "tax_provision": 34653000, "net_income": 51686000, "net_income_to_common": 51686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197473000, "total_current_assets": 960335000, "total_assets": 2348293000, "short_term_debt": 20584000, "long_term_debt": 79065000, "total_debt": 99649000, "total_liabilities": 814170000, "total_equity": 1534123000, "shares_outstanding": 115749247, "goodwill_and_intangibles": 599887000 }, "cash_flow": { "operating_cash_flow": 210172000, "capital_expenditure": 112387000, "free_cash_flow": 322559000, "dividends_paid": 10910000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357887, "ticker_id": 4465, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100620000", "ebitda": "292726000", "netIncome": "51686000", "grossProfit": "205216000", "depreciation": "None", "totalRevenue": "1607095000", "costOfRevenue": "1401879000", "interestIncome": "None", "incomeBeforeTax": "86339000", "interestExpense": "14281000", "operatingIncome": "115826000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34653000", "reportedCurrency": "USD", "netInterestIncome": "-14281000", "nonInterestIncome": "None", "operatingExpenses": "89390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1401879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192106000", "sellingGeneralAndAdministrative": "75990000", "netIncomeFromContinuingOperations": "51686000" }, "balance": { "goodwill": "348558000", "inventory": "167895000", "commonStock": "8559000", "currentDebt": "None", "investments": "None", "totalAssets": "2348293000", "longTermDebt": "79065000", "shortTermDebt": "20584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "251329000", "reportedCurrency": "USD", "retainedEarnings": "-475529000", "totalLiabilities": "814170000", "otherCurrentAssets": "86287000", "totalCurrentAssets": "960335000", "currentLongTermDebt": "None", "longTermInvestments": "78706000", "shortTermInvestments": "None", "currentNetReceivables": "508680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1387958000", "currentAccountsPayable": "101334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224617000", "totalShareholderEquity": "1534123000", "capitalLeaseObligations": "89449000", "otherCurrentLiabilities": "254633000", "totalCurrentLiabilities": "443662000", "otherNonCurrentLiabilities": "36003000", "totalNonCurrentLiabilities": "370508000", "cashAndShortTermInvestments": "197473000", "commonStockSharesOutstanding": "115749247", "intangibleAssetsExcludingGoodwill": "251329000", "cashAndCashEquivalentsAtCarryingValue": "197473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51686000", "profitLoss": "None", "dividendPayout": "10910000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8855000", "operatingCashflow": "210172000", "capitalExpenditures": "112387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96722000", "cashflowFromInvestment": "-107387000", "stockBasedCompensation": "29172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10910000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1607095000, "cost_of_revenue": 1401879000, "gross_profit": 205216000, "research_and_development": 13400000, "selling_general_admin": 75990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100620000, "depreciation_amortisation": 192106000, "ebitda": 292726000, "interest_expense": 14281000, "interest_income": null, "other_non_operating": null, "pretax_income": 86339000, "tax_provision": 34653000, "effective_tax_rate": null, "net_income": 51686000, "net_income_continuing_ops": 51686000, "net_income_to_common": 51686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197473000, "short_term_investments": null, "net_receivables": 508680000, "inventory": 167895000, "other_current_assets": null, "total_current_assets": 960335000, "net_ppe": null, "goodwill": 348558000, "intangible_assets": 251329000, "goodwill_and_intangibles": 599887000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1387958000, "total_assets": 2348293000, "short_term_debt": 20584000, "accounts_payable": 101334000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443662000, "long_term_debt": 79065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370508000, "total_liabilities": 814170000, "total_debt": 99649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -475529000, "total_equity": 1534123000, "shares_outstanding": 115749247, "operating_cash_flow": 210172000, "stock_based_compensation": 29172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107387000, "dividends_paid": 10910000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96722000, "free_cash_flow": 322559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100620000", "ebitda": "292726000", "netIncome": "51686000", "grossProfit": "205216000", "depreciation": "None", "totalRevenue": "1607095000", "costOfRevenue": "1401879000", "interestIncome": "None", "incomeBeforeTax": "86339000", "interestExpense": "14281000", "operatingIncome": "115826000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34653000", "reportedCurrency": "USD", "netInterestIncome": "-14281000", "nonInterestIncome": "None", "operatingExpenses": "89390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1401879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192106000", "sellingGeneralAndAdministrative": "75990000", "netIncomeFromContinuingOperations": "51686000" }, "balance": { "goodwill": "348558000", "inventory": "167895000", "commonStock": "8559000", "currentDebt": "None", "investments": "None", "totalAssets": "2348293000", "longTermDebt": "79065000", "shortTermDebt": "20584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "251329000", "reportedCurrency": "USD", "retainedEarnings": "-475529000", "totalLiabilities": "814170000", "otherCurrentAssets": "86287000", "totalCurrentAssets": "960335000", "currentLongTermDebt": "None", "longTermInvestments": "78706000", "shortTermInvestments": "None", "currentNetReceivables": "508680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1387958000", "currentAccountsPayable": "101334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224617000", "totalShareholderEquity": "1534123000", "capitalLeaseObligations": "89449000", "otherCurrentLiabilities": "254633000", "totalCurrentLiabilities": "443662000", "otherNonCurrentLiabilities": "36003000", "totalNonCurrentLiabilities": "370508000", "cashAndShortTermInvestments": "197473000", "commonStockSharesOutstanding": "115749247", "intangibleAssetsExcludingGoodwill": "251329000", "cashAndCashEquivalentsAtCarryingValue": "197473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51686000", "profitLoss": "None", "dividendPayout": "10910000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8855000", "operatingCashflow": "210172000", "capitalExpenditures": "112387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96722000", "cashflowFromInvestment": "-107387000", "stockBasedCompensation": "29172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10910000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192106000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 1712802000, "cost_of_revenue": 1479633000, "gross_profit": 233169000, "ebit": 110483000, "ebitda": 273951000, "pretax_income": 97966000, "tax_provision": 46048000, "net_income": 51918000, "net_income_to_common": 51918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184663000, "total_current_assets": 964046000, "total_assets": 2407954000, "short_term_debt": 19487000, "long_term_debt": 121065000, "total_debt": 140552000, "total_liabilities": 916470000, "total_equity": 1491484000, "shares_outstanding": 115829638, "goodwill_and_intangibles": 647774000 }, "cash_flow": { "operating_cash_flow": 169479000, "capital_expenditure": 143576000, "free_cash_flow": 313055000, "dividends_paid": 8231000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357892, "ticker_id": 4465, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110483000", "ebitda": "273951000", "netIncome": "51918000", "grossProfit": "233169000", "depreciation": "None", "totalRevenue": "1712802000", "costOfRevenue": "1479633000", "interestIncome": "None", "incomeBeforeTax": "97966000", "interestExpense": "12517000", "operatingIncome": "127548000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46048000", "reportedCurrency": "USD", "netInterestIncome": "-12517000", "nonInterestIncome": "None", "operatingExpenses": "105621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1479633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163468000", "sellingGeneralAndAdministrative": "88421000", "netIncomeFromContinuingOperations": "51918000" }, "balance": { "goodwill": "348918000", "inventory": "159040000", "commonStock": "8488000", "currentDebt": "None", "investments": "None", "totalAssets": "2407954000", "longTermDebt": "121065000", "shortTermDebt": "19487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "298856000", "reportedCurrency": "USD", "retainedEarnings": "-527215000", "totalLiabilities": "916470000", "otherCurrentAssets": "74132000", "totalCurrentAssets": "964046000", "currentLongTermDebt": "None", "longTermInvestments": "73012000", "shortTermInvestments": "None", "currentNetReceivables": "546211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1443908000", "currentAccountsPayable": "143727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203046000", "totalShareholderEquity": "1491484000", "capitalLeaseObligations": "81981000", "otherCurrentLiabilities": "264980000", "totalCurrentLiabilities": "484430000", "otherNonCurrentLiabilities": "44802000", "totalNonCurrentLiabilities": "432040000", "cashAndShortTermInvestments": "184663000", "commonStockSharesOutstanding": "115829638", "intangibleAssetsExcludingGoodwill": "298856000", "cashAndCashEquivalentsAtCarryingValue": "184663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51918000", "profitLoss": "None", "dividendPayout": "8231000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4931000", "operatingCashflow": "169479000", "capitalExpenditures": "143576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29572000", "cashflowFromInvestment": "-165143000", "stockBasedCompensation": "26352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8231000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1712802000, "cost_of_revenue": 1479633000, "gross_profit": 233169000, "research_and_development": 17200000, "selling_general_admin": 88421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110483000, "depreciation_amortisation": 163468000, "ebitda": 273951000, "interest_expense": 12517000, "interest_income": null, "other_non_operating": null, "pretax_income": 97966000, "tax_provision": 46048000, "effective_tax_rate": null, "net_income": 51918000, "net_income_continuing_ops": 51918000, "net_income_to_common": 51918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184663000, "short_term_investments": null, "net_receivables": 546211000, "inventory": 159040000, "other_current_assets": null, "total_current_assets": 964046000, "net_ppe": null, "goodwill": 348918000, "intangible_assets": 298856000, "goodwill_and_intangibles": 647774000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1443908000, "total_assets": 2407954000, "short_term_debt": 19487000, "accounts_payable": 143727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484430000, "long_term_debt": 121065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 432040000, "total_liabilities": 916470000, "total_debt": 140552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -527215000, "total_equity": 1491484000, "shares_outstanding": 115829638, "operating_cash_flow": 169479000, "stock_based_compensation": 26352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165143000, "dividends_paid": 8231000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29572000, "free_cash_flow": 313055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110483000", "ebitda": "273951000", "netIncome": "51918000", "grossProfit": "233169000", "depreciation": "None", "totalRevenue": "1712802000", "costOfRevenue": "1479633000", "interestIncome": "None", "incomeBeforeTax": "97966000", "interestExpense": "12517000", "operatingIncome": "127548000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46048000", "reportedCurrency": "USD", "netInterestIncome": "-12517000", "nonInterestIncome": "None", "operatingExpenses": "105621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1479633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163468000", "sellingGeneralAndAdministrative": "88421000", "netIncomeFromContinuingOperations": "51918000" }, "balance": { "goodwill": "348918000", "inventory": "159040000", "commonStock": "8488000", "currentDebt": "None", "investments": "None", "totalAssets": "2407954000", "longTermDebt": "121065000", "shortTermDebt": "19487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "298856000", "reportedCurrency": "USD", "retainedEarnings": "-527215000", "totalLiabilities": "916470000", "otherCurrentAssets": "74132000", "totalCurrentAssets": "964046000", "currentLongTermDebt": "None", "longTermInvestments": "73012000", "shortTermInvestments": "None", "currentNetReceivables": "546211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1443908000", "currentAccountsPayable": "143727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203046000", "totalShareholderEquity": "1491484000", "capitalLeaseObligations": "81981000", "otherCurrentLiabilities": "264980000", "totalCurrentLiabilities": "484430000", "otherNonCurrentLiabilities": "44802000", "totalNonCurrentLiabilities": "432040000", "cashAndShortTermInvestments": "184663000", "commonStockSharesOutstanding": "115829638", "intangibleAssetsExcludingGoodwill": "298856000", "cashAndCashEquivalentsAtCarryingValue": "184663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51918000", "profitLoss": "None", "dividendPayout": "8231000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4931000", "operatingCashflow": "169479000", "capitalExpenditures": "143576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29572000", "cashflowFromInvestment": "-165143000", "stockBasedCompensation": "26352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8231000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163468000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 1512764000, "cost_of_revenue": 1402155000, "gross_profit": 110609000, "ebit": 24890000, "ebitda": 197150000, "pretax_income": 20947000, "tax_provision": 44307000, "net_income": -23360000, "net_income_to_common": -23360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153166000, "total_current_assets": 851600000, "total_assets": 2065610999, "short_term_debt": 19498000, "long_term_debt": 20000000, "total_debt": 39498000, "total_liabilities": 769738000, "total_equity": 1295873000, "shares_outstanding": 109161453, "goodwill_and_intangibles": 487403000 }, "cash_flow": { "operating_cash_flow": 138309000, "capital_expenditure": 122110000, "free_cash_flow": 260419000, "dividends_paid": 8329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357897, "ticker_id": 4465, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24890000", "ebitda": "197150000", "netIncome": "-23360000", "grossProfit": "110609000", "depreciation": "None", "totalRevenue": "1512764000", "costOfRevenue": "1402155000", "interestIncome": "None", "incomeBeforeTax": "20947000", "interestExpense": "3943000", "operatingIncome": "34955000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44307000", "reportedCurrency": "USD", "netInterestIncome": "-3943000", "nonInterestIncome": "None", "operatingExpenses": "75654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1402155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172260000", "sellingGeneralAndAdministrative": "64254000", "netIncomeFromContinuingOperations": "-23360000" }, "balance": { "goodwill": "247687000", "inventory": "143325000", "commonStock": "8061999", "currentDebt": "None", "investments": "None", "totalAssets": "2065610999", "longTermDebt": "20000000", "shortTermDebt": "19498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "239716000", "reportedCurrency": "USD", "retainedEarnings": "-579133000", "totalLiabilities": "769738000", "otherCurrentAssets": "58409000", "totalCurrentAssets": "851600000", "currentLongTermDebt": "None", "longTermInvestments": "66402000", "shortTermInvestments": "None", "currentNetReceivables": "496700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214011000", "currentAccountsPayable": "146759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "110884000", "totalShareholderEquity": "1295873000", "capitalLeaseObligations": "90884000", "otherCurrentLiabilities": "251510000", "totalCurrentLiabilities": "488851000", "otherNonCurrentLiabilities": "44202000", "totalNonCurrentLiabilities": "280887000", "cashAndShortTermInvestments": "153166000", "commonStockSharesOutstanding": "109161453", "intangibleAssetsExcludingGoodwill": "239716000", "cashAndCashEquivalentsAtCarryingValue": "153166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23360000", "profitLoss": "None", "dividendPayout": "8329000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10575000", "operatingCashflow": "138309000", "capitalExpenditures": "122110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49339000", "cashflowFromInvestment": "-148232000", "stockBasedCompensation": "19574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1512764000, "cost_of_revenue": 1402155000, "gross_profit": 110609000, "research_and_development": 11400000, "selling_general_admin": 64254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24890000, "depreciation_amortisation": 172260000, "ebitda": 197150000, "interest_expense": 3943000, "interest_income": null, "other_non_operating": null, "pretax_income": 20947000, "tax_provision": 44307000, "effective_tax_rate": null, "net_income": -23360000, "net_income_continuing_ops": -23360000, "net_income_to_common": -23360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153166000, "short_term_investments": null, "net_receivables": 496700000, "inventory": 143325000, "other_current_assets": null, "total_current_assets": 851600000, "net_ppe": null, "goodwill": 247687000, "intangible_assets": 239716000, "goodwill_and_intangibles": 487403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1214011000, "total_assets": 2065610999, "short_term_debt": 19498000, "accounts_payable": 146759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488851000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 280887000, "total_liabilities": 769738000, "total_debt": 39498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -579133000, "total_equity": 1295873000, "shares_outstanding": 109161453, "operating_cash_flow": 138309000, "stock_based_compensation": 19574000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148232000, "dividends_paid": 8329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49339000, "free_cash_flow": 260419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24890000", "ebitda": "197150000", "netIncome": "-23360000", "grossProfit": "110609000", "depreciation": "None", "totalRevenue": "1512764000", "costOfRevenue": "1402155000", "interestIncome": "None", "incomeBeforeTax": "20947000", "interestExpense": "3943000", "operatingIncome": "34955000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44307000", "reportedCurrency": "USD", "netInterestIncome": "-3943000", "nonInterestIncome": "None", "operatingExpenses": "75654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1402155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172260000", "sellingGeneralAndAdministrative": "64254000", "netIncomeFromContinuingOperations": "-23360000" }, "balance": { "goodwill": "247687000", "inventory": "143325000", "commonStock": "8061999", "currentDebt": "None", "investments": "None", "totalAssets": "2065610999", "longTermDebt": "20000000", "shortTermDebt": "19498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "239716000", "reportedCurrency": "USD", "retainedEarnings": "-579133000", "totalLiabilities": "769738000", "otherCurrentAssets": "58409000", "totalCurrentAssets": "851600000", "currentLongTermDebt": "None", "longTermInvestments": "66402000", "shortTermInvestments": "None", "currentNetReceivables": "496700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214011000", "currentAccountsPayable": "146759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "110884000", "totalShareholderEquity": "1295873000", "capitalLeaseObligations": "90884000", "otherCurrentLiabilities": "251510000", "totalCurrentLiabilities": "488851000", "otherNonCurrentLiabilities": "44202000", "totalNonCurrentLiabilities": "280887000", "cashAndShortTermInvestments": "153166000", "commonStockSharesOutstanding": "109161453", "intangibleAssetsExcludingGoodwill": "239716000", "cashAndCashEquivalentsAtCarryingValue": "153166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23360000", "profitLoss": "None", "dividendPayout": "8329000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10575000", "operatingCashflow": "138309000", "capitalExpenditures": "122110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49339000", "cashflowFromInvestment": "-148232000", "stockBasedCompensation": "19574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172260000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 1279418000, "cost_of_revenue": 1197123000, "gross_profit": 82294999, "ebit": 21343000, "ebitda": 161110000, "pretax_income": 21102000, "tax_provision": 41247000, "net_income": -20145000, "net_income_to_common": -20145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218460000, "total_current_assets": 865507000, "total_assets": 1964436000, "short_term_debt": 20104000, "long_term_debt": null, "total_debt": 20104000, "total_liabilities": 678541000, "total_equity": 1285895000, "shares_outstanding": 109072761, "goodwill_and_intangibles": 450484000 }, "cash_flow": { "operating_cash_flow": 80169000, "capital_expenditure": 89871000, "free_cash_flow": 170040000, "dividends_paid": 7283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357902, "ticker_id": 4465, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21343000", "ebitda": "161110000", "netIncome": "-20145000", "grossProfit": "82294999", "depreciation": "None", "totalRevenue": "1279418000", "costOfRevenue": "1197123000", "interestIncome": "None", "incomeBeforeTax": "21102000", "interestExpense": "241000", "operatingIncome": "23908000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "41247000", "reportedCurrency": "USD", "netInterestIncome": "-241000", "nonInterestIncome": "None", "operatingExpenses": "58387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "18880000", "costofGoodsAndServicesSold": "1197123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139767000", "sellingGeneralAndAdministrative": "58387000", "netIncomeFromContinuingOperations": "-20145000" }, "balance": { "goodwill": "220980000", "inventory": "153718000", "commonStock": "7911000", "currentDebt": "None", "investments": "None", "totalAssets": "1964436000", "longTermDebt": "None", "shortTermDebt": "20104000", "treasuryStock": "-40870000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "229504000", "reportedCurrency": "USD", "retainedEarnings": "-555773000", "totalLiabilities": "678541000", "otherCurrentAssets": "47154000", "totalCurrentAssets": "865507000", "currentLongTermDebt": "None", "longTermInvestments": "66038000", "shortTermInvestments": "None", "currentNetReceivables": "446175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1098929000", "currentAccountsPayable": "100951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462316000", "shortLongTermDebtTotal": "94724000", "totalShareholderEquity": "1285895000", "capitalLeaseObligations": "94724000", "otherCurrentLiabilities": "228603000", "totalCurrentLiabilities": "437709000", "otherNonCurrentLiabilities": "97165000", "totalNonCurrentLiabilities": "240832000", "cashAndShortTermInvestments": "218460000", "commonStockSharesOutstanding": "109072761", "intangibleAssetsExcludingGoodwill": "229504000", "cashAndCashEquivalentsAtCarryingValue": "218460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20145000", "profitLoss": "None", "dividendPayout": "7283000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26037000", "operatingCashflow": "80169000", "capitalExpenditures": "89871000", "changeInReceivables": "-97758000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25612000", "cashflowFromInvestment": "-71206000", "stockBasedCompensation": "18486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16649000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1279418000, "cost_of_revenue": 1197123000, "gross_profit": 82294999, "research_and_development": 7300000, "selling_general_admin": 58387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21343000, "depreciation_amortisation": 139767000, "ebitda": 161110000, "interest_expense": 241000, "interest_income": null, "other_non_operating": null, "pretax_income": 21102000, "tax_provision": 41247000, "effective_tax_rate": null, "net_income": -20145000, "net_income_continuing_ops": -20145000, "net_income_to_common": -20145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218460000, "short_term_investments": null, "net_receivables": 446175000, "inventory": 153718000, "other_current_assets": null, "total_current_assets": 865507000, "net_ppe": null, "goodwill": 220980000, "intangible_assets": 229504000, "goodwill_and_intangibles": 450484000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1098929000, "total_assets": 1964436000, "short_term_debt": 20104000, "accounts_payable": 100951000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437709000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 240832000, "total_liabilities": 678541000, "total_debt": 20104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -555773000, "total_equity": 1285895000, "shares_outstanding": 109072761, "operating_cash_flow": 80169000, "stock_based_compensation": 18486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71206000, "dividends_paid": 7283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25612000, "free_cash_flow": 170040000, "net_change_in_cash": -16649000 }, "raw_data": { "income": { "ebit": "21343000", "ebitda": "161110000", "netIncome": "-20145000", "grossProfit": "82294999", "depreciation": "None", "totalRevenue": "1279418000", "costOfRevenue": "1197123000", "interestIncome": "None", "incomeBeforeTax": "21102000", "interestExpense": "241000", "operatingIncome": "23908000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "41247000", "reportedCurrency": "USD", "netInterestIncome": "-241000", "nonInterestIncome": "None", "operatingExpenses": "58387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "18880000", "costofGoodsAndServicesSold": "1197123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139767000", "sellingGeneralAndAdministrative": "58387000", "netIncomeFromContinuingOperations": "-20145000" }, "balance": { "goodwill": "220980000", "inventory": "153718000", "commonStock": "7911000", "currentDebt": "None", "investments": "None", "totalAssets": "1964436000", "longTermDebt": "None", "shortTermDebt": "20104000", "treasuryStock": "-40870000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "229504000", "reportedCurrency": "USD", "retainedEarnings": "-555773000", "totalLiabilities": "678541000", "otherCurrentAssets": "47154000", "totalCurrentAssets": "865507000", "currentLongTermDebt": "None", "longTermInvestments": "66038000", "shortTermInvestments": "None", "currentNetReceivables": "446175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1098929000", "currentAccountsPayable": "100951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462316000", "shortLongTermDebtTotal": "94724000", "totalShareholderEquity": "1285895000", "capitalLeaseObligations": "94724000", "otherCurrentLiabilities": "228603000", "totalCurrentLiabilities": "437709000", "otherNonCurrentLiabilities": "97165000", "totalNonCurrentLiabilities": "240832000", "cashAndShortTermInvestments": "218460000", "commonStockSharesOutstanding": "109072761", "intangibleAssetsExcludingGoodwill": "229504000", "cashAndCashEquivalentsAtCarryingValue": "218460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20145000", "profitLoss": "None", "dividendPayout": "7283000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26037000", "operatingCashflow": "80169000", "capitalExpenditures": "89871000", "changeInReceivables": "-97758000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25612000", "cashflowFromInvestment": "-71206000", "stockBasedCompensation": "18486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16649000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139767000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 825762000, "cost_of_revenue": 825031000, "gross_profit": 730999, "ebit": -106829000, "ebitda": 17037000, "pretax_income": -115624000, "tax_provision": 16267000, "net_income": -131891000, "net_income_to_common": -131891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239847000, "total_current_assets": 764134000, "total_assets": 1923681000, "short_term_debt": 20842000, "long_term_debt": null, "total_debt": 20842000, "total_liabilities": 626110000, "total_equity": 1297571000, "shares_outstanding": 80525694, "goodwill_and_intangibles": 432956000 }, "cash_flow": { "operating_cash_flow": 16144000, "capital_expenditure": 81511000, "free_cash_flow": 97655000, "dividends_paid": 4058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357907, "ticker_id": 4465, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-106829000", "ebitda": "17037000", "netIncome": "-131891000", "grossProfit": "730999", "depreciation": "None", "totalRevenue": "825762000", "costOfRevenue": "825031000", "interestIncome": "None", "incomeBeforeTax": "-115624000", "interestExpense": "8795000", "operatingIncome": "-73149000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16267000", "reportedCurrency": "USD", "netInterestIncome": "-8795000", "nonInterestIncome": "None", "operatingExpenses": "73880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "20739000", "costofGoodsAndServicesSold": "825031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123866000", "sellingGeneralAndAdministrative": "73880000", "netIncomeFromContinuingOperations": "-131891000" }, "balance": { "goodwill": "179903000", "inventory": "125116000", "commonStock": "7844000", "currentDebt": "None", "investments": "None", "totalAssets": "1923681000", "longTermDebt": "None", "shortTermDebt": "20842000", "treasuryStock": "-22785000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "253053000", "reportedCurrency": "USD", "retainedEarnings": "-535628000", "totalLiabilities": "626110000", "otherCurrentAssets": "59324000", "totalCurrentAssets": "764134000", "currentLongTermDebt": "None", "longTermInvestments": "57604000", "shortTermInvestments": "None", "currentNetReceivables": "339847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159547000", "currentAccountsPayable": "84952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "561952000", "shortLongTermDebtTotal": "110302000", "totalShareholderEquity": "1297571000", "capitalLeaseObligations": "110302000", "otherCurrentLiabilities": "186713000", "totalCurrentLiabilities": "331206000", "otherNonCurrentLiabilities": "44892000", "totalNonCurrentLiabilities": "294904000", "cashAndShortTermInvestments": "239847000", "commonStockSharesOutstanding": "80525694", "intangibleAssetsExcludingGoodwill": "253053000", "cashAndCashEquivalentsAtCarryingValue": "239847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131891000", "profitLoss": "None", "dividendPayout": "4058000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "906000", "operatingCashflow": "16144000", "capitalExpenditures": "81511000", "changeInReceivables": "-20256000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7176000", "cashflowFromInvestment": "112046000", "stockBasedCompensation": "54162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "121014000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123866000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 825762000, "cost_of_revenue": 825031000, "gross_profit": 730999, "research_and_development": 6700000, "selling_general_admin": 73880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -106829000, "depreciation_amortisation": 123866000, "ebitda": 17037000, "interest_expense": 8795000, "interest_income": null, "other_non_operating": null, "pretax_income": -115624000, "tax_provision": 16267000, "effective_tax_rate": null, "net_income": -131891000, "net_income_continuing_ops": -131891000, "net_income_to_common": -131891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239847000, "short_term_investments": null, "net_receivables": 339847000, "inventory": 125116000, "other_current_assets": null, "total_current_assets": 764134000, "net_ppe": null, "goodwill": 179903000, "intangible_assets": 253053000, "goodwill_and_intangibles": 432956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1159547000, "total_assets": 1923681000, "short_term_debt": 20842000, "accounts_payable": 84952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331206000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294904000, "total_liabilities": 626110000, "total_debt": 20842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -535628000, "total_equity": 1297571000, "shares_outstanding": 80525694, "operating_cash_flow": 16144000, "stock_based_compensation": 54162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 112046000, "dividends_paid": 4058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7176000, "free_cash_flow": 97655000, "net_change_in_cash": 121014000 }, "raw_data": { "income": { "ebit": "-106829000", "ebitda": "17037000", "netIncome": "-131891000", "grossProfit": "730999", "depreciation": "None", "totalRevenue": "825762000", "costOfRevenue": "825031000", "interestIncome": "None", "incomeBeforeTax": "-115624000", "interestExpense": "8795000", "operatingIncome": "-73149000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16267000", "reportedCurrency": "USD", "netInterestIncome": "-8795000", "nonInterestIncome": "None", "operatingExpenses": "73880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "20739000", "costofGoodsAndServicesSold": "825031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123866000", "sellingGeneralAndAdministrative": "73880000", "netIncomeFromContinuingOperations": "-131891000" }, "balance": { "goodwill": "179903000", "inventory": "125116000", "commonStock": "7844000", "currentDebt": "None", "investments": "None", "totalAssets": "1923681000", "longTermDebt": "None", "shortTermDebt": "20842000", "treasuryStock": "-22785000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "253053000", "reportedCurrency": "USD", "retainedEarnings": "-535628000", "totalLiabilities": "626110000", "otherCurrentAssets": "59324000", "totalCurrentAssets": "764134000", "currentLongTermDebt": "None", "longTermInvestments": "57604000", "shortTermInvestments": "None", "currentNetReceivables": "339847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159547000", "currentAccountsPayable": "84952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "561952000", "shortLongTermDebtTotal": "110302000", "totalShareholderEquity": "1297571000", "capitalLeaseObligations": "110302000", "otherCurrentLiabilities": "186713000", "totalCurrentLiabilities": "331206000", "otherNonCurrentLiabilities": "44892000", "totalNonCurrentLiabilities": "294904000", "cashAndShortTermInvestments": "239847000", "commonStockSharesOutstanding": "80525694", "intangibleAssetsExcludingGoodwill": "253053000", "cashAndCashEquivalentsAtCarryingValue": "239847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131891000", "profitLoss": "None", "dividendPayout": "4058000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "906000", "operatingCashflow": "16144000", "capitalExpenditures": "81511000", "changeInReceivables": "-20256000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7176000", "cashflowFromInvestment": "112046000", "stockBasedCompensation": "54162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "121014000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123866000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 675026000, "cost_of_revenue": 680569000, "gross_profit": -5543000, "ebit": -304789000, "ebitda": -191096000, "pretax_income": -310445000, "tax_provision": -3400000, "net_income": -307045000, "net_income_to_common": -307045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116924000, "total_current_assets": 427952000, "total_assets": 1039751000, "short_term_debt": 15277000, "long_term_debt": null, "total_debt": 15277000, "total_liabilities": 427767000, "total_equity": 611984000, "shares_outstanding": 70889610, "goodwill_and_intangibles": 198672000 }, "cash_flow": { "operating_cash_flow": 70391000, "capital_expenditure": 112387000, "free_cash_flow": 182778000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357912, "ticker_id": 4465, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-304789000", "ebitda": "-191096000", "netIncome": "-307045000", "grossProfit": "-5543000", "depreciation": "None", "totalRevenue": "675026000", "costOfRevenue": "680569000", "interestIncome": "None", "incomeBeforeTax": "-310445000", "interestExpense": "5656000", "operatingIncome": "-29357000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3400000", "reportedCurrency": "USD", "netInterestIncome": "-5656000", "nonInterestIncome": "None", "operatingExpenses": "23814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45025000", "otherNonOperatingIncome": "1879000", "costofGoodsAndServicesSold": "680569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113693000", "sellingGeneralAndAdministrative": "23814000", "netIncomeFromContinuingOperations": "-156220000" }, "balance": { "goodwill": "25504000", "inventory": "53359000", "commonStock": "585000", "currentDebt": "None", "investments": "None", "totalAssets": "1039751000", "longTermDebt": "None", "shortTermDebt": "15277000", "treasuryStock": "-20038000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "173168000", "reportedCurrency": "USD", "retainedEarnings": "-403737000", "totalLiabilities": "427767000", "otherCurrentAssets": "39957000", "totalCurrentAssets": "427952000", "currentLongTermDebt": "None", "longTermInvestments": "45088000", "shortTermInvestments": "2252000", "currentNetReceivables": "213927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "611799000", "currentAccountsPayable": "63855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "272707000", "shortLongTermDebtTotal": "90836000", "totalShareholderEquity": "611984000", "capitalLeaseObligations": "90836000", "otherCurrentLiabilities": "59043000", "totalCurrentLiabilities": "224219000", "otherNonCurrentLiabilities": "21208000", "totalNonCurrentLiabilities": "203548000", "cashAndShortTermInvestments": "116924000", "commonStockSharesOutstanding": "70889610", "intangibleAssetsExcludingGoodwill": "173168000", "cashAndCashEquivalentsAtCarryingValue": "116924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307045000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2780000", "operatingCashflow": "70391000", "capitalExpenditures": "112387000", "changeInReceivables": "54707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-625000", "cashflowFromInvestment": "-96773000", "stockBasedCompensation": "11010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17535000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-564000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 675026000, "cost_of_revenue": 680569000, "gross_profit": -5543000, "research_and_development": 45025000, "selling_general_admin": 23814000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -304789000, "depreciation_amortisation": 113693000, "ebitda": -191096000, "interest_expense": 5656000, "interest_income": null, "other_non_operating": null, "pretax_income": -310445000, "tax_provision": -3400000, "effective_tax_rate": null, "net_income": -307045000, "net_income_continuing_ops": -156220000, "net_income_to_common": -307045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116924000, "short_term_investments": 2252000, "net_receivables": 213927000, "inventory": 53359000, "other_current_assets": null, "total_current_assets": 427952000, "net_ppe": null, "goodwill": 25504000, "intangible_assets": 173168000, "goodwill_and_intangibles": 198672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 611799000, "total_assets": 1039751000, "short_term_debt": 15277000, "accounts_payable": 63855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224219000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203548000, "total_liabilities": 427767000, "total_debt": 15277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -403737000, "total_equity": 611984000, "shares_outstanding": 70889610, "operating_cash_flow": 70391000, "stock_based_compensation": 11010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96773000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -625000, "free_cash_flow": 182778000, "net_change_in_cash": 17535000 }, "raw_data": { "income": { "ebit": "-304789000", "ebitda": "-191096000", "netIncome": "-307045000", "grossProfit": "-5543000", "depreciation": "None", "totalRevenue": "675026000", "costOfRevenue": "680569000", "interestIncome": "None", "incomeBeforeTax": "-310445000", "interestExpense": "5656000", "operatingIncome": "-29357000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3400000", "reportedCurrency": "USD", "netInterestIncome": "-5656000", "nonInterestIncome": "None", "operatingExpenses": "23814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45025000", "otherNonOperatingIncome": "1879000", "costofGoodsAndServicesSold": "680569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113693000", "sellingGeneralAndAdministrative": "23814000", "netIncomeFromContinuingOperations": "-156220000" }, "balance": { "goodwill": "25504000", "inventory": "53359000", "commonStock": "585000", "currentDebt": "None", "investments": "None", "totalAssets": "1039751000", "longTermDebt": "None", "shortTermDebt": "15277000", "treasuryStock": "-20038000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "173168000", "reportedCurrency": "USD", "retainedEarnings": "-403737000", "totalLiabilities": "427767000", "otherCurrentAssets": "39957000", "totalCurrentAssets": "427952000", "currentLongTermDebt": "None", "longTermInvestments": "45088000", "shortTermInvestments": "2252000", "currentNetReceivables": "213927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "611799000", "currentAccountsPayable": "63855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "272707000", "shortLongTermDebtTotal": "90836000", "totalShareholderEquity": "611984000", "capitalLeaseObligations": "90836000", "otherCurrentLiabilities": "59043000", "totalCurrentLiabilities": "224219000", "otherNonCurrentLiabilities": "21208000", "totalNonCurrentLiabilities": "203548000", "cashAndShortTermInvestments": "116924000", "commonStockSharesOutstanding": "70889610", "intangibleAssetsExcludingGoodwill": "173168000", "cashAndCashEquivalentsAtCarryingValue": "116924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307045000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2780000", "operatingCashflow": "70391000", "capitalExpenditures": "112387000", "changeInReceivables": "54707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-625000", "cashflowFromInvestment": "-96773000", "stockBasedCompensation": "11010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17535000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-564000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113693000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 579920000, "cost_of_revenue": 509791000, "gross_profit": 70129000, "ebit": -211535000, "ebitda": -118735000, "pretax_income": -211535000, "tax_provision": 23794000, "net_income": -235329000, "net_income_to_common": -235329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196740000, "total_current_assets": 466418000, "total_assets": 994165000, "short_term_debt": 7925000, "long_term_debt": null, "total_debt": 7925000, "total_liabilities": 183871000, "total_equity": 810294000, "shares_outstanding": 37526499, "goodwill_and_intangibles": 360443000 }, "cash_flow": { "operating_cash_flow": 26864000, "capital_expenditure": 36942000, "free_cash_flow": 63806000, "dividends_paid": 134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357917, "ticker_id": 4465, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-211535000", "ebitda": "-118735000", "netIncome": "-235329000", "grossProfit": "70129000", "depreciation": "None", "totalRevenue": "579920000", "costOfRevenue": "509791000", "interestIncome": "None", "incomeBeforeTax": "-211535000", "interestExpense": "100395000", "operatingIncome": "-50315000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "23794000", "reportedCurrency": "USD", "netInterestIncome": "-3300000", "nonInterestIncome": "None", "operatingExpenses": "120444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22921000", "otherNonOperatingIncome": "-910000", "costofGoodsAndServicesSold": "509791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92800000", "sellingGeneralAndAdministrative": "29360000", "netIncomeFromContinuingOperations": "-235329000" }, "balance": { "goodwill": "99932000", "inventory": "78829000", "commonStock": "2846000", "currentDebt": "None", "investments": "None", "totalAssets": "994165000", "longTermDebt": "None", "shortTermDebt": "7925000", "treasuryStock": "-17258000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "260511000", "reportedCurrency": "USD", "retainedEarnings": "-220805000", "totalLiabilities": "183871000", "otherCurrentAssets": "24155000", "totalCurrentAssets": "466418000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527746999", "currentAccountsPayable": "16793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "328432000", "shortLongTermDebtTotal": "32894000", "totalShareholderEquity": "810294000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103527999", "totalCurrentLiabilities": "128902999", "otherNonCurrentLiabilities": "24969000", "totalNonCurrentLiabilities": "54968000", "cashAndShortTermInvestments": "196740000", "commonStockSharesOutstanding": "37526499", "intangibleAssetsExcludingGoodwill": "260511000", "cashAndCashEquivalentsAtCarryingValue": "196740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235329000", "profitLoss": "None", "dividendPayout": "134000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10694000", "operatingCashflow": "26864000", "capitalExpenditures": "36942000", "changeInReceivables": "22152000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5761000", "cashflowFromInvestment": "-10046000", "stockBasedCompensation": "11280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11057000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 579920000, "cost_of_revenue": 509791000, "gross_profit": 70129000, "research_and_development": 22921000, "selling_general_admin": 29360000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -211535000, "depreciation_amortisation": 92800000, "ebitda": -118735000, "interest_expense": 100395000, "interest_income": null, "other_non_operating": null, "pretax_income": -211535000, "tax_provision": 23794000, "effective_tax_rate": null, "net_income": -235329000, "net_income_continuing_ops": -235329000, "net_income_to_common": -235329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196740000, "short_term_investments": null, "net_receivables": 166694000, "inventory": 78829000, "other_current_assets": null, "total_current_assets": 466418000, "net_ppe": null, "goodwill": 99932000, "intangible_assets": 260511000, "goodwill_and_intangibles": 360443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 527746999, "total_assets": 994165000, "short_term_debt": 7925000, "accounts_payable": 16793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128902999, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54968000, "total_liabilities": 183871000, "total_debt": 7925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -220805000, "total_equity": 810294000, "shares_outstanding": 37526499, "operating_cash_flow": 26864000, "stock_based_compensation": 11280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10046000, "dividends_paid": 134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5761000, "free_cash_flow": 63806000, "net_change_in_cash": 11057000 }, "raw_data": { "income": { "ebit": "-211535000", "ebitda": "-118735000", "netIncome": "-235329000", "grossProfit": "70129000", "depreciation": "None", "totalRevenue": "579920000", "costOfRevenue": "509791000", "interestIncome": "None", "incomeBeforeTax": "-211535000", "interestExpense": "100395000", "operatingIncome": "-50315000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "23794000", "reportedCurrency": "USD", "netInterestIncome": "-3300000", "nonInterestIncome": "None", "operatingExpenses": "120444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22921000", "otherNonOperatingIncome": "-910000", "costofGoodsAndServicesSold": "509791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92800000", "sellingGeneralAndAdministrative": "29360000", "netIncomeFromContinuingOperations": "-235329000" }, "balance": { "goodwill": "99932000", "inventory": "78829000", "commonStock": "2846000", "currentDebt": "None", "investments": "None", "totalAssets": "994165000", "longTermDebt": "None", "shortTermDebt": "7925000", "treasuryStock": "-17258000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "260511000", "reportedCurrency": "USD", "retainedEarnings": "-220805000", "totalLiabilities": "183871000", "otherCurrentAssets": "24155000", "totalCurrentAssets": "466418000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527746999", "currentAccountsPayable": "16793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "328432000", "shortLongTermDebtTotal": "32894000", "totalShareholderEquity": "810294000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103527999", "totalCurrentLiabilities": "128902999", "otherNonCurrentLiabilities": "24969000", "totalNonCurrentLiabilities": "54968000", "cashAndShortTermInvestments": "196740000", "commonStockSharesOutstanding": "37526499", "intangibleAssetsExcludingGoodwill": "260511000", "cashAndCashEquivalentsAtCarryingValue": "196740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235329000", "profitLoss": "None", "dividendPayout": "134000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10694000", "operatingCashflow": "26864000", "capitalExpenditures": "36942000", "changeInReceivables": "22152000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5761000", "cashflowFromInvestment": "-10046000", "stockBasedCompensation": "11280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11057000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92800000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 522493000, "cost_of_revenue": 461409000, "gross_profit": 61084000, "ebit": -93683000, "ebitda": 17609000, "pretax_income": -93683000, "tax_provision": -2950000, "net_income": -90733000, "net_income_to_common": -90733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186212000, "total_current_assets": 492090000, "total_assets": 1193929000, "short_term_debt": 5627000, "long_term_debt": null, "total_debt": 5627000, "total_liabilities": 159157000, "total_equity": 1034772000, "shares_outstanding": 37333167, "goodwill_and_intangibles": 242109000 }, "cash_flow": { "operating_cash_flow": -34377000, "capital_expenditure": 56471000, "free_cash_flow": 22094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357922, "ticker_id": 4465, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93683000", "ebitda": "17609000", "netIncome": "-90733000", "grossProfit": "61084000", "depreciation": "None", "totalRevenue": "522493000", "costOfRevenue": "461409000", "interestIncome": "None", "incomeBeforeTax": "-93683000", "interestExpense": "None", "operatingIncome": "-94500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2950000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "155584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111292000", "sellingGeneralAndAdministrative": "155584000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "211040000", "inventory": "69382000", "commonStock": "2829000", "currentDebt": "None", "investments": "None", "totalAssets": "1193929000", "longTermDebt": "None", "shortTermDebt": "5627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31069000", "reportedCurrency": "USD", "retainedEarnings": "16860000", "totalLiabilities": "159157000", "otherCurrentAssets": "20479000", "totalCurrentAssets": "492090000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26603000", "currentNetReceivables": "189414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701839000", "currentAccountsPayable": "31960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5627000", "totalShareholderEquity": "1034772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123981000", "totalCurrentLiabilities": "129724000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29433000", "cashAndShortTermInvestments": "186212000", "commonStockSharesOutstanding": "37333167", "intangibleAssetsExcludingGoodwill": "31069000", "cashAndCashEquivalentsAtCarryingValue": "186212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90733000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2917000", "operatingCashflow": "-34377000", "capitalExpenditures": "56471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6213000", "cashflowFromInvestment": "10403000", "stockBasedCompensation": "10621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 522493000, "cost_of_revenue": 461409000, "gross_profit": 61084000, "research_and_development": null, "selling_general_admin": 155584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93683000, "depreciation_amortisation": 111292000, "ebitda": 17609000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -93683000, "tax_provision": -2950000, "effective_tax_rate": null, "net_income": -90733000, "net_income_continuing_ops": null, "net_income_to_common": -90733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186212000, "short_term_investments": 26603000, "net_receivables": 189414000, "inventory": 69382000, "other_current_assets": null, "total_current_assets": 492090000, "net_ppe": null, "goodwill": 211040000, "intangible_assets": 31069000, "goodwill_and_intangibles": 242109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 701839000, "total_assets": 1193929000, "short_term_debt": 5627000, "accounts_payable": 31960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129724000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29433000, "total_liabilities": 159157000, "total_debt": 5627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16860000, "total_equity": 1034772000, "shares_outstanding": 37333167, "operating_cash_flow": -34377000, "stock_based_compensation": 10621000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56471000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10403000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6213000, "free_cash_flow": 22094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93683000", "ebitda": "17609000", "netIncome": "-90733000", "grossProfit": "61084000", "depreciation": "None", "totalRevenue": "522493000", "costOfRevenue": "461409000", "interestIncome": "None", "incomeBeforeTax": "-93683000", "interestExpense": "None", "operatingIncome": "-94500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2950000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "155584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111292000", "sellingGeneralAndAdministrative": "155584000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "211040000", "inventory": "69382000", "commonStock": "2829000", "currentDebt": "None", "investments": "None", "totalAssets": "1193929000", "longTermDebt": "None", "shortTermDebt": "5627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31069000", "reportedCurrency": "USD", "retainedEarnings": "16860000", "totalLiabilities": "159157000", "otherCurrentAssets": "20479000", "totalCurrentAssets": "492090000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26603000", "currentNetReceivables": "189414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701839000", "currentAccountsPayable": "31960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5627000", "totalShareholderEquity": "1034772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123981000", "totalCurrentLiabilities": "129724000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29433000", "cashAndShortTermInvestments": "186212000", "commonStockSharesOutstanding": "37333167", "intangibleAssetsExcludingGoodwill": "31069000", "cashAndCashEquivalentsAtCarryingValue": "186212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90733000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2917000", "operatingCashflow": "-34377000", "capitalExpenditures": "56471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6213000", "cashflowFromInvestment": "10403000", "stockBasedCompensation": "10621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111292000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 367573000, "cost_of_revenue": 343009000, "gross_profit": 24564000, "ebit": 6670000, "ebitda": 52065000, "pretax_income": 5183000, "tax_provision": 6217000, "net_income": -1034000, "net_income_to_common": -1034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170773000, "total_current_assets": 964130000, "total_assets": 2244902000, "short_term_debt": 20814000, "long_term_debt": 79065000, "total_debt": 99879000, "total_liabilities": 729478000, "total_equity": 1515424000, "shares_outstanding": 113624307, "goodwill_and_intangibles": 589057000 }, "cash_flow": { "operating_cash_flow": 25284000, "capital_expenditure": 25764000, "free_cash_flow": 51048000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357885, "ticker_id": 4465, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6670000", "ebitda": "52065000", "netIncome": "-1034000", "grossProfit": "24564000", "depreciation": "None", "totalRevenue": "367573000", "costOfRevenue": "343009000", "interestIncome": "None", "incomeBeforeTax": "5183000", "interestExpense": "1551000", "operatingIncome": "6670000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6217000", "reportedCurrency": "USD", "netInterestIncome": "-1551000", "nonInterestIncome": "None", "operatingExpenses": "17894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45395000", "sellingGeneralAndAdministrative": "17894000", "netIncomeFromContinuingOperations": "-1034000" }, "balance": { "goodwill": "348558000", "inventory": "168073000", "commonStock": "8570000", "currentDebt": "None", "investments": "None", "totalAssets": "2244902000", "longTermDebt": "79065000", "shortTermDebt": "20814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "240499000", "reportedCurrency": "USD", "retainedEarnings": "-476563000", "totalLiabilities": "729478000", "otherCurrentAssets": "92658000", "totalCurrentAssets": "964130000", "currentLongTermDebt": "None", "longTermInvestments": "77169000", "shortTermInvestments": "None", "currentNetReceivables": "532626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1280772000", "currentAccountsPayable": "128675999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172351000", "totalShareholderEquity": "1515424000", "capitalLeaseObligations": "93286000", "otherCurrentLiabilities": "225112000", "totalCurrentLiabilities": "452595000", "otherNonCurrentLiabilities": "35554000", "totalNonCurrentLiabilities": "276882999", "cashAndShortTermInvestments": "170773000", "commonStockSharesOutstanding": "113624307", "intangibleAssetsExcludingGoodwill": "240499000", "cashAndCashEquivalentsAtCarryingValue": "170773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-177000", "operatingCashflow": "25284000", "capitalExpenditures": "25764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25396000", "cashflowFromInvestment": "-25764000", "stockBasedCompensation": "7274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367573000, "cost_of_revenue": 343009000, "gross_profit": 24564000, "research_and_development": null, "selling_general_admin": 17894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6670000, "depreciation_amortisation": 45395000, "ebitda": 52065000, "interest_expense": 1551000, "interest_income": null, "other_non_operating": null, "pretax_income": 5183000, "tax_provision": 6217000, "effective_tax_rate": null, "net_income": -1034000, "net_income_continuing_ops": -1034000, "net_income_to_common": -1034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170773000, "short_term_investments": null, "net_receivables": 532626000, "inventory": 168073000, "other_current_assets": null, "total_current_assets": 964130000, "net_ppe": null, "goodwill": 348558000, "intangible_assets": 240499000, "goodwill_and_intangibles": 589057000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1280772000, "total_assets": 2244902000, "short_term_debt": 20814000, "accounts_payable": 128675999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 452595000, "long_term_debt": 79065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 276882999, "total_liabilities": 729478000, "total_debt": 99879000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -476563000, "total_equity": 1515424000, "shares_outstanding": 113624307, "operating_cash_flow": 25284000, "stock_based_compensation": 7274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25764000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25396000, "free_cash_flow": 51048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6670000", "ebitda": "52065000", "netIncome": "-1034000", "grossProfit": "24564000", "depreciation": "None", "totalRevenue": "367573000", "costOfRevenue": "343009000", "interestIncome": "None", "incomeBeforeTax": "5183000", "interestExpense": "1551000", "operatingIncome": "6670000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6217000", "reportedCurrency": "USD", "netInterestIncome": "-1551000", "nonInterestIncome": "None", "operatingExpenses": "17894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45395000", "sellingGeneralAndAdministrative": "17894000", "netIncomeFromContinuingOperations": "-1034000" }, "balance": { "goodwill": "348558000", "inventory": "168073000", "commonStock": "8570000", "currentDebt": "None", "investments": "None", "totalAssets": "2244902000", "longTermDebt": "79065000", "shortTermDebt": "20814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "240499000", "reportedCurrency": "USD", "retainedEarnings": "-476563000", "totalLiabilities": "729478000", "otherCurrentAssets": "92658000", "totalCurrentAssets": "964130000", "currentLongTermDebt": "None", "longTermInvestments": "77169000", "shortTermInvestments": "None", "currentNetReceivables": "532626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1280772000", "currentAccountsPayable": "128675999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172351000", "totalShareholderEquity": "1515424000", "capitalLeaseObligations": "93286000", "otherCurrentLiabilities": "225112000", "totalCurrentLiabilities": "452595000", "otherNonCurrentLiabilities": "35554000", "totalNonCurrentLiabilities": "276882999", "cashAndShortTermInvestments": "170773000", "commonStockSharesOutstanding": "113624307", "intangibleAssetsExcludingGoodwill": "240499000", "cashAndCashEquivalentsAtCarryingValue": "170773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-177000", "operatingCashflow": "25284000", "capitalExpenditures": "25764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25396000", "cashflowFromInvestment": "-25764000", "stockBasedCompensation": "7274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45395000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 382127000, "cost_of_revenue": 326932000, "gross_profit": 55195000, "ebit": 15822000, "ebitda": 69596000, "pretax_income": 13377000, "tax_provision": 7605000, "net_income": 5772000, "net_income_to_common": 5772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197473000, "total_current_assets": 960335000, "total_assets": 2348293000, "short_term_debt": 20584000, "long_term_debt": 79065000, "total_debt": 99649000, "total_liabilities": 814170000, "total_equity": 1534123000, "shares_outstanding": 115143267, "goodwill_and_intangibles": 599887000 }, "cash_flow": { "operating_cash_flow": 57071000, "capital_expenditure": 33875000, "free_cash_flow": 90946000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357886, "ticker_id": 4465, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15822000", "ebitda": "69596000", "netIncome": "5772000", "grossProfit": "55195000", "depreciation": "None", "totalRevenue": "382127000", "costOfRevenue": "326932000", "interestIncome": "None", "incomeBeforeTax": "13377000", "interestExpense": "2445000", "operatingIncome": "22609000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7605000", "reportedCurrency": "USD", "netInterestIncome": "-2445000", "nonInterestIncome": "None", "operatingExpenses": "32586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53774000", "sellingGeneralAndAdministrative": "19186000", "netIncomeFromContinuingOperations": "5772000" }, "balance": { "goodwill": "348558000", "inventory": "167895000", "commonStock": "8559000", "currentDebt": "None", "investments": "None", "totalAssets": "2348293000", "longTermDebt": "79065000", "shortTermDebt": "20584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "251329000", "reportedCurrency": "USD", "retainedEarnings": "-475529000", "totalLiabilities": "814170000", "otherCurrentAssets": "86287000", "totalCurrentAssets": "960335000", "currentLongTermDebt": "None", "longTermInvestments": "78706000", "shortTermInvestments": "None", "currentNetReceivables": "508680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1387958000", "currentAccountsPayable": "101334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224617000", "totalShareholderEquity": "1534123000", "capitalLeaseObligations": "89449000", "otherCurrentLiabilities": "254633000", "totalCurrentLiabilities": "443662000", "otherNonCurrentLiabilities": "36003000", "totalNonCurrentLiabilities": "370508000", "cashAndShortTermInvestments": "197473000", "commonStockSharesOutstanding": "115143267", "intangibleAssetsExcludingGoodwill": "251329000", "cashAndCashEquivalentsAtCarryingValue": "197473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3821000", "operatingCashflow": "57071000", "capitalExpenditures": "33875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24669000", "cashflowFromInvestment": "-33875000", "stockBasedCompensation": "7689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382127000, "cost_of_revenue": 326932000, "gross_profit": 55195000, "research_and_development": null, "selling_general_admin": 19186000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15822000, "depreciation_amortisation": 53774000, "ebitda": 69596000, "interest_expense": 2445000, "interest_income": null, "other_non_operating": null, "pretax_income": 13377000, "tax_provision": 7605000, "effective_tax_rate": null, "net_income": 5772000, "net_income_continuing_ops": 5772000, "net_income_to_common": 5772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197473000, "short_term_investments": null, "net_receivables": 508680000, "inventory": 167895000, "other_current_assets": null, "total_current_assets": 960335000, "net_ppe": null, "goodwill": 348558000, "intangible_assets": 251329000, "goodwill_and_intangibles": 599887000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1387958000, "total_assets": 2348293000, "short_term_debt": 20584000, "accounts_payable": 101334000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443662000, "long_term_debt": 79065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370508000, "total_liabilities": 814170000, "total_debt": 99649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -475529000, "total_equity": 1534123000, "shares_outstanding": 115143267, "operating_cash_flow": 57071000, "stock_based_compensation": 7689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24669000, "free_cash_flow": 90946000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15822000", "ebitda": "69596000", "netIncome": "5772000", "grossProfit": "55195000", "depreciation": "None", "totalRevenue": "382127000", "costOfRevenue": "326932000", "interestIncome": "None", "incomeBeforeTax": "13377000", "interestExpense": "2445000", "operatingIncome": "22609000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7605000", "reportedCurrency": "USD", "netInterestIncome": "-2445000", "nonInterestIncome": "None", "operatingExpenses": "32586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53774000", "sellingGeneralAndAdministrative": "19186000", "netIncomeFromContinuingOperations": "5772000" }, "balance": { "goodwill": "348558000", "inventory": "167895000", "commonStock": "8559000", "currentDebt": "None", "investments": "None", "totalAssets": "2348293000", "longTermDebt": "79065000", "shortTermDebt": "20584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "251329000", "reportedCurrency": "USD", "retainedEarnings": "-475529000", "totalLiabilities": "814170000", "otherCurrentAssets": "86287000", "totalCurrentAssets": "960335000", "currentLongTermDebt": "None", "longTermInvestments": "78706000", "shortTermInvestments": "None", "currentNetReceivables": "508680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1387958000", "currentAccountsPayable": "101334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224617000", "totalShareholderEquity": "1534123000", "capitalLeaseObligations": "89449000", "otherCurrentLiabilities": "254633000", "totalCurrentLiabilities": "443662000", "otherNonCurrentLiabilities": "36003000", "totalNonCurrentLiabilities": "370508000", "cashAndShortTermInvestments": "197473000", "commonStockSharesOutstanding": "115143267", "intangibleAssetsExcludingGoodwill": "251329000", "cashAndCashEquivalentsAtCarryingValue": "197473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3821000", "operatingCashflow": "57071000", "capitalExpenditures": "33875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24669000", "cashflowFromInvestment": "-33875000", "stockBasedCompensation": "7689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53774000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 411356000, "cost_of_revenue": 357337000, "gross_profit": 54019000, "ebit": 32874000, "ebitda": 79069000, "pretax_income": 28768000, "tax_provision": 14805000, "net_income": 13963000, "net_income_to_common": 13963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198620000, "total_current_assets": 982046000, "total_assets": 2305180000, "short_term_debt": 19891000, "long_term_debt": 99065000, "total_debt": 118956000, "total_liabilities": 788083000, "total_equity": 1517097000, "shares_outstanding": 115956527, "goodwill_and_intangibles": 609230000 }, "cash_flow": { "operating_cash_flow": 63179000, "capital_expenditure": 24196000, "free_cash_flow": 87375000, "dividends_paid": 4171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357888, "ticker_id": 4465, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32874000", "ebitda": "79069000", "netIncome": "13963000", "grossProfit": "54019000", "depreciation": "None", "totalRevenue": "411356000", "costOfRevenue": "357337000", "interestIncome": "None", "incomeBeforeTax": "28768000", "interestExpense": "4106000", "operatingIncome": "33528000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "14805000", "reportedCurrency": "USD", "netInterestIncome": "-4106000", "nonInterestIncome": "None", "operatingExpenses": "20491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46195000", "sellingGeneralAndAdministrative": "20491000", "netIncomeFromContinuingOperations": "13963000" }, "balance": { "goodwill": "348558000", "inventory": "171716000", "commonStock": "8556000", "currentDebt": "None", "investments": "None", "totalAssets": "2305180000", "longTermDebt": "99065000", "shortTermDebt": "19891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "260672000", "reportedCurrency": "USD", "retainedEarnings": "-481301000", "totalLiabilities": "788083000", "otherCurrentAssets": "84004000", "totalCurrentAssets": "982046000", "currentLongTermDebt": "None", "longTermInvestments": "81340000", "shortTermInvestments": "None", "currentNetReceivables": "527706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1323133999", "currentAccountsPayable": "113075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "189867000", "totalShareholderEquity": "1517097000", "capitalLeaseObligations": "90802000", "otherCurrentLiabilities": "265110000", "totalCurrentLiabilities": "464479000", "otherNonCurrentLiabilities": "45508000", "totalNonCurrentLiabilities": "323604000", "cashAndShortTermInvestments": "198620000", "commonStockSharesOutstanding": "115956527", "intangibleAssetsExcludingGoodwill": "260672000", "cashAndCashEquivalentsAtCarryingValue": "198620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13963000", "profitLoss": "None", "dividendPayout": "4171000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3656000", "operatingCashflow": "63179000", "capitalExpenditures": "24196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48175000", "cashflowFromInvestment": "-24196000", "stockBasedCompensation": "7201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411356000, "cost_of_revenue": 357337000, "gross_profit": 54019000, "research_and_development": null, "selling_general_admin": 20491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32874000, "depreciation_amortisation": 46195000, "ebitda": 79069000, "interest_expense": 4106000, "interest_income": null, "other_non_operating": null, "pretax_income": 28768000, "tax_provision": 14805000, "effective_tax_rate": null, "net_income": 13963000, "net_income_continuing_ops": 13963000, "net_income_to_common": 13963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198620000, "short_term_investments": null, "net_receivables": 527706000, "inventory": 171716000, "other_current_assets": null, "total_current_assets": 982046000, "net_ppe": null, "goodwill": 348558000, "intangible_assets": 260672000, "goodwill_and_intangibles": 609230000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1323133999, "total_assets": 2305180000, "short_term_debt": 19891000, "accounts_payable": 113075000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464479000, "long_term_debt": 99065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 323604000, "total_liabilities": 788083000, "total_debt": 118956000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -481301000, "total_equity": 1517097000, "shares_outstanding": 115956527, "operating_cash_flow": 63179000, "stock_based_compensation": 7201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24196000, "dividends_paid": 4171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48175000, "free_cash_flow": 87375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32874000", "ebitda": "79069000", "netIncome": "13963000", "grossProfit": "54019000", "depreciation": "None", "totalRevenue": "411356000", "costOfRevenue": "357337000", "interestIncome": "None", "incomeBeforeTax": "28768000", "interestExpense": "4106000", "operatingIncome": "33528000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "14805000", "reportedCurrency": "USD", "netInterestIncome": "-4106000", "nonInterestIncome": "None", "operatingExpenses": "20491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46195000", "sellingGeneralAndAdministrative": "20491000", "netIncomeFromContinuingOperations": "13963000" }, "balance": { "goodwill": "348558000", "inventory": "171716000", "commonStock": "8556000", "currentDebt": "None", "investments": "None", "totalAssets": "2305180000", "longTermDebt": "99065000", "shortTermDebt": "19891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "260672000", "reportedCurrency": "USD", "retainedEarnings": "-481301000", "totalLiabilities": "788083000", "otherCurrentAssets": "84004000", "totalCurrentAssets": "982046000", "currentLongTermDebt": "None", "longTermInvestments": "81340000", "shortTermInvestments": "None", "currentNetReceivables": "527706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1323133999", "currentAccountsPayable": "113075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "189867000", "totalShareholderEquity": "1517097000", "capitalLeaseObligations": "90802000", "otherCurrentLiabilities": "265110000", "totalCurrentLiabilities": "464479000", "otherNonCurrentLiabilities": "45508000", "totalNonCurrentLiabilities": "323604000", "cashAndShortTermInvestments": "198620000", "commonStockSharesOutstanding": "115956527", "intangibleAssetsExcludingGoodwill": "260672000", "cashAndCashEquivalentsAtCarryingValue": "198620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13963000", "profitLoss": "None", "dividendPayout": "4171000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3656000", "operatingCashflow": "63179000", "capitalExpenditures": "24196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48175000", "cashflowFromInvestment": "-24196000", "stockBasedCompensation": "7201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46195000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 422740000, "cost_of_revenue": 366697000, "gross_profit": 56043000, "ebit": 36241000, "ebitda": 82957000, "pretax_income": 31962000, "tax_provision": 13959000, "net_income": 18003000, "net_income_to_common": 18003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207486000, "total_current_assets": 1002171000, "total_assets": 2338222000, "short_term_debt": 19850000, "long_term_debt": 121065000, "total_debt": 140915000, "total_liabilities": 818234000, "total_equity": 1519988000, "shares_outstanding": 116216865, "goodwill_and_intangibles": 622015000 }, "cash_flow": { "operating_cash_flow": 48413000, "capital_expenditure": 21204000, "free_cash_flow": 69617000, "dividends_paid": 498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357889, "ticker_id": 4465, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36241000", "ebitda": "82957000", "netIncome": "18003000", "grossProfit": "56043000", "depreciation": "None", "totalRevenue": "422740000", "costOfRevenue": "366697000", "interestIncome": "None", "incomeBeforeTax": "31962000", "interestExpense": "4279000", "operatingIncome": "41544000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13959000", "reportedCurrency": "USD", "netInterestIncome": "-4279000", "nonInterestIncome": "None", "operatingExpenses": "14499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46716000", "sellingGeneralAndAdministrative": "14499000", "netIncomeFromContinuingOperations": "18003000" }, "balance": { "goodwill": "348558000", "inventory": "168060000", "commonStock": "8556000", "currentDebt": "None", "investments": "None", "totalAssets": "2338222000", "longTermDebt": "121065000", "shortTermDebt": "19850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "273457000", "reportedCurrency": "USD", "retainedEarnings": "-495264000", "totalLiabilities": "818234000", "otherCurrentAssets": "84827000", "totalCurrentAssets": "1002171000", "currentLongTermDebt": "None", "longTermInvestments": "79615000", "shortTermInvestments": "None", "currentNetReceivables": "541798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336051000", "currentAccountsPayable": "130244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213423000", "totalShareholderEquity": "1519988000", "capitalLeaseObligations": "92358000", "otherCurrentLiabilities": "264822000", "totalCurrentLiabilities": "468370000", "otherNonCurrentLiabilities": "46135000", "totalNonCurrentLiabilities": "349864000", "cashAndShortTermInvestments": "207486000", "commonStockSharesOutstanding": "116216865", "intangibleAssetsExcludingGoodwill": "273457000", "cashAndCashEquivalentsAtCarryingValue": "207486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18003000", "profitLoss": "None", "dividendPayout": "498000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3994000", "operatingCashflow": "48413000", "capitalExpenditures": "21204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8774000", "cashflowFromInvestment": "-16204000", "stockBasedCompensation": "7314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422740000, "cost_of_revenue": 366697000, "gross_profit": 56043000, "research_and_development": null, "selling_general_admin": 14499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36241000, "depreciation_amortisation": 46716000, "ebitda": 82957000, "interest_expense": 4279000, "interest_income": null, "other_non_operating": null, "pretax_income": 31962000, "tax_provision": 13959000, "effective_tax_rate": null, "net_income": 18003000, "net_income_continuing_ops": 18003000, "net_income_to_common": 18003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207486000, "short_term_investments": null, "net_receivables": 541798000, "inventory": 168060000, "other_current_assets": null, "total_current_assets": 1002171000, "net_ppe": null, "goodwill": 348558000, "intangible_assets": 273457000, "goodwill_and_intangibles": 622015000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1336051000, "total_assets": 2338222000, "short_term_debt": 19850000, "accounts_payable": 130244000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468370000, "long_term_debt": 121065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349864000, "total_liabilities": 818234000, "total_debt": 140915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -495264000, "total_equity": 1519988000, "shares_outstanding": 116216865, "operating_cash_flow": 48413000, "stock_based_compensation": 7314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16204000, "dividends_paid": 498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8774000, "free_cash_flow": 69617000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36241000", "ebitda": "82957000", "netIncome": "18003000", "grossProfit": "56043000", "depreciation": "None", "totalRevenue": "422740000", "costOfRevenue": "366697000", "interestIncome": "None", "incomeBeforeTax": "31962000", "interestExpense": "4279000", "operatingIncome": "41544000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13959000", "reportedCurrency": "USD", "netInterestIncome": "-4279000", "nonInterestIncome": "None", "operatingExpenses": "14499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46716000", "sellingGeneralAndAdministrative": "14499000", "netIncomeFromContinuingOperations": "18003000" }, "balance": { "goodwill": "348558000", "inventory": "168060000", "commonStock": "8556000", "currentDebt": "None", "investments": "None", "totalAssets": "2338222000", "longTermDebt": "121065000", "shortTermDebt": "19850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "273457000", "reportedCurrency": "USD", "retainedEarnings": "-495264000", "totalLiabilities": "818234000", "otherCurrentAssets": "84827000", "totalCurrentAssets": "1002171000", "currentLongTermDebt": "None", "longTermInvestments": "79615000", "shortTermInvestments": "None", "currentNetReceivables": "541798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336051000", "currentAccountsPayable": "130244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213423000", "totalShareholderEquity": "1519988000", "capitalLeaseObligations": "92358000", "otherCurrentLiabilities": "264822000", "totalCurrentLiabilities": "468370000", "otherNonCurrentLiabilities": "46135000", "totalNonCurrentLiabilities": "349864000", "cashAndShortTermInvestments": "207486000", "commonStockSharesOutstanding": "116216865", "intangibleAssetsExcludingGoodwill": "273457000", "cashAndCashEquivalentsAtCarryingValue": "207486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18003000", "profitLoss": "None", "dividendPayout": "498000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3994000", "operatingCashflow": "48413000", "capitalExpenditures": "21204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8774000", "cashflowFromInvestment": "-16204000", "stockBasedCompensation": "7314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46716000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 390872000, "cost_of_revenue": 350913000, "gross_profit": 39959000, "ebit": 18145000, "ebitda": 63566000, "pretax_income": 12232000, "tax_provision": -1716000, "net_income": 13948000, "net_income_to_common": 13948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180174000, "total_current_assets": 948605000, "total_assets": 2293086000, "short_term_debt": 19102000, "long_term_debt": 121065000, "total_debt": 140167000, "total_liabilities": 793341000, "total_equity": 1499745000, "shares_outstanding": 116929082, "goodwill_and_intangibles": 630160000 }, "cash_flow": { "operating_cash_flow": 41509000, "capital_expenditure": 33112000, "free_cash_flow": 74621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357890, "ticker_id": 4465, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18145000", "ebitda": "63566000", "netIncome": "13948000", "grossProfit": "39959000", "depreciation": "None", "totalRevenue": "390872000", "costOfRevenue": "350913000", "interestIncome": "None", "incomeBeforeTax": "12232000", "interestExpense": "3451000", "operatingIncome": "18145000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1716000", "reportedCurrency": "USD", "netInterestIncome": "-3451000", "nonInterestIncome": "None", "operatingExpenses": "21814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45421000", "sellingGeneralAndAdministrative": "21814000", "netIncomeFromContinuingOperations": "13948000" }, "balance": { "goodwill": "343957000", "inventory": "164066000", "commonStock": "8546000", "currentDebt": "None", "investments": "None", "totalAssets": "2293086000", "longTermDebt": "121065000", "shortTermDebt": "19102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "286203000", "reportedCurrency": "USD", "retainedEarnings": "-513267000", "totalLiabilities": "793341000", "otherCurrentAssets": "87777000", "totalCurrentAssets": "948605000", "currentLongTermDebt": "None", "longTermInvestments": "76718000", "shortTermInvestments": "None", "currentNetReceivables": "516587999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344480999", "currentAccountsPayable": "110988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202634000", "totalShareholderEquity": "1499745000", "capitalLeaseObligations": "81569000", "otherCurrentLiabilities": "265629000", "totalCurrentLiabilities": "450643000", "otherNonCurrentLiabilities": "46639000", "totalNonCurrentLiabilities": "342698000", "cashAndShortTermInvestments": "180174000", "commonStockSharesOutstanding": "116929082", "intangibleAssetsExcludingGoodwill": "286203000", "cashAndCashEquivalentsAtCarryingValue": "180174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5026000", "operatingCashflow": "41509000", "capitalExpenditures": "33112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15104000", "cashflowFromInvestment": "-33112000", "stockBasedCompensation": "6968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390872000, "cost_of_revenue": 350913000, "gross_profit": 39959000, "research_and_development": null, "selling_general_admin": 21814000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18145000, "depreciation_amortisation": 45421000, "ebitda": 63566000, "interest_expense": 3451000, "interest_income": null, "other_non_operating": null, "pretax_income": 12232000, "tax_provision": -1716000, "effective_tax_rate": null, "net_income": 13948000, "net_income_continuing_ops": 13948000, "net_income_to_common": 13948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180174000, "short_term_investments": null, "net_receivables": 516587999, "inventory": 164066000, "other_current_assets": null, "total_current_assets": 948605000, "net_ppe": null, "goodwill": 343957000, "intangible_assets": 286203000, "goodwill_and_intangibles": 630160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1344480999, "total_assets": 2293086000, "short_term_debt": 19102000, "accounts_payable": 110988000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 450643000, "long_term_debt": 121065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 342698000, "total_liabilities": 793341000, "total_debt": 140167000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -513267000, "total_equity": 1499745000, "shares_outstanding": 116929082, "operating_cash_flow": 41509000, "stock_based_compensation": 6968000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15104000, "free_cash_flow": 74621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18145000", "ebitda": "63566000", "netIncome": "13948000", "grossProfit": "39959000", "depreciation": "None", "totalRevenue": "390872000", "costOfRevenue": "350913000", "interestIncome": "None", "incomeBeforeTax": "12232000", "interestExpense": "3451000", "operatingIncome": "18145000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1716000", "reportedCurrency": "USD", "netInterestIncome": "-3451000", "nonInterestIncome": "None", "operatingExpenses": "21814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45421000", "sellingGeneralAndAdministrative": "21814000", "netIncomeFromContinuingOperations": "13948000" }, "balance": { "goodwill": "343957000", "inventory": "164066000", "commonStock": "8546000", "currentDebt": "None", "investments": "None", "totalAssets": "2293086000", "longTermDebt": "121065000", "shortTermDebt": "19102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "286203000", "reportedCurrency": "USD", "retainedEarnings": "-513267000", "totalLiabilities": "793341000", "otherCurrentAssets": "87777000", "totalCurrentAssets": "948605000", "currentLongTermDebt": "None", "longTermInvestments": "76718000", "shortTermInvestments": "None", "currentNetReceivables": "516587999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344480999", "currentAccountsPayable": "110988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202634000", "totalShareholderEquity": "1499745000", "capitalLeaseObligations": "81569000", "otherCurrentLiabilities": "265629000", "totalCurrentLiabilities": "450643000", "otherNonCurrentLiabilities": "46639000", "totalNonCurrentLiabilities": "342698000", "cashAndShortTermInvestments": "180174000", "commonStockSharesOutstanding": "116929082", "intangibleAssetsExcludingGoodwill": "286203000", "cashAndCashEquivalentsAtCarryingValue": "180174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5026000", "operatingCashflow": "41509000", "capitalExpenditures": "33112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15104000", "cashflowFromInvestment": "-33112000", "stockBasedCompensation": "6968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45421000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 436843000, "cost_of_revenue": 369407000, "gross_profit": 67436000, "ebit": 34213000, "ebitda": 76497000, "pretax_income": 32409000, "tax_provision": 9375000, "net_income": 23034000, "net_income_to_common": 23034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184663000, "total_current_assets": 964046000, "total_assets": 2407954000, "short_term_debt": 19487000, "long_term_debt": 121065000, "total_debt": 140552000, "total_liabilities": 916470000, "total_equity": 1491484000, "shares_outstanding": 115829638, "goodwill_and_intangibles": 647774000 }, "cash_flow": { "operating_cash_flow": 97401000, "capital_expenditure": 44418000, "free_cash_flow": 141819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357891, "ticker_id": 4465, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34213000", "ebitda": "76497000", "netIncome": "23034000", "grossProfit": "67436000", "depreciation": "None", "totalRevenue": "436843000", "costOfRevenue": "369407000", "interestIncome": "None", "incomeBeforeTax": "32409000", "interestExpense": "1804000", "operatingIncome": "44920000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9375000", "reportedCurrency": "USD", "netInterestIncome": "-1804000", "nonInterestIncome": "None", "operatingExpenses": "22516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42284000", "sellingGeneralAndAdministrative": "22516000", "netIncomeFromContinuingOperations": "23034000" }, "balance": { "goodwill": "348918000", "inventory": "159040000", "commonStock": "8488000", "currentDebt": "None", "investments": "None", "totalAssets": "2407954000", "longTermDebt": "121065000", "shortTermDebt": "19487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "298856000", "reportedCurrency": "USD", "retainedEarnings": "-527215000", "totalLiabilities": "916470000", "otherCurrentAssets": "74132000", "totalCurrentAssets": "964046000", "currentLongTermDebt": "None", "longTermInvestments": "73012000", "shortTermInvestments": "None", "currentNetReceivables": "546211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1443908000", "currentAccountsPayable": "143727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203046000", "totalShareholderEquity": "1491484000", "capitalLeaseObligations": "81981000", "otherCurrentLiabilities": "264980000", "totalCurrentLiabilities": "484430000", "otherNonCurrentLiabilities": "44802000", "totalNonCurrentLiabilities": "432040000", "cashAndShortTermInvestments": "184663000", "commonStockSharesOutstanding": "115829638", "intangibleAssetsExcludingGoodwill": "298856000", "cashAndCashEquivalentsAtCarryingValue": "184663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20298000", "operatingCashflow": "97401000", "capitalExpenditures": "44418000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32436000", "cashflowFromInvestment": "-44418000", "stockBasedCompensation": "7101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436843000, "cost_of_revenue": 369407000, "gross_profit": 67436000, "research_and_development": 17200000, "selling_general_admin": 22516000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34213000, "depreciation_amortisation": 42284000, "ebitda": 76497000, "interest_expense": 1804000, "interest_income": null, "other_non_operating": null, "pretax_income": 32409000, "tax_provision": 9375000, "effective_tax_rate": null, "net_income": 23034000, "net_income_continuing_ops": 23034000, "net_income_to_common": 23034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184663000, "short_term_investments": null, "net_receivables": 546211000, "inventory": 159040000, "other_current_assets": null, "total_current_assets": 964046000, "net_ppe": null, "goodwill": 348918000, "intangible_assets": 298856000, "goodwill_and_intangibles": 647774000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1443908000, "total_assets": 2407954000, "short_term_debt": 19487000, "accounts_payable": 143727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484430000, "long_term_debt": 121065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 432040000, "total_liabilities": 916470000, "total_debt": 140552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -527215000, "total_equity": 1491484000, "shares_outstanding": 115829638, "operating_cash_flow": 97401000, "stock_based_compensation": 7101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44418000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32436000, "free_cash_flow": 141819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34213000", "ebitda": "76497000", "netIncome": "23034000", "grossProfit": "67436000", "depreciation": "None", "totalRevenue": "436843000", "costOfRevenue": "369407000", "interestIncome": "None", "incomeBeforeTax": "32409000", "interestExpense": "1804000", "operatingIncome": "44920000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9375000", "reportedCurrency": "USD", "netInterestIncome": "-1804000", "nonInterestIncome": "None", "operatingExpenses": "22516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42284000", "sellingGeneralAndAdministrative": "22516000", "netIncomeFromContinuingOperations": "23034000" }, "balance": { "goodwill": "348918000", "inventory": "159040000", "commonStock": "8488000", "currentDebt": "None", "investments": "None", "totalAssets": "2407954000", "longTermDebt": "121065000", "shortTermDebt": "19487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "298856000", "reportedCurrency": "USD", "retainedEarnings": "-527215000", "totalLiabilities": "916470000", "otherCurrentAssets": "74132000", "totalCurrentAssets": "964046000", "currentLongTermDebt": "None", "longTermInvestments": "73012000", "shortTermInvestments": "None", "currentNetReceivables": "546211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1443908000", "currentAccountsPayable": "143727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203046000", "totalShareholderEquity": "1491484000", "capitalLeaseObligations": "81981000", "otherCurrentLiabilities": "264980000", "totalCurrentLiabilities": "484430000", "otherNonCurrentLiabilities": "44802000", "totalNonCurrentLiabilities": "432040000", "cashAndShortTermInvestments": "184663000", "commonStockSharesOutstanding": "115829638", "intangibleAssetsExcludingGoodwill": "298856000", "cashAndCashEquivalentsAtCarryingValue": "184663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20298000", "operatingCashflow": "97401000", "capitalExpenditures": "44418000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32436000", "cashflowFromInvestment": "-44418000", "stockBasedCompensation": "7101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42284000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 422828000, "cost_of_revenue": 371626000, "gross_profit": 51202000, "ebit": 30620000, "ebitda": 71011000, "pretax_income": 26725000, "tax_provision": 10450000, "net_income": 16275000, "net_income_to_common": 16275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166985000, "total_current_assets": 984280000, "total_assets": 2343620000, "short_term_debt": 20272000, "long_term_debt": 121065000, "total_debt": 141337000, "total_liabilities": 860291000, "total_equity": 1483329000, "shares_outstanding": 118293677, "goodwill_and_intangibles": 652338000 }, "cash_flow": { "operating_cash_flow": 55313000, "capital_expenditure": 32051000, "free_cash_flow": 87364000, "dividends_paid": 4132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357893, "ticker_id": 4465, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30620000", "ebitda": "71011000", "netIncome": "16275000", "grossProfit": "51202000", "depreciation": "None", "totalRevenue": "422828000", "costOfRevenue": "371626000", "interestIncome": "None", "incomeBeforeTax": "26725000", "interestExpense": "3895000", "operatingIncome": "30735000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10450000", "reportedCurrency": "USD", "netInterestIncome": "-3895000", "nonInterestIncome": "None", "operatingExpenses": "20467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40391000", "sellingGeneralAndAdministrative": "20467000", "netIncomeFromContinuingOperations": "16275000" }, "balance": { "goodwill": "343885000", "inventory": "179339000", "commonStock": "8486000", "currentDebt": "None", "investments": "None", "totalAssets": "2343620000", "longTermDebt": "121065000", "shortTermDebt": "20272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "308453000", "reportedCurrency": "USD", "retainedEarnings": "-550249000", "totalLiabilities": "860291000", "otherCurrentAssets": "72976000", "totalCurrentAssets": "984280000", "currentLongTermDebt": "None", "longTermInvestments": "75537000", "shortTermInvestments": "None", "currentNetReceivables": "564980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1359340000", "currentAccountsPayable": "133077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "215905000", "totalShareholderEquity": "1483329000", "capitalLeaseObligations": "94840000", "otherCurrentLiabilities": "276369000", "totalCurrentLiabilities": "497448000", "otherNonCurrentLiabilities": "44868000", "totalNonCurrentLiabilities": "362843000", "cashAndShortTermInvestments": "166985000", "commonStockSharesOutstanding": "118293677", "intangibleAssetsExcludingGoodwill": "308453000", "cashAndCashEquivalentsAtCarryingValue": "166985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16274999", "profitLoss": "None", "dividendPayout": "4132000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7846000", "operatingCashflow": "55313000", "capitalExpenditures": "32051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2870000", "cashflowFromInvestment": "-24060000", "stockBasedCompensation": "6831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422828000, "cost_of_revenue": 371626000, "gross_profit": 51202000, "research_and_development": null, "selling_general_admin": 20467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30620000, "depreciation_amortisation": 40391000, "ebitda": 71011000, "interest_expense": 3895000, "interest_income": null, "other_non_operating": null, "pretax_income": 26725000, "tax_provision": 10450000, "effective_tax_rate": null, "net_income": 16275000, "net_income_continuing_ops": 16275000, "net_income_to_common": 16275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166985000, "short_term_investments": null, "net_receivables": 564980000, "inventory": 179339000, "other_current_assets": null, "total_current_assets": 984280000, "net_ppe": null, "goodwill": 343885000, "intangible_assets": 308453000, "goodwill_and_intangibles": 652338000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1359340000, "total_assets": 2343620000, "short_term_debt": 20272000, "accounts_payable": 133077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497448000, "long_term_debt": 121065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 362843000, "total_liabilities": 860291000, "total_debt": 141337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -550249000, "total_equity": 1483329000, "shares_outstanding": 118293677, "operating_cash_flow": 55313000, "stock_based_compensation": 6831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24060000, "dividends_paid": 4132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2870000, "free_cash_flow": 87364000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30620000", "ebitda": "71011000", "netIncome": "16275000", "grossProfit": "51202000", "depreciation": "None", "totalRevenue": "422828000", "costOfRevenue": "371626000", "interestIncome": "None", "incomeBeforeTax": "26725000", "interestExpense": "3895000", "operatingIncome": "30735000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10450000", "reportedCurrency": "USD", "netInterestIncome": "-3895000", "nonInterestIncome": "None", "operatingExpenses": "20467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40391000", "sellingGeneralAndAdministrative": "20467000", "netIncomeFromContinuingOperations": "16275000" }, "balance": { "goodwill": "343885000", "inventory": "179339000", "commonStock": "8486000", "currentDebt": "None", "investments": "None", "totalAssets": "2343620000", "longTermDebt": "121065000", "shortTermDebt": "20272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "308453000", "reportedCurrency": "USD", "retainedEarnings": "-550249000", "totalLiabilities": "860291000", "otherCurrentAssets": "72976000", "totalCurrentAssets": "984280000", "currentLongTermDebt": "None", "longTermInvestments": "75537000", "shortTermInvestments": "None", "currentNetReceivables": "564980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1359340000", "currentAccountsPayable": "133077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "215905000", "totalShareholderEquity": "1483329000", "capitalLeaseObligations": "94840000", "otherCurrentLiabilities": "276369000", "totalCurrentLiabilities": "497448000", "otherNonCurrentLiabilities": "44868000", "totalNonCurrentLiabilities": "362843000", "cashAndShortTermInvestments": "166985000", "commonStockSharesOutstanding": "118293677", "intangibleAssetsExcludingGoodwill": "308453000", "cashAndCashEquivalentsAtCarryingValue": "166985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16274999", "profitLoss": "None", "dividendPayout": "4132000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7846000", "operatingCashflow": "55313000", "capitalExpenditures": "32051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2870000", "cashflowFromInvestment": "-24060000", "stockBasedCompensation": "6831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40391000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 469642000, "cost_of_revenue": 407167000, "gross_profit": 62475000, "ebit": 32887000, "ebitda": 73534000, "pretax_income": 29221000, "tax_provision": 13935000, "net_income": 15286000, "net_income_to_common": 15286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135453000, "total_current_assets": 950681000, "total_assets": 2316579000, "short_term_debt": 19696000, "long_term_debt": 121065000, "total_debt": 140761000, "total_liabilities": 857385000, "total_equity": 1459194000, "shares_outstanding": 113979860, "goodwill_and_intangibles": 663720000 }, "cash_flow": { "operating_cash_flow": -13173000, "capital_expenditure": 36368000, "free_cash_flow": 23195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357894, "ticker_id": 4465, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32887000", "ebitda": "73534000", "netIncome": "15286000", "grossProfit": "62475000", "depreciation": "None", "totalRevenue": "469642000", "costOfRevenue": "407167000", "interestIncome": "None", "incomeBeforeTax": "29221000", "interestExpense": "3666000", "operatingIncome": "36250000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13935000", "reportedCurrency": "USD", "netInterestIncome": "-3666000", "nonInterestIncome": "None", "operatingExpenses": "26225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40647000", "sellingGeneralAndAdministrative": "26225000", "netIncomeFromContinuingOperations": "15286000" }, "balance": { "goodwill": "342576000", "inventory": "171493000", "commonStock": "8481000", "currentDebt": "None", "investments": "None", "totalAssets": "2316579000", "longTermDebt": "121065000", "shortTermDebt": "19696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "321144000", "reportedCurrency": "USD", "retainedEarnings": "-566524000", "totalLiabilities": "857385000", "otherCurrentAssets": "79693000", "totalCurrentAssets": "950681000", "currentLongTermDebt": "None", "longTermInvestments": "75431000", "shortTermInvestments": "None", "currentNetReceivables": "564042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1365898000", "currentAccountsPayable": "135386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210154000", "totalShareholderEquity": "1459194000", "capitalLeaseObligations": "89089000", "otherCurrentLiabilities": "287744000", "totalCurrentLiabilities": "499878000", "otherNonCurrentLiabilities": "43972000", "totalNonCurrentLiabilities": "357507000", "cashAndShortTermInvestments": "135453000", "commonStockSharesOutstanding": "113979860", "intangibleAssetsExcludingGoodwill": "321144000", "cashAndCashEquivalentsAtCarryingValue": "135453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15286000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9765000", "operatingCashflow": "-13173000", "capitalExpenditures": "36368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49987000", "cashflowFromInvestment": "-65926000", "stockBasedCompensation": "7350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 469642000, "cost_of_revenue": 407167000, "gross_profit": 62475000, "research_and_development": null, "selling_general_admin": 26225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32887000, "depreciation_amortisation": 40647000, "ebitda": 73534000, "interest_expense": 3666000, "interest_income": null, "other_non_operating": null, "pretax_income": 29221000, "tax_provision": 13935000, "effective_tax_rate": null, "net_income": 15286000, "net_income_continuing_ops": 15286000, "net_income_to_common": 15286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135453000, "short_term_investments": null, "net_receivables": 564042000, "inventory": 171493000, "other_current_assets": null, "total_current_assets": 950681000, "net_ppe": null, "goodwill": 342576000, "intangible_assets": 321144000, "goodwill_and_intangibles": 663720000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1365898000, "total_assets": 2316579000, "short_term_debt": 19696000, "accounts_payable": 135386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 499878000, "long_term_debt": 121065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 357507000, "total_liabilities": 857385000, "total_debt": 140761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -566524000, "total_equity": 1459194000, "shares_outstanding": 113979860, "operating_cash_flow": -13173000, "stock_based_compensation": 7350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49987000, "free_cash_flow": 23195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32887000", "ebitda": "73534000", "netIncome": "15286000", "grossProfit": "62475000", "depreciation": "None", "totalRevenue": "469642000", "costOfRevenue": "407167000", "interestIncome": "None", "incomeBeforeTax": "29221000", "interestExpense": "3666000", "operatingIncome": "36250000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13935000", "reportedCurrency": "USD", "netInterestIncome": "-3666000", "nonInterestIncome": "None", "operatingExpenses": "26225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40647000", "sellingGeneralAndAdministrative": "26225000", "netIncomeFromContinuingOperations": "15286000" }, "balance": { "goodwill": "342576000", "inventory": "171493000", "commonStock": "8481000", "currentDebt": "None", "investments": "None", "totalAssets": "2316579000", "longTermDebt": "121065000", "shortTermDebt": "19696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "321144000", "reportedCurrency": "USD", "retainedEarnings": "-566524000", "totalLiabilities": "857385000", "otherCurrentAssets": "79693000", "totalCurrentAssets": "950681000", "currentLongTermDebt": "None", "longTermInvestments": "75431000", "shortTermInvestments": "None", "currentNetReceivables": "564042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1365898000", "currentAccountsPayable": "135386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210154000", "totalShareholderEquity": "1459194000", "capitalLeaseObligations": "89089000", "otherCurrentLiabilities": "287744000", "totalCurrentLiabilities": "499878000", "otherNonCurrentLiabilities": "43972000", "totalNonCurrentLiabilities": "357507000", "cashAndShortTermInvestments": "135453000", "commonStockSharesOutstanding": "113979860", "intangibleAssetsExcludingGoodwill": "321144000", "cashAndCashEquivalentsAtCarryingValue": "135453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15286000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9765000", "operatingCashflow": "-13173000", "capitalExpenditures": "36368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49987000", "cashflowFromInvestment": "-65926000", "stockBasedCompensation": "7350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40647000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 383489000, "cost_of_revenue": 348633000, "gross_profit": 34856000, "ebit": 12763000, "ebitda": 52909000, "pretax_income": 9611000, "tax_provision": 12288000, "net_income": -2677000, "net_income_to_common": -2677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164534000, "total_current_assets": 862396000, "total_assets": 2000254000, "short_term_debt": 18897000, "long_term_debt": 40000000, "total_debt": 58897000, "total_liabilities": 706144000, "total_equity": 1294110000, "shares_outstanding": 110176460, "goodwill_and_intangibles": 477261000 }, "cash_flow": { "operating_cash_flow": 29938000, "capital_expenditure": 30739000, "free_cash_flow": 60677000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357895, "ticker_id": 4465, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12763000", "ebitda": "52909000", "netIncome": "-2677000", "grossProfit": "34856000", "depreciation": "None", "totalRevenue": "383489000", "costOfRevenue": "348633000", "interestIncome": "None", "incomeBeforeTax": "9611000", "interestExpense": "3152000", "operatingIncome": "15643000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12288000", "reportedCurrency": "USD", "netInterestIncome": "-3152000", "nonInterestIncome": "None", "operatingExpenses": "19213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40146000", "sellingGeneralAndAdministrative": "19213000", "netIncomeFromContinuingOperations": "-2677000" }, "balance": { "goodwill": "247687000", "inventory": "164325000", "commonStock": "8102000", "currentDebt": "None", "investments": "None", "totalAssets": "2000254000", "longTermDebt": "40000000", "shortTermDebt": "18897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "229574000", "reportedCurrency": "USD", "retainedEarnings": "-581810000", "totalLiabilities": "706144000", "otherCurrentAssets": "65628000", "totalCurrentAssets": "862396000", "currentLongTermDebt": "None", "longTermInvestments": "71001000", "shortTermInvestments": "None", "currentNetReceivables": "467909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137858000", "currentAccountsPayable": "146192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124970000", "totalShareholderEquity": "1294110000", "capitalLeaseObligations": "84970000", "otherCurrentLiabilities": "226412000", "totalCurrentLiabilities": "465789000", "otherNonCurrentLiabilities": "44231000", "totalNonCurrentLiabilities": "240355000", "cashAndShortTermInvestments": "164534000", "commonStockSharesOutstanding": "110176460", "intangibleAssetsExcludingGoodwill": "229574000", "cashAndCashEquivalentsAtCarryingValue": "164534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-17286000", "operatingCashflow": "29938000", "capitalExpenditures": "30739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14891000", "cashflowFromInvestment": "-30739000", "stockBasedCompensation": "5070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4094999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383489000, "cost_of_revenue": 348633000, "gross_profit": 34856000, "research_and_development": null, "selling_general_admin": 19213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12763000, "depreciation_amortisation": 40146000, "ebitda": 52909000, "interest_expense": 3152000, "interest_income": null, "other_non_operating": null, "pretax_income": 9611000, "tax_provision": 12288000, "effective_tax_rate": null, "net_income": -2677000, "net_income_continuing_ops": -2677000, "net_income_to_common": -2677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164534000, "short_term_investments": null, "net_receivables": 467909000, "inventory": 164325000, "other_current_assets": null, "total_current_assets": 862396000, "net_ppe": null, "goodwill": 247687000, "intangible_assets": 229574000, "goodwill_and_intangibles": 477261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1137858000, "total_assets": 2000254000, "short_term_debt": 18897000, "accounts_payable": 146192000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 465789000, "long_term_debt": 40000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 240355000, "total_liabilities": 706144000, "total_debt": 58897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -581810000, "total_equity": 1294110000, "shares_outstanding": 110176460, "operating_cash_flow": 29938000, "stock_based_compensation": 5070000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14891000, "free_cash_flow": 60677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12763000", "ebitda": "52909000", "netIncome": "-2677000", "grossProfit": "34856000", "depreciation": "None", "totalRevenue": "383489000", "costOfRevenue": "348633000", "interestIncome": "None", "incomeBeforeTax": "9611000", "interestExpense": "3152000", "operatingIncome": "15643000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12288000", "reportedCurrency": "USD", "netInterestIncome": "-3152000", "nonInterestIncome": "None", "operatingExpenses": "19213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40146000", "sellingGeneralAndAdministrative": "19213000", "netIncomeFromContinuingOperations": "-2677000" }, "balance": { "goodwill": "247687000", "inventory": "164325000", "commonStock": "8102000", "currentDebt": "None", "investments": "None", "totalAssets": "2000254000", "longTermDebt": "40000000", "shortTermDebt": "18897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "229574000", "reportedCurrency": "USD", "retainedEarnings": "-581810000", "totalLiabilities": "706144000", "otherCurrentAssets": "65628000", "totalCurrentAssets": "862396000", "currentLongTermDebt": "None", "longTermInvestments": "71001000", "shortTermInvestments": "None", "currentNetReceivables": "467909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137858000", "currentAccountsPayable": "146192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124970000", "totalShareholderEquity": "1294110000", "capitalLeaseObligations": "84970000", "otherCurrentLiabilities": "226412000", "totalCurrentLiabilities": "465789000", "otherNonCurrentLiabilities": "44231000", "totalNonCurrentLiabilities": "240355000", "cashAndShortTermInvestments": "164534000", "commonStockSharesOutstanding": "110176460", "intangibleAssetsExcludingGoodwill": "229574000", "cashAndCashEquivalentsAtCarryingValue": "164534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-17286000", "operatingCashflow": "29938000", "capitalExpenditures": "30739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14891000", "cashflowFromInvestment": "-30739000", "stockBasedCompensation": "5070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4094999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40146000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 406750000, "cost_of_revenue": 379749000, "gross_profit": 27001000, "ebit": 3213000, "ebitda": 66087000, "pretax_income": 958000, "tax_provision": 13376000, "net_income": -12418000, "net_income_to_common": -12418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153166000, "total_current_assets": 851600000, "total_assets": 2065610999, "short_term_debt": 19498000, "long_term_debt": 20000000, "total_debt": 39498000, "total_liabilities": 769738000, "total_equity": 1295873000, "shares_outstanding": 110325863, "goodwill_and_intangibles": 487403000 }, "cash_flow": { "operating_cash_flow": 32781000, "capital_expenditure": 37487000, "free_cash_flow": 70268000, "dividends_paid": 8329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357896, "ticker_id": 4465, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3213000", "ebitda": "66087000", "netIncome": "-12418000", "grossProfit": "27001000", "depreciation": "None", "totalRevenue": "406750000", "costOfRevenue": "379749000", "interestIncome": "None", "incomeBeforeTax": "958000", "interestExpense": "2255000", "operatingIncome": "7655000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13376000", "reportedCurrency": "USD", "netInterestIncome": "-2255000", "nonInterestIncome": "None", "operatingExpenses": "19346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62874000", "sellingGeneralAndAdministrative": "19346000", "netIncomeFromContinuingOperations": "-12418000" }, "balance": { "goodwill": "247687000", "inventory": "143325000", "commonStock": "8061999", "currentDebt": "None", "investments": "None", "totalAssets": "2065610999", "longTermDebt": "20000000", "shortTermDebt": "19498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "239716000", "reportedCurrency": "USD", "retainedEarnings": "-579133000", "totalLiabilities": "769738000", "otherCurrentAssets": "58409000", "totalCurrentAssets": "851600000", "currentLongTermDebt": "None", "longTermInvestments": "66402000", "shortTermInvestments": "None", "currentNetReceivables": "496700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214011000", "currentAccountsPayable": "146759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "110884000", "totalShareholderEquity": "1295873000", "capitalLeaseObligations": "90884000", "otherCurrentLiabilities": "251510000", "totalCurrentLiabilities": "488851000", "otherNonCurrentLiabilities": "44202000", "totalNonCurrentLiabilities": "280887000", "cashAndShortTermInvestments": "153166000", "commonStockSharesOutstanding": "110325863", "intangibleAssetsExcludingGoodwill": "239716000", "cashAndCashEquivalentsAtCarryingValue": "153166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12418000", "profitLoss": "None", "dividendPayout": "8329000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11162000", "operatingCashflow": "32781000", "capitalExpenditures": "37487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79213000", "cashflowFromInvestment": "-57433000", "stockBasedCompensation": "4892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 406750000, "cost_of_revenue": 379749000, "gross_profit": 27001000, "research_and_development": 11400000, "selling_general_admin": 19346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3213000, "depreciation_amortisation": 62874000, "ebitda": 66087000, "interest_expense": 2255000, "interest_income": null, "other_non_operating": null, "pretax_income": 958000, "tax_provision": 13376000, "effective_tax_rate": null, "net_income": -12418000, "net_income_continuing_ops": -12418000, "net_income_to_common": -12418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153166000, "short_term_investments": null, "net_receivables": 496700000, "inventory": 143325000, "other_current_assets": null, "total_current_assets": 851600000, "net_ppe": null, "goodwill": 247687000, "intangible_assets": 239716000, "goodwill_and_intangibles": 487403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1214011000, "total_assets": 2065610999, "short_term_debt": 19498000, "accounts_payable": 146759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488851000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 280887000, "total_liabilities": 769738000, "total_debt": 39498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -579133000, "total_equity": 1295873000, "shares_outstanding": 110325863, "operating_cash_flow": 32781000, "stock_based_compensation": 4892000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57433000, "dividends_paid": 8329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79213000, "free_cash_flow": 70268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3213000", "ebitda": "66087000", "netIncome": "-12418000", "grossProfit": "27001000", "depreciation": "None", "totalRevenue": "406750000", "costOfRevenue": "379749000", "interestIncome": "None", "incomeBeforeTax": "958000", "interestExpense": "2255000", "operatingIncome": "7655000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13376000", "reportedCurrency": "USD", "netInterestIncome": "-2255000", "nonInterestIncome": "None", "operatingExpenses": "19346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62874000", "sellingGeneralAndAdministrative": "19346000", "netIncomeFromContinuingOperations": "-12418000" }, "balance": { "goodwill": "247687000", "inventory": "143325000", "commonStock": "8061999", "currentDebt": "None", "investments": "None", "totalAssets": "2065610999", "longTermDebt": "20000000", "shortTermDebt": "19498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "239716000", "reportedCurrency": "USD", "retainedEarnings": "-579133000", "totalLiabilities": "769738000", "otherCurrentAssets": "58409000", "totalCurrentAssets": "851600000", "currentLongTermDebt": "None", "longTermInvestments": "66402000", "shortTermInvestments": "None", "currentNetReceivables": "496700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214011000", "currentAccountsPayable": "146759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "110884000", "totalShareholderEquity": "1295873000", "capitalLeaseObligations": "90884000", "otherCurrentLiabilities": "251510000", "totalCurrentLiabilities": "488851000", "otherNonCurrentLiabilities": "44202000", "totalNonCurrentLiabilities": "280887000", "cashAndShortTermInvestments": "153166000", "commonStockSharesOutstanding": "110325863", "intangibleAssetsExcludingGoodwill": "239716000", "cashAndCashEquivalentsAtCarryingValue": "153166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12418000", "profitLoss": "None", "dividendPayout": "8329000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11162000", "operatingCashflow": "32781000", "capitalExpenditures": "37487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79213000", "cashflowFromInvestment": "-57433000", "stockBasedCompensation": "4892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62874000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 369818000, "cost_of_revenue": 353239000, "gross_profit": 16579000, "ebit": -206000, "ebitda": 37208000, "pretax_income": -579000, "tax_provision": 13307000, "net_income": -13886000, "net_income_to_common": -13886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257011000, "total_current_assets": 910599000, "total_assets": 1976905000, "short_term_debt": 18430000, "long_term_debt": 50000000, "total_debt": 68430000, "total_liabilities": 699909000, "total_equity": 1276996000, "shares_outstanding": 108777429, "goodwill_and_intangibles": 442578000 }, "cash_flow": { "operating_cash_flow": 58847000, "capital_expenditure": 26655000, "free_cash_flow": 85502000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357898, "ticker_id": 4465, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-206000", "ebitda": "37208000", "netIncome": "-13886000", "grossProfit": "16579000", "depreciation": "None", "totalRevenue": "369818000", "costOfRevenue": "353239000", "interestIncome": "None", "incomeBeforeTax": "-579000", "interestExpense": "373000", "operatingIncome": "1142000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13307000", "reportedCurrency": "USD", "netInterestIncome": "-373000", "nonInterestIncome": "None", "operatingExpenses": "15437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37414000", "sellingGeneralAndAdministrative": "15437000", "netIncomeFromContinuingOperations": "-13886000" }, "balance": { "goodwill": "229131000", "inventory": "154488000", "commonStock": "7956000", "currentDebt": "None", "investments": "None", "totalAssets": "1976905000", "longTermDebt": "50000000", "shortTermDebt": "18430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "213447000", "reportedCurrency": "USD", "retainedEarnings": "-566715000", "totalLiabilities": "699909000", "otherCurrentAssets": "59872999", "totalCurrentAssets": "910599000", "currentLongTermDebt": "None", "longTermInvestments": "67500000", "shortTermInvestments": "None", "currentNetReceivables": "439227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1066306000", "currentAccountsPayable": "129551999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "537831000", "shortLongTermDebtTotal": "134839000", "totalShareholderEquity": "1276996000", "capitalLeaseObligations": "84839000", "otherCurrentLiabilities": "229601001", "totalCurrentLiabilities": "447146000", "otherNonCurrentLiabilities": "102072000", "totalNonCurrentLiabilities": "252762999", "cashAndShortTermInvestments": "257011000", "commonStockSharesOutstanding": "108777429", "intangibleAssetsExcludingGoodwill": "213447000", "cashAndCashEquivalentsAtCarryingValue": "257011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13886000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "853000", "operatingCashflow": "58847000", "capitalExpenditures": "26655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47667000", "cashflowFromInvestment": "-27308000", "stockBasedCompensation": "4934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 369818000, "cost_of_revenue": 353239000, "gross_profit": 16579000, "research_and_development": null, "selling_general_admin": 15437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -206000, "depreciation_amortisation": 37414000, "ebitda": 37208000, "interest_expense": 373000, "interest_income": null, "other_non_operating": null, "pretax_income": -579000, "tax_provision": 13307000, "effective_tax_rate": null, "net_income": -13886000, "net_income_continuing_ops": -13886000, "net_income_to_common": -13886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257011000, "short_term_investments": null, "net_receivables": 439227000, "inventory": 154488000, "other_current_assets": null, "total_current_assets": 910599000, "net_ppe": null, "goodwill": 229131000, "intangible_assets": 213447000, "goodwill_and_intangibles": 442578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1066306000, "total_assets": 1976905000, "short_term_debt": 18430000, "accounts_payable": 129551999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 447146000, "long_term_debt": 50000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252762999, "total_liabilities": 699909000, "total_debt": 68430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -566715000, "total_equity": 1276996000, "shares_outstanding": 108777429, "operating_cash_flow": 58847000, "stock_based_compensation": 4934000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26655000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27308000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47667000, "free_cash_flow": 85502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-206000", "ebitda": "37208000", "netIncome": "-13886000", "grossProfit": "16579000", "depreciation": "None", "totalRevenue": "369818000", "costOfRevenue": "353239000", "interestIncome": "None", "incomeBeforeTax": "-579000", "interestExpense": "373000", "operatingIncome": "1142000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13307000", "reportedCurrency": "USD", "netInterestIncome": "-373000", "nonInterestIncome": "None", "operatingExpenses": "15437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37414000", "sellingGeneralAndAdministrative": "15437000", "netIncomeFromContinuingOperations": "-13886000" }, "balance": { "goodwill": "229131000", "inventory": "154488000", "commonStock": "7956000", "currentDebt": "None", "investments": "None", "totalAssets": "1976905000", "longTermDebt": "50000000", "shortTermDebt": "18430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "213447000", "reportedCurrency": "USD", "retainedEarnings": "-566715000", "totalLiabilities": "699909000", "otherCurrentAssets": "59872999", "totalCurrentAssets": "910599000", "currentLongTermDebt": "None", "longTermInvestments": "67500000", "shortTermInvestments": "None", "currentNetReceivables": "439227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1066306000", "currentAccountsPayable": "129551999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "537831000", "shortLongTermDebtTotal": "134839000", "totalShareholderEquity": "1276996000", "capitalLeaseObligations": "84839000", "otherCurrentLiabilities": "229601001", "totalCurrentLiabilities": "447146000", "otherNonCurrentLiabilities": "102072000", "totalNonCurrentLiabilities": "252762999", "cashAndShortTermInvestments": "257011000", "commonStockSharesOutstanding": "108777429", "intangibleAssetsExcludingGoodwill": "213447000", "cashAndCashEquivalentsAtCarryingValue": "257011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13886000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "853000", "operatingCashflow": "58847000", "capitalExpenditures": "26655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47667000", "cashflowFromInvestment": "-27308000", "stockBasedCompensation": "4934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37414000", "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": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "income_statement": { "revenue": 396917000, "cost_of_revenue": 356183000, "gross_profit": 40734000, "ebit": 21851000, "ebitda": 59086000, "pretax_income": 21834000, "tax_provision": 12539000, "net_income": 9295000, "net_income_to_common": 9295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180871000, "total_current_assets": 858374000, "total_assets": 1933027000, "short_term_debt": 18877000, "long_term_debt": null, "total_debt": 18877000, "total_liabilities": 647412000, "total_equity": 1285615000, "shares_outstanding": 109381977, "goodwill_and_intangibles": 450450000 }, "cash_flow": { "operating_cash_flow": 25358000, "capital_expenditure": 29192000, "free_cash_flow": 54550000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357899, "ticker_id": 4465, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:47.733846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21851000", "ebitda": "59086000", "netIncome": "9295000", "grossProfit": "40734000", "depreciation": "None", "totalRevenue": "396917000", "costOfRevenue": "356183000", "interestIncome": "None", "incomeBeforeTax": "21834000", "interestExpense": "17000", "operatingIncome": "24548000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12539000", "reportedCurrency": "USD", "netInterestIncome": "-17000", "nonInterestIncome": "None", "operatingExpenses": "16186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1343000", "costofGoodsAndServicesSold": "356183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37235000", "sellingGeneralAndAdministrative": "16186000", "netIncomeFromContinuingOperations": "9295000" }, "balance": { "goodwill": "228137000", "inventory": "155341000", "commonStock": "7949000", "currentDebt": "None", "investments": "None", "totalAssets": "1933027000", "longTermDebt": "None", "shortTermDebt": "18877000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "222313000", "reportedCurrency": "USD", "retainedEarnings": "-552829000", "totalLiabilities": "647412000", "otherCurrentAssets": "59665000", "totalCurrentAssets": "858374000", "currentLongTermDebt": "None", "longTermInvestments": "68075000", "shortTermInvestments": "None", "currentNetReceivables": "462497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1074653000", "currentAccountsPayable": "125985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464521000", "shortLongTermDebtTotal": "88314000", "totalShareholderEquity": "1285615000", "capitalLeaseObligations": "88314000", "otherCurrentLiabilities": "225983000", "totalCurrentLiabilities": "440897000", "otherNonCurrentLiabilities": "100595000", "totalNonCurrentLiabilities": "206515000", "cashAndShortTermInvestments": "180871000", "commonStockSharesOutstanding": "109381977", "intangibleAssetsExcludingGoodwill": "222313000", "cashAndCashEquivalentsAtCarryingValue": "180871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "940000", "operatingCashflow": "25358000", "capitalExpenditures": "29192000", "changeInReceivables": "-11243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1420000", "cashflowFromInvestment": "-27179000", "stockBasedCompensation": "5577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3241000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 396917000, "cost_of_revenue": 356183000, "gross_profit": 40734000, "research_and_development": null, "selling_general_admin": 16186000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21851000, "depreciation_amortisation": 37235000, "ebitda": 59086000, "interest_expense": 17000, "interest_income": null, "other_non_operating": null, "pretax_income": 21834000, "tax_provision": 12539000, "effective_tax_rate": null, "net_income": 9295000, "net_income_continuing_ops": 9295000, "net_income_to_common": 9295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180871000, "short_term_investments": null, "net_receivables": 462497000, "inventory": 155341000, "other_current_assets": null, "total_current_assets": 858374000, "net_ppe": null, "goodwill": 228137000, "intangible_assets": 222313000, "goodwill_and_intangibles": 450450000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1074653000, "total_assets": 1933027000, "short_term_debt": 18877000, "accounts_payable": 125985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440897000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206515000, "total_liabilities": 647412000, "total_debt": 18877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -552829000, "total_equity": 1285615000, "shares_outstanding": 109381977, "operating_cash_flow": 25358000, "stock_based_compensation": 5577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27179000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1420000, "free_cash_flow": 54550000, "net_change_in_cash": -3241000 }, "raw_data": { "income": { "ebit": "21851000", "ebitda": "59086000", "netIncome": "9295000", "grossProfit": "40734000", "depreciation": "None", "totalRevenue": "396917000", "costOfRevenue": "356183000", "interestIncome": "None", "incomeBeforeTax": "21834000", "interestExpense": "17000", "operatingIncome": "24548000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12539000", "reportedCurrency": "USD", "netInterestIncome": "-17000", "nonInterestIncome": "None", "operatingExpenses": "16186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1343000", "costofGoodsAndServicesSold": "356183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37235000", "sellingGeneralAndAdministrative": "16186000", "netIncomeFromContinuingOperations": "9295000" }, "balance": { "goodwill": "228137000", "inventory": "155341000", "commonStock": "7949000", "currentDebt": "None", "investments": "None", "totalAssets": "1933027000", "longTermDebt": "None", "shortTermDebt": "18877000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "222313000", "reportedCurrency": "USD", "retainedEarnings": "-552829000", "totalLiabilities": "647412000", "otherCurrentAssets": "59665000", "totalCurrentAssets": "858374000", "currentLongTermDebt": "None", "longTermInvestments": "68075000", "shortTermInvestments": "None", "currentNetReceivables": "462497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1074653000", "currentAccountsPayable": "125985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464521000", "shortLongTermDebtTotal": "88314000", "totalShareholderEquity": "1285615000", "capitalLeaseObligations": "88314000", "otherCurrentLiabilities": "225983000", "totalCurrentLiabilities": "440897000", "otherNonCurrentLiabilities": "100595000", "totalNonCurrentLiabilities": "206515000", "cashAndShortTermInvestments": "180871000", "commonStockSharesOutstanding": "109381977", "intangibleAssetsExcludingGoodwill": "222313000", "cashAndCashEquivalentsAtCarryingValue": "180871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "940000", "operatingCashflow": "25358000", "capitalExpenditures": "29192000", "changeInReceivables": "-11243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1420000", "cashflowFromInvestment": "-27179000", "stockBasedCompensation": "5577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3241000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37235000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }