{ "ticker": { "uuid": "b5492850-95f3-485e-aa1c-a817f96bf641", "symbol": "GSM", "name": "Ferroglobe PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/b5492850-95f3-485e-aa1c-a817f96bf641/", "api_url": "https://sharemaestro.com/factors/api/tickers/b5492850-95f3-485e-aa1c-a817f96bf641/" }, "ticker_metadata": { "id": 6352, "uuid": "b5492850-95f3-485e-aa1c-a817f96bf641", "symbol": "GSM", "name": "Ferroglobe PLC", "asset_type": "equity", "market_cap": 824055000, "stock_exchange_id": 2, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Ferroglobe PLC operates in the silicon and specialty metals industry in the United States, Europe, and internationally. The company is headquartered in London, the United Kingdom.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b5492850-95f3-485e-aa1c-a817f96bf641", "symbol": "GSM", "name": "Ferroglobe PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/b5492850-95f3-485e-aa1c-a817f96bf641/", "api_url": "https://sharemaestro.com/factors/api/tickers/b5492850-95f3-485e-aa1c-a817f96bf641/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.77, "quality": 0.04, "momentum": 0.2, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.86, "market_cap": 726783960, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0146, "roe": -0.166, "piotroski_f_score": 3, "momentum_12_1": -0.0115, "volatility_252d": 0.5465 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:36.844662+00:00", "batch_id": "" }, "size": { "price_close": 3.86, "market_cap": 726783960, "market_cap_usd": 726783960, "enterprise_value": 814860960, "shares_outstanding": 188286000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.084, "ptbv_ratio": 1.5811, "ps_ratio": 0.5283, "pcf_ratio": 37.4245, "pfcf_ratio": 9.3528, "ev_ebitda": null, "ev_ebit": -4.9298, "ev_sales": 0.5923, "ev_fcf": 10.4862, "earnings_yield": null, "fcf_yield": 0.0954, "price_to_sales": 0.5283, "price_to_book": 1.084, "price_to_cashflow": 37.4245, "ebitda_to_ev": null, "sales_yield": 1.6882 }, "yield": { "dividend_yield": 0.0146, "buyback_yield": 0, "shareholder_yield": 0.0146, "debt_paydown_yield": null, "total_yield": 0.0146 }, "quality": { "gross_margin": 0.0278, "operating_margin": -0.1202, "net_margin": -0.0809, "ebitda_margin": -0.0711, "fcf_margin": 0.0565, "roe": -0.166, "roa": -0.0732, "roic": -0.1634, "roc_greenblatt": null, "asset_turnover": 0.9044, "cash_conversion": -0.6984, "accruals_ratio": -0.0859, "sbc_to_revenue": 0.0011, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.0545, "revenue_stability_5y": 0.2736, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0251, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2687, "net_debt_to_ebitda": -0.9, "debt_to_assets": 0.1213, "interest_coverage": -7.4651, "current_ratio": 1.4288, "quick_ratio": 0.8005, "net_debt": 88077000, "local_beta": -0.0005, "volatility_252d": 0.5465, "volatility_60d": 1.2397, "max_drawdown_12m": -0.2917, "risk_adjusted_momentum": -0.0211 }, "growth": { "revenue_growth_1y": -0.0281, "revenue_growth_3y_cagr": -0.199, "revenue_growth_5y_cagr": 0.0313, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.441, "book_value_growth_1y": -0.0369, "revenue_growth": -0.0281, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0528, "price_return_3m": -0.1666, "price_return_6m": -0.1659, "price_return_9m": -0.0889, "price_return_12m": -0.0637, "price_return_12m_ex1m": -0.0115, "momentum_6m": -0.1659, "momentum_12m": -0.0637, "momentum_12_1": -0.0115, "distance_from_52w_high": -0.2661, "distance_from_52w_low": 0.0655, "relative_strength": -0.2216 }, "raw_ttm": { "revenue_ttm": 1375687000, "gross_profit_ttm": 38188000, "ebit_ttm": -165293000, "ebitda_ttm": -97862000, "net_income_ttm": -111271000, "eps_diluted_ttm": -0.591, "operating_cash_flow_ttm": 19420000, "capital_expenditure_ttm": 58288000, "fcf_ttm": 77708000, "dividends_paid_ttm": 10641000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22142000, "cash_and_equivalents": 96392000, "total_current_assets": 760175000, "total_current_liabilities": 532033000, "net_ppe": null, "total_assets": 1521092000, "total_debt": 184469000, "total_equity": 670460000, "net_working_capital": 256892000, "book_value_per_share": 3.5609, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 459665000, "tangible_book_per_share": 2.4413 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 24, "rank_ptbv": 34, "rank_ps": 15, "rank_pcf": 90, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 40, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 83, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 96, "rank_fcf_margin": 78, "rank_piotroski": 87, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 72 }, "composites": { "value_composite": 23, "quality_composite": 96, "momentum_composite": 80, "growth_composite": 80, "yield_composite": 28, "svqf_composite": 50, "vc1_composite": 30, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.1755, "os_score": 0.41, "value_percentile": 0.77, "quality_percentile": 0.04, "momentum_percentile": 0.2, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 35, "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": 1108, "ticker_id": 6352, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:36.844662+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.86, "market_cap": 726783960, "market_cap_usd": 726783960, "enterprise_value": 814860960, "shares_outstanding": 188286000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.08400793, "ptbv_ratio": 1.5811166, "ps_ratio": 0.52830619, "pcf_ratio": 37.42450875, "pfcf_ratio": 9.35275596, "ev_ebitda": null, "ev_ebit": -4.92979715, "ev_sales": 0.5923302, "ev_fcf": 10.48619138, "earnings_yield": null, "fcf_yield": 0.09536351, "dividend_yield": 0.01464121, "buyback_yield": 0, "shareholder_yield": 0.01464121, "debt_paydown_yield": null, "total_yield": 0.01464121, "gross_margin": 0.02775922, "operating_margin": -0.12015306, "net_margin": -0.08088395, "ebitda_margin": -0.07113682, "fcf_margin": 0.05648669, "roe": -0.16596218, "roa": -0.07315205, "roic": -0.1634327, "roc_greenblatt": null, "asset_turnover": 0.90440749, "cash_conversion": -0.69836705, "accruals_ratio": -0.08591919, "sbc_to_revenue": 0.00106492, "debt_to_equity": 1.26872893, "net_debt_to_ebitda": -0.90001226, "debt_to_assets": 0.12127406, "interest_coverage": -7.46513413, "current_ratio": 1.42881175, "quick_ratio": 0.80053305, "net_debt": 88077000, "revenue_growth_1y": -0.02805505, "revenue_growth_3y_cagr": -0.19900125, "revenue_growth_5y_cagr": 0.03130227, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.44095768, "book_value_growth_1y": -0.03692334, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.05451, "revenue_stability_5y": 0.2736, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05276074, "price_return_3m": -0.16664868, "price_return_6m": -0.16594641, "price_return_9m": -0.08887053, "price_return_12m": -0.06369767, "price_return_12m_ex1m": -0.01154611, "distance_from_52w_high": -0.26607598, "distance_from_52w_low": 0.06547422, "relative_strength": -0.22163872, "local_beta": -0.0005, "volatility_252d": 0.546523, "volatility_60d": 1.239733, "max_drawdown_12m": -0.29166825, "revenue_ttm": 1375687000, "gross_profit_ttm": 38188000, "ebit_ttm": -165293000, "ebitda_ttm": -97862000, "net_income_ttm": -111271000, "eps_diluted_ttm": -0.590968, "operating_cash_flow_ttm": 19420000, "capital_expenditure_ttm": 58288000, "fcf_ttm": 77708000, "dividends_paid_ttm": 10641000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22142000, "cash_and_equivalents": 96392000, "total_current_assets": 760175000, "total_current_liabilities": 532033000, "net_ppe": null, "total_assets": 1521092000, "total_debt": 184469000, "total_equity": 670460000, "net_working_capital": 256892000, "book_value_per_share": 3.56085954, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 459665000, "tangible_book_per_share": 2.44131268, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 24, "rank_ptbv": 34, "rank_ps": 15, "rank_pcf": 90, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 40, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 83, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 96, "rank_fcf_margin": 78, "rank_piotroski": 87, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 72, "value_composite": 23, "quality_composite": 96, "momentum_composite": 80, "growth_composite": 80, "yield_composite": 28, "svqf_composite": 50, "vc1_composite": 30, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 35, "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": 3.86, "os": 0.41, "value": 0.77, "quality": 0.04, "momentum": 0.2, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0146, "roe": -0.166, "momentum_12_1": -0.0115, "complete_fields": { "id": 1108, "ticker_id": 6352, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:36.844662+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.86, "market_cap": 726783960, "market_cap_usd": 726783960, "enterprise_value": 814860960, "shares_outstanding": 188286000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.08400793, "ptbv_ratio": 1.5811166, "ps_ratio": 0.52830619, "pcf_ratio": 37.42450875, "pfcf_ratio": 9.35275596, "ev_ebitda": null, "ev_ebit": -4.92979715, "ev_sales": 0.5923302, "ev_fcf": 10.48619138, "earnings_yield": null, "fcf_yield": 0.09536351, "dividend_yield": 0.01464121, "buyback_yield": 0, "shareholder_yield": 0.01464121, "debt_paydown_yield": null, "total_yield": 0.01464121, "gross_margin": 0.02775922, "operating_margin": -0.12015306, "net_margin": -0.08088395, "ebitda_margin": -0.07113682, "fcf_margin": 0.05648669, "roe": -0.16596218, "roa": -0.07315205, "roic": -0.1634327, "roc_greenblatt": null, "asset_turnover": 0.90440749, "cash_conversion": -0.69836705, "accruals_ratio": -0.08591919, "sbc_to_revenue": 0.00106492, "debt_to_equity": 1.26872893, "net_debt_to_ebitda": -0.90001226, "debt_to_assets": 0.12127406, "interest_coverage": -7.46513413, "current_ratio": 1.42881175, "quick_ratio": 0.80053305, "net_debt": 88077000, "revenue_growth_1y": -0.02805505, "revenue_growth_3y_cagr": -0.19900125, "revenue_growth_5y_cagr": 0.03130227, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.44095768, "book_value_growth_1y": -0.03692334, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.05451, "revenue_stability_5y": 0.2736, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05276074, "price_return_3m": -0.16664868, "price_return_6m": -0.16594641, "price_return_9m": -0.08887053, "price_return_12m": -0.06369767, "price_return_12m_ex1m": -0.01154611, "distance_from_52w_high": -0.26607598, "distance_from_52w_low": 0.06547422, "relative_strength": -0.22163872, "local_beta": -0.0005, "volatility_252d": 0.546523, "volatility_60d": 1.239733, "max_drawdown_12m": -0.29166825, "revenue_ttm": 1375687000, "gross_profit_ttm": 38188000, "ebit_ttm": -165293000, "ebitda_ttm": -97862000, "net_income_ttm": -111271000, "eps_diluted_ttm": -0.590968, "operating_cash_flow_ttm": 19420000, "capital_expenditure_ttm": 58288000, "fcf_ttm": 77708000, "dividends_paid_ttm": 10641000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22142000, "cash_and_equivalents": 96392000, "total_current_assets": 760175000, "total_current_liabilities": 532033000, "net_ppe": null, "total_assets": 1521092000, "total_debt": 184469000, "total_equity": 670460000, "net_working_capital": 256892000, "book_value_per_share": 3.56085954, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 459665000, "tangible_book_per_share": 2.44131268, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 24, "rank_ptbv": 34, "rank_ps": 15, "rank_pcf": 90, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 40, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 83, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 96, "rank_fcf_margin": 78, "rank_piotroski": 87, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 72, "value_composite": 23, "quality_composite": 96, "momentum_composite": 80, "growth_composite": 80, "yield_composite": 28, "svqf_composite": 50, "vc1_composite": 30, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 35, "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": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 1335121000, "cost_of_revenue": 1289131000, "gross_profit": 45990000, "ebit": -198804000, "ebitda": -113853000, "pretax_income": -174644000, "tax_provision": 2468000, "net_income": -170700000, "net_income_to_common": -170700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122987000, "total_current_assets": 733732000, "total_assets": 1420949000, "short_term_debt": 118144000, "long_term_debt": 75692000, "total_debt": 193836000, "total_liabilities": 728692000, "total_equity": 692257000, "shares_outstanding": 188361000, "goodwill_and_intangibles": 145153999 }, "cash_flow": { "operating_cash_flow": 42470000, "capital_expenditure": 61703000, "free_cash_flow": 104173000, "dividends_paid": 10451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84889, "ticker_id": 6352, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-198804000", "ebitda": "-113853000", "netIncome": "-170700000", "grossProfit": "45990000", "depreciation": "None", "totalRevenue": "1335121000", "costOfRevenue": "1289131000", "interestIncome": "2901000", "incomeBeforeTax": "-174644000", "interestExpense": "20775000", "operatingIncome": "-198804000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2468000", "reportedCurrency": "USD", "netInterestIncome": "-15725000", "nonInterestIncome": "None", "operatingExpenses": "244794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1289131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84951000", "sellingGeneralAndAdministrative": "386900000", "netIncomeFromContinuingOperations": "-177112000" }, "balance": { "goodwill": "12472000", "inventory": "306160000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1420949000", "longTermDebt": "75692000", "shortTermDebt": "118144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132681999", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "728692000", "otherCurrentAssets": "21716000", "totalCurrentAssets": "733732000", "currentLongTermDebt": "100521000", "longTermInvestments": "23638000", "shortTermInvestments": "11104000", "currentNetReceivables": "271765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687217000", "currentAccountsPayable": "144853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293138000", "totalShareholderEquity": "692257000", "capitalLeaseObligations": "69683000", "otherCurrentLiabilities": "178294000", "totalCurrentLiabilities": "441291000", "otherNonCurrentLiabilities": "6479000", "totalNonCurrentLiabilities": "287401000", "cashAndShortTermInvestments": "122987000", "commonStockSharesOutstanding": "188361000", "intangibleAssetsExcludingGoodwill": "132681999", "cashAndCashEquivalentsAtCarryingValue": "122987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-170700000", "profitLoss": "None", "dividendPayout": "10451000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "43759000", "operatingCashflow": "42470000", "capitalExpenditures": "61703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16014000", "cashflowFromInvestment": "-76688000", "stockBasedCompensation": "1814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1335121000, "cost_of_revenue": 1289131000, "gross_profit": 45990000, "research_and_development": null, "selling_general_admin": 386900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -198804000, "depreciation_amortisation": 84951000, "ebitda": -113853000, "interest_expense": 20775000, "interest_income": null, "other_non_operating": null, "pretax_income": -174644000, "tax_provision": 2468000, "effective_tax_rate": null, "net_income": -170700000, "net_income_continuing_ops": -177112000, "net_income_to_common": -170700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122987000, "short_term_investments": 11104000, "net_receivables": 271765000, "inventory": 306160000, "other_current_assets": null, "total_current_assets": 733732000, "net_ppe": null, "goodwill": 12472000, "intangible_assets": 132681999, "goodwill_and_intangibles": 145153999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 687217000, "total_assets": 1420949000, "short_term_debt": 118144000, "accounts_payable": 144853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441291000, "long_term_debt": 75692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287401000, "total_liabilities": 728692000, "total_debt": 193836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 692257000, "shares_outstanding": 188361000, "operating_cash_flow": 42470000, "stock_based_compensation": 1814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76688000, "dividends_paid": 10451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16014000, "free_cash_flow": 104173000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-198804000", "ebitda": "-113853000", "netIncome": "-170700000", "grossProfit": "45990000", "depreciation": "None", "totalRevenue": "1335121000", "costOfRevenue": "1289131000", "interestIncome": "2901000", "incomeBeforeTax": "-174644000", "interestExpense": "20775000", "operatingIncome": "-198804000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2468000", "reportedCurrency": "USD", "netInterestIncome": "-15725000", "nonInterestIncome": "None", "operatingExpenses": "244794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1289131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84951000", "sellingGeneralAndAdministrative": "386900000", "netIncomeFromContinuingOperations": "-177112000" }, "balance": { "goodwill": "12472000", "inventory": "306160000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1420949000", "longTermDebt": "75692000", "shortTermDebt": "118144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132681999", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "728692000", "otherCurrentAssets": "21716000", "totalCurrentAssets": "733732000", "currentLongTermDebt": "100521000", "longTermInvestments": "23638000", "shortTermInvestments": "11104000", "currentNetReceivables": "271765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687217000", "currentAccountsPayable": "144853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293138000", "totalShareholderEquity": "692257000", "capitalLeaseObligations": "69683000", "otherCurrentLiabilities": "178294000", "totalCurrentLiabilities": "441291000", "otherNonCurrentLiabilities": "6479000", "totalNonCurrentLiabilities": "287401000", "cashAndShortTermInvestments": "122987000", "commonStockSharesOutstanding": "188361000", "intangibleAssetsExcludingGoodwill": "132681999", "cashAndCashEquivalentsAtCarryingValue": "122987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-170700000", "profitLoss": "None", "dividendPayout": "10451000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "43759000", "operatingCashflow": "42470000", "capitalExpenditures": "61703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16014000", "cashflowFromInvestment": "-76688000", "stockBasedCompensation": "1814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84951000", "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": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 1643939000, "cost_of_revenue": 1102593000, "gross_profit": 541346000, "ebit": 52524000, "ebitda": 127987000, "pretax_income": 37052000, "tax_provision": 16252000, "net_income": 23538000, "net_income_to_common": 23538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132973000, "total_current_assets": 817604000, "total_assets": 1472447000, "short_term_debt": 111131000, "long_term_debt": 31104000, "total_debt": 142235000, "total_liabilities": 638202000, "total_equity": 720507000, "shares_outstanding": 188809000, "goodwill_and_intangibles": 117314000 }, "cash_flow": { "operating_cash_flow": 243258000, "capital_expenditure": 76165000, "free_cash_flow": 319423000, "dividends_paid": 9758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84894, "ticker_id": 6352, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52524000", "ebitda": "127987000", "netIncome": "23538000", "grossProfit": "541346000", "depreciation": "None", "totalRevenue": "1643939000", "costOfRevenue": "1102593000", "interestIncome": "2558000", "incomeBeforeTax": "37052000", "interestExpense": "15472000", "operatingIncome": "38181000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16252000", "reportedCurrency": "USD", "netInterestIncome": "-17931000", "nonInterestIncome": "None", "operatingExpenses": "503165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1102593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75463000", "sellingGeneralAndAdministrative": "347538000", "netIncomeFromContinuingOperations": "20800000" }, "balance": { "goodwill": "14219000", "inventory": "347139000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1472447000", "longTermDebt": "31104000", "shortTermDebt": "111131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "103095000", "reportedCurrency": "USD", "retainedEarnings": "23538000", "totalLiabilities": "638202000", "otherCurrentAssets": "45494000", "totalCurrentAssets": "817604000", "currentLongTermDebt": "98264000", "longTermInvestments": "14744000", "shortTermInvestments": "5500000", "currentNetReceivables": "286498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "654843000", "currentAccountsPayable": "157894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198820000", "totalShareholderEquity": "720507000", "capitalLeaseObligations": "69452000", "otherCurrentLiabilities": "154940000", "totalCurrentLiabilities": "448614000", "otherNonCurrentLiabilities": "8568000", "totalNonCurrentLiabilities": "189588000", "cashAndShortTermInvestments": "132973000", "commonStockSharesOutstanding": "188809000", "intangibleAssetsExcludingGoodwill": "103095000", "cashAndCashEquivalentsAtCarryingValue": "132973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20800000", "profitLoss": "None", "dividendPayout": "9758000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "47000", "operatingCashflow": "243258000", "capitalExpenditures": "76165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175508000", "cashflowFromInvestment": "-66937000", "stockBasedCompensation": "4924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1643939000, "cost_of_revenue": 1102593000, "gross_profit": 541346000, "research_and_development": null, "selling_general_admin": 347538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52524000, "depreciation_amortisation": 75463000, "ebitda": 127987000, "interest_expense": 15472000, "interest_income": null, "other_non_operating": null, "pretax_income": 37052000, "tax_provision": 16252000, "effective_tax_rate": null, "net_income": 23538000, "net_income_continuing_ops": 20800000, "net_income_to_common": 23538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132973000, "short_term_investments": 5500000, "net_receivables": 286498000, "inventory": 347139000, "other_current_assets": null, "total_current_assets": 817604000, "net_ppe": null, "goodwill": 14219000, "intangible_assets": 103095000, "goodwill_and_intangibles": 117314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 654843000, "total_assets": 1472447000, "short_term_debt": 111131000, "accounts_payable": 157894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448614000, "long_term_debt": 31104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189588000, "total_liabilities": 638202000, "total_debt": 142235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23538000, "total_equity": 720507000, "shares_outstanding": 188809000, "operating_cash_flow": 243258000, "stock_based_compensation": 4924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66937000, "dividends_paid": 9758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175508000, "free_cash_flow": 319423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52524000", "ebitda": "127987000", "netIncome": "23538000", "grossProfit": "541346000", "depreciation": "None", "totalRevenue": "1643939000", "costOfRevenue": "1102593000", "interestIncome": "2558000", "incomeBeforeTax": "37052000", "interestExpense": "15472000", "operatingIncome": "38181000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16252000", "reportedCurrency": "USD", "netInterestIncome": "-17931000", "nonInterestIncome": "None", "operatingExpenses": "503165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1102593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75463000", "sellingGeneralAndAdministrative": "347538000", "netIncomeFromContinuingOperations": "20800000" }, "balance": { "goodwill": "14219000", "inventory": "347139000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1472447000", "longTermDebt": "31104000", "shortTermDebt": "111131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "103095000", "reportedCurrency": "USD", "retainedEarnings": "23538000", "totalLiabilities": "638202000", "otherCurrentAssets": "45494000", "totalCurrentAssets": "817604000", "currentLongTermDebt": "98264000", "longTermInvestments": "14744000", "shortTermInvestments": "5500000", "currentNetReceivables": "286498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "654843000", "currentAccountsPayable": "157894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198820000", "totalShareholderEquity": "720507000", "capitalLeaseObligations": "69452000", "otherCurrentLiabilities": "154940000", "totalCurrentLiabilities": "448614000", "otherNonCurrentLiabilities": "8568000", "totalNonCurrentLiabilities": "189588000", "cashAndShortTermInvestments": "132973000", "commonStockSharesOutstanding": "188809000", "intangibleAssetsExcludingGoodwill": "103095000", "cashAndCashEquivalentsAtCarryingValue": "132973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20800000", "profitLoss": "None", "dividendPayout": "9758000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "47000", "operatingCashflow": "243258000", "capitalExpenditures": "76165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175508000", "cashflowFromInvestment": "-66937000", "stockBasedCompensation": "4924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75463000", "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": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 1650034000, "cost_of_revenue": 952818000, "gross_profit": 697216000, "ebit": 189552000, "ebitda": 263084000, "pretax_income": 156018000, "tax_provision": 57540000, "net_income": 82662000, "net_income_to_common": 82662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136470000, "total_current_assets": 1036961000, "total_assets": 1758770000, "short_term_debt": 61862000, "long_term_debt": 223705000, "total_debt": 285567000, "total_liabilities": 888884000, "total_equity": 748061000, "shares_outstanding": 190290000, "goodwill_and_intangibles": 168047000 }, "cash_flow": { "operating_cash_flow": 178372000, "capital_expenditure": 86466000, "free_cash_flow": 264838000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84899, "ticker_id": 6352, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189552000", "ebitda": "263084000", "netIncome": "82662000", "grossProfit": "697216000", "depreciation": "None", "totalRevenue": "1650034000", "costOfRevenue": "952818000", "interestIncome": "1675000", "incomeBeforeTax": "156018000", "interestExpense": "33534000", "operatingIncome": "196940000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57540000", "reportedCurrency": "USD", "netInterestIncome": "-37868000", "nonInterestIncome": "None", "operatingExpenses": "500276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73532000", "sellingGeneralAndAdministrative": "362052000", "netIncomeFromContinuingOperations": "114782000" }, "balance": { "goodwill": "29702000", "inventory": "383841000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1758770000", "longTermDebt": "223705000", "shortTermDebt": "61862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "138345000", "reportedCurrency": "USD", "retainedEarnings": "82662000", "totalLiabilities": "888884000", "otherCurrentAssets": "181962000", "totalCurrentAssets": "1036961000", "currentLongTermDebt": "50096000", "longTermInvestments": "14070000", "shortTermInvestments": "2000", "currentNetReceivables": "334686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721809000", "currentAccountsPayable": "182949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340051000", "totalShareholderEquity": "748061000", "capitalLeaseObligations": "28387000", "otherCurrentLiabilities": "212880000", "totalCurrentLiabilities": "494002000", "otherNonCurrentLiabilities": "39659000", "totalNonCurrentLiabilities": "394882000", "cashAndShortTermInvestments": "136470000", "commonStockSharesOutstanding": "190290000", "intangibleAssetsExcludingGoodwill": "138345000", "cashAndCashEquivalentsAtCarryingValue": "136470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82662000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "102179000", "operatingCashflow": "178372000", "capitalExpenditures": "86466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282147000", "cashflowFromInvestment": "-81806000", "stockBasedCompensation": "7402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1650034000, "cost_of_revenue": 952818000, "gross_profit": 697216000, "research_and_development": null, "selling_general_admin": 362052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189552000, "depreciation_amortisation": 73532000, "ebitda": 263084000, "interest_expense": 33534000, "interest_income": null, "other_non_operating": null, "pretax_income": 156018000, "tax_provision": 57540000, "effective_tax_rate": null, "net_income": 82662000, "net_income_continuing_ops": 114782000, "net_income_to_common": 82662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136470000, "short_term_investments": 2000, "net_receivables": 334686000, "inventory": 383841000, "other_current_assets": null, "total_current_assets": 1036961000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 138345000, "goodwill_and_intangibles": 168047000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 721809000, "total_assets": 1758770000, "short_term_debt": 61862000, "accounts_payable": 182949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494002000, "long_term_debt": 223705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 394882000, "total_liabilities": 888884000, "total_debt": 285567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 82662000, "total_equity": 748061000, "shares_outstanding": 190290000, "operating_cash_flow": 178372000, "stock_based_compensation": 7402000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81806000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -282147000, "free_cash_flow": 264838000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189552000", "ebitda": "263084000", "netIncome": "82662000", "grossProfit": "697216000", "depreciation": "None", "totalRevenue": "1650034000", "costOfRevenue": "952818000", "interestIncome": "1675000", "incomeBeforeTax": "156018000", "interestExpense": "33534000", "operatingIncome": "196940000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57540000", "reportedCurrency": "USD", "netInterestIncome": "-37868000", "nonInterestIncome": "None", "operatingExpenses": "500276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73532000", "sellingGeneralAndAdministrative": "362052000", "netIncomeFromContinuingOperations": "114782000" }, "balance": { "goodwill": "29702000", "inventory": "383841000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1758770000", "longTermDebt": "223705000", "shortTermDebt": "61862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "138345000", "reportedCurrency": "USD", "retainedEarnings": "82662000", "totalLiabilities": "888884000", "otherCurrentAssets": "181962000", "totalCurrentAssets": "1036961000", "currentLongTermDebt": "50096000", "longTermInvestments": "14070000", "shortTermInvestments": "2000", "currentNetReceivables": "334686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721809000", "currentAccountsPayable": "182949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340051000", "totalShareholderEquity": "748061000", "capitalLeaseObligations": "28387000", "otherCurrentLiabilities": "212880000", "totalCurrentLiabilities": "494002000", "otherNonCurrentLiabilities": "39659000", "totalNonCurrentLiabilities": "394882000", "cashAndShortTermInvestments": "136470000", "commonStockSharesOutstanding": "190290000", "intangibleAssetsExcludingGoodwill": "138345000", "cashAndCashEquivalentsAtCarryingValue": "136470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82662000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "102179000", "operatingCashflow": "178372000", "capitalExpenditures": "86466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282147000", "cashflowFromInvestment": "-81806000", "stockBasedCompensation": "7402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73532000", "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": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 2597916000, "cost_of_revenue": 1366645000, "gross_profit": 1231271000, "ebit": 643918000, "ebitda": 725477000, "pretax_income": 591811000, "tax_provision": 147983000, "net_income": 440314000, "net_income_to_common": 440314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317935000, "total_current_assets": 1286821000, "total_assets": 1957840000, "short_term_debt": 143444000, "long_term_debt": 346429000, "total_debt": 489873000, "total_liabilities": 1201027000, "total_equity": 650062000, "shares_outstanding": 189625195, "goodwill_and_intangibles": 141499000 }, "cash_flow": { "operating_cash_flow": 405018000, "capital_expenditure": 53294000, "free_cash_flow": 458312000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84904, "ticker_id": 6352, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "643918000", "ebitda": "725477000", "netIncome": "440314000", "grossProfit": "1231271000", "depreciation": "None", "totalRevenue": "2597916000", "costOfRevenue": "1366645000", "interestIncome": "2274000", "incomeBeforeTax": "591811000", "interestExpense": "52107000", "operatingIncome": "660547000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "147983000", "reportedCurrency": "USD", "netInterestIncome": "-55776000", "nonInterestIncome": "None", "operatingExpenses": "570724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1366645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81559000", "sellingGeneralAndAdministrative": "404325000", "netIncomeFromContinuingOperations": "462414000" }, "balance": { "goodwill": "29702000", "inventory": "480561000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1957840000", "longTermDebt": "346429000", "shortTermDebt": "143444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "111797000", "reportedCurrency": "USD", "retainedEarnings": "440314000", "totalLiabilities": "1201027000", "otherCurrentAssets": "48144000", "totalCurrentAssets": "1286821000", "currentLongTermDebt": "12787000", "longTermInvestments": "14186000", "shortTermInvestments": "3000", "currentNetReceivables": "440178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "671019000", "currentAccountsPayable": "219020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "353174000", "shortLongTermDebtTotal": "536472000", "totalShareholderEquity": "650062000", "capitalLeaseObligations": "21871000", "otherCurrentLiabilities": "262799000", "totalCurrentLiabilities": "678497000", "otherNonCurrentLiabilities": "75793000", "totalNonCurrentLiabilities": "522530000", "cashAndShortTermInvestments": "317935000", "commonStockSharesOutstanding": "189625195", "intangibleAssetsExcludingGoodwill": "111797000", "cashAndCashEquivalentsAtCarryingValue": "317935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "443828000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-220823000", "operatingCashflow": "405018000", "capitalExpenditures": "53294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140458000", "cashflowFromInvestment": "-51774000", "stockBasedCompensation": "5836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2597916000, "cost_of_revenue": 1366645000, "gross_profit": 1231271000, "research_and_development": null, "selling_general_admin": 404325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 643918000, "depreciation_amortisation": 81559000, "ebitda": 725477000, "interest_expense": 52107000, "interest_income": null, "other_non_operating": null, "pretax_income": 591811000, "tax_provision": 147983000, "effective_tax_rate": null, "net_income": 440314000, "net_income_continuing_ops": 462414000, "net_income_to_common": 440314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317935000, "short_term_investments": 3000, "net_receivables": 440178000, "inventory": 480561000, "other_current_assets": null, "total_current_assets": 1286821000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 111797000, "goodwill_and_intangibles": 141499000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 671019000, "total_assets": 1957840000, "short_term_debt": 143444000, "accounts_payable": 219020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678497000, "long_term_debt": 346429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 522530000, "total_liabilities": 1201027000, "total_debt": 489873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 440314000, "total_equity": 650062000, "shares_outstanding": 189625195, "operating_cash_flow": 405018000, "stock_based_compensation": 5836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51774000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140458000, "free_cash_flow": 458312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "643918000", "ebitda": "725477000", "netIncome": "440314000", "grossProfit": "1231271000", "depreciation": "None", "totalRevenue": "2597916000", "costOfRevenue": "1366645000", "interestIncome": "2274000", "incomeBeforeTax": "591811000", "interestExpense": "52107000", "operatingIncome": "660547000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "147983000", "reportedCurrency": "USD", "netInterestIncome": "-55776000", "nonInterestIncome": "None", "operatingExpenses": "570724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1366645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81559000", "sellingGeneralAndAdministrative": "404325000", "netIncomeFromContinuingOperations": "462414000" }, "balance": { "goodwill": "29702000", "inventory": "480561000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1957840000", "longTermDebt": "346429000", "shortTermDebt": "143444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "111797000", "reportedCurrency": "USD", "retainedEarnings": "440314000", "totalLiabilities": "1201027000", "otherCurrentAssets": "48144000", "totalCurrentAssets": "1286821000", "currentLongTermDebt": "12787000", "longTermInvestments": "14186000", "shortTermInvestments": "3000", "currentNetReceivables": "440178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "671019000", "currentAccountsPayable": "219020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "353174000", "shortLongTermDebtTotal": "536472000", "totalShareholderEquity": "650062000", "capitalLeaseObligations": "21871000", "otherCurrentLiabilities": "262799000", "totalCurrentLiabilities": "678497000", "otherNonCurrentLiabilities": "75793000", "totalNonCurrentLiabilities": "522530000", "cashAndShortTermInvestments": "317935000", "commonStockSharesOutstanding": "189625195", "intangibleAssetsExcludingGoodwill": "111797000", "cashAndCashEquivalentsAtCarryingValue": "317935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "443828000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-220823000", "operatingCashflow": "405018000", "capitalExpenditures": "53294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140458000", "cashflowFromInvestment": "-51774000", "stockBasedCompensation": "5836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81559000", "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": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 1778908000, "cost_of_revenue": 1282224000, "gross_profit": 496684000, "ebit": -63585000, "ebitda": 33743000, "pretax_income": -119936000, "tax_provision": -4562000, "net_income": -110624000, "net_income_to_common": -110624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114391000, "total_current_assets": 804274000, "total_assets": 1523338000, "short_term_debt": 43749000, "long_term_debt": 408608000, "total_debt": 452357000, "total_liabilities": 1203307000, "total_equity": 213978000, "shares_outstanding": 176508000, "goodwill_and_intangibles": 130344000 }, "cash_flow": { "operating_cash_flow": -1341000, "capital_expenditure": 27597000, "free_cash_flow": 26256000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84909, "ticker_id": 6352, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-63585000", "ebitda": "33743000", "netIncome": "-110624000", "grossProfit": "496684000", "depreciation": "None", "totalRevenue": "1778908000", "costOfRevenue": "1282224000", "interestIncome": "0", "incomeBeforeTax": "-119936000", "interestExpense": "56351000", "operatingIncome": "31386000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4562000", "reportedCurrency": "USD", "netInterestIncome": "-142865000", "nonInterestIncome": "None", "operatingExpenses": "465298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1282224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97328000", "sellingGeneralAndAdministrative": "332827000", "netIncomeFromContinuingOperations": "-100326000" }, "balance": { "goodwill": "29702000", "inventory": "271860000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1523338000", "longTermDebt": "408608000", "shortTermDebt": "43749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "100642000", "reportedCurrency": "USD", "retainedEarnings": "-110624000", "totalLiabilities": "1203307000", "otherCurrentAssets": "23132000", "totalCurrentAssets": "804274000", "currentLongTermDebt": "35359000", "longTermInvestments": "4091000", "shortTermInvestments": "104000", "currentNetReceivables": "394787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719064000", "currentAccountsPayable": "200999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "555485000", "shortLongTermDebtTotal": "462325000", "totalShareholderEquity": "213978000", "capitalLeaseObligations": "18358000", "otherCurrentLiabilities": "407103000", "totalCurrentLiabilities": "653626000", "otherNonCurrentLiabilities": "74349000", "totalNonCurrentLiabilities": "549681000", "cashAndShortTermInvestments": "114391000", "commonStockSharesOutstanding": "176508000", "intangibleAssetsExcludingGoodwill": "100642000", "cashAndCashEquivalentsAtCarryingValue": "114391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100326000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-60296000", "operatingCashflow": "-1341000", "capitalExpenditures": "27597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10452000", "cashflowFromInvestment": "-23848000", "stockBasedCompensation": "3627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1778908000, "cost_of_revenue": 1282224000, "gross_profit": 496684000, "research_and_development": null, "selling_general_admin": 332827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63585000, "depreciation_amortisation": 97328000, "ebitda": 33743000, "interest_expense": 56351000, "interest_income": null, "other_non_operating": null, "pretax_income": -119936000, "tax_provision": -4562000, "effective_tax_rate": null, "net_income": -110624000, "net_income_continuing_ops": -100326000, "net_income_to_common": -110624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114391000, "short_term_investments": 104000, "net_receivables": 394787000, "inventory": 271860000, "other_current_assets": null, "total_current_assets": 804274000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 100642000, "goodwill_and_intangibles": 130344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 719064000, "total_assets": 1523338000, "short_term_debt": 43749000, "accounts_payable": 200999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653626000, "long_term_debt": 408608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 549681000, "total_liabilities": 1203307000, "total_debt": 452357000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -110624000, "total_equity": 213978000, "shares_outstanding": 176508000, "operating_cash_flow": -1341000, "stock_based_compensation": 3627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23848000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10452000, "free_cash_flow": 26256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-63585000", "ebitda": "33743000", "netIncome": "-110624000", "grossProfit": "496684000", "depreciation": "None", "totalRevenue": "1778908000", "costOfRevenue": "1282224000", "interestIncome": "0", "incomeBeforeTax": "-119936000", "interestExpense": "56351000", "operatingIncome": "31386000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4562000", "reportedCurrency": "USD", "netInterestIncome": "-142865000", "nonInterestIncome": "None", "operatingExpenses": "465298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1282224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97328000", "sellingGeneralAndAdministrative": "332827000", "netIncomeFromContinuingOperations": "-100326000" }, "balance": { "goodwill": "29702000", "inventory": "271860000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1523338000", "longTermDebt": "408608000", "shortTermDebt": "43749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "100642000", "reportedCurrency": "USD", "retainedEarnings": "-110624000", "totalLiabilities": "1203307000", "otherCurrentAssets": "23132000", "totalCurrentAssets": "804274000", "currentLongTermDebt": "35359000", "longTermInvestments": "4091000", "shortTermInvestments": "104000", "currentNetReceivables": "394787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719064000", "currentAccountsPayable": "200999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "555485000", "shortLongTermDebtTotal": "462325000", "totalShareholderEquity": "213978000", "capitalLeaseObligations": "18358000", "otherCurrentLiabilities": "407103000", "totalCurrentLiabilities": "653626000", "otherNonCurrentLiabilities": "74349000", "totalNonCurrentLiabilities": "549681000", "cashAndShortTermInvestments": "114391000", "commonStockSharesOutstanding": "176508000", "intangibleAssetsExcludingGoodwill": "100642000", "cashAndCashEquivalentsAtCarryingValue": "114391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100326000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-60296000", "operatingCashflow": "-1341000", "capitalExpenditures": "27597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10452000", "cashflowFromInvestment": "-23848000", "stockBasedCompensation": "3627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97328000", "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": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 1144434000, "cost_of_revenue": 943675000, "gross_profit": 200759000, "ebit": -177306000, "ebitda": -69117000, "pretax_income": -222420000, "tax_provision": 21939000, "net_income": -246339000, "net_income_to_common": -246339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131556999, "total_current_assets": 657238000, "total_assets": 1347145000, "short_term_debt": 156562000, "long_term_debt": 379133000, "total_debt": 535695000, "total_liabilities": 981426000, "total_equity": 251215000, "shares_outstanding": 169257000, "goodwill_and_intangibles": 50458000 }, "cash_flow": { "operating_cash_flow": 154268000, "capital_expenditure": 32911000, "free_cash_flow": 187179000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84914, "ticker_id": 6352, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-177306000", "ebitda": "-69117000", "netIncome": "-246339000", "grossProfit": "200759000", "depreciation": "None", "totalRevenue": "1144434000", "costOfRevenue": "943675000", "interestIncome": "16000", "incomeBeforeTax": "-222420000", "interestExpense": "66968000", "operatingIncome": "-184350000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21939000", "reportedCurrency": "USD", "netInterestIncome": "-81124000", "nonInterestIncome": "None", "operatingExpenses": "385109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "943675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108189000", "sellingGeneralAndAdministrative": "214782000", "netIncomeFromContinuingOperations": "-188668000" }, "balance": { "goodwill": "29702000", "inventory": "246549000", "commonStock": "1784000", "currentDebt": "None", "investments": "None", "totalAssets": "1347145000", "longTermDebt": "379133000", "shortTermDebt": "156562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "20756000", "reportedCurrency": "USD", "retainedEarnings": "-246339000", "totalLiabilities": "981426000", "otherCurrentAssets": "20713999", "totalCurrentAssets": "657238000", "currentLongTermDebt": "10888000", "longTermInvestments": "5057000", "shortTermInvestments": "1008000", "currentNetReceivables": "257410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689906999", "currentAccountsPayable": "149201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "656806000", "shortLongTermDebtTotal": "551547000", "totalShareholderEquity": "251215000", "capitalLeaseObligations": "39431000", "otherCurrentLiabilities": "101308000", "totalCurrentLiabilities": "432786000", "otherNonCurrentLiabilities": "55893000", "totalNonCurrentLiabilities": "548640000", "cashAndShortTermInvestments": "131556999", "commonStockSharesOutstanding": "169257000", "intangibleAssetsExcludingGoodwill": "20756000", "cashAndCashEquivalentsAtCarryingValue": "131556999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194067000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "114585000", "operatingCashflow": "154268000", "capitalExpenditures": "32911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113333000", "cashflowFromInvestment": "-31940000", "stockBasedCompensation": "2017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1144434000, "cost_of_revenue": 943675000, "gross_profit": 200759000, "research_and_development": null, "selling_general_admin": 214782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -177306000, "depreciation_amortisation": 108189000, "ebitda": -69117000, "interest_expense": 66968000, "interest_income": null, "other_non_operating": null, "pretax_income": -222420000, "tax_provision": 21939000, "effective_tax_rate": null, "net_income": -246339000, "net_income_continuing_ops": -188668000, "net_income_to_common": -246339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131556999, "short_term_investments": 1008000, "net_receivables": 257410000, "inventory": 246549000, "other_current_assets": null, "total_current_assets": 657238000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 20756000, "goodwill_and_intangibles": 50458000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 689906999, "total_assets": 1347145000, "short_term_debt": 156562000, "accounts_payable": 149201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432786000, "long_term_debt": 379133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 548640000, "total_liabilities": 981426000, "total_debt": 535695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246339000, "total_equity": 251215000, "shares_outstanding": 169257000, "operating_cash_flow": 154268000, "stock_based_compensation": 2017000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31940000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113333000, "free_cash_flow": 187179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-177306000", "ebitda": "-69117000", "netIncome": "-246339000", "grossProfit": "200759000", "depreciation": "None", "totalRevenue": "1144434000", "costOfRevenue": "943675000", "interestIncome": "16000", "incomeBeforeTax": "-222420000", "interestExpense": "66968000", "operatingIncome": "-184350000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21939000", "reportedCurrency": "USD", "netInterestIncome": "-81124000", "nonInterestIncome": "None", "operatingExpenses": "385109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "943675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108189000", "sellingGeneralAndAdministrative": "214782000", "netIncomeFromContinuingOperations": "-188668000" }, "balance": { "goodwill": "29702000", "inventory": "246549000", "commonStock": "1784000", "currentDebt": "None", "investments": "None", "totalAssets": "1347145000", "longTermDebt": "379133000", "shortTermDebt": "156562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "20756000", "reportedCurrency": "USD", "retainedEarnings": "-246339000", "totalLiabilities": "981426000", "otherCurrentAssets": "20713999", "totalCurrentAssets": "657238000", "currentLongTermDebt": "10888000", "longTermInvestments": "5057000", "shortTermInvestments": "1008000", "currentNetReceivables": "257410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689906999", "currentAccountsPayable": "149201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "656806000", "shortLongTermDebtTotal": "551547000", "totalShareholderEquity": "251215000", "capitalLeaseObligations": "39431000", "otherCurrentLiabilities": "101308000", "totalCurrentLiabilities": "432786000", "otherNonCurrentLiabilities": "55893000", "totalNonCurrentLiabilities": "548640000", "cashAndShortTermInvestments": "131556999", "commonStockSharesOutstanding": "169257000", "intangibleAssetsExcludingGoodwill": "20756000", "cashAndCashEquivalentsAtCarryingValue": "131556999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194067000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "114585000", "operatingCashflow": "154268000", "capitalExpenditures": "32911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113333000", "cashflowFromInvestment": "-31940000", "stockBasedCompensation": "2017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108189000", "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": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 1603046000, "cost_of_revenue": 1320284000, "gross_profit": 282762000, "ebit": -348593000, "ebitda": -228464000, "pretax_income": -419586000, "tax_provision": -50132000, "net_income": -369454000, "net_income_to_common": -369454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94852000, "total_current_assets": 818142000, "total_assets": 1734353000, "short_term_debt": 57830000, "long_term_debt": 521959000, "total_debt": 579789000, "total_liabilities": 1132056000, "total_equity": 484220000, "shares_outstanding": 169152905, "goodwill_and_intangibles": 80969000 }, "cash_flow": { "operating_cash_flow": -65492000, "capital_expenditure": 32914000, "free_cash_flow": -32578000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84919, "ticker_id": 6352, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-348593000", "ebitda": "-228464000", "netIncome": "-369454000", "grossProfit": "282762000", "depreciation": "None", "totalRevenue": "1603046000", "costOfRevenue": "1320284000", "interestIncome": "68000", "incomeBeforeTax": "-419586000", "interestExpense": "63225000", "operatingIncome": "-13601000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-50132000", "reportedCurrency": "USD", "netInterestIncome": "-61845000", "nonInterestIncome": "None", "operatingExpenses": "466674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1320284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120129000", "sellingGeneralAndAdministrative": "291141000", "netIncomeFromContinuingOperations": "-370277000" }, "balance": { "goodwill": "29702000", "inventory": "354121000", "commonStock": "1784000", "currentDebt": "None", "investments": "None", "totalAssets": "1734353000", "longTermDebt": "521959000", "shortTermDebt": "57830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "51267000", "reportedCurrency": "USD", "retainedEarnings": "-280601000", "totalLiabilities": "1132056000", "otherCurrentAssets": "23676000", "totalCurrentAssets": "818142000", "currentLongTermDebt": "25548000", "longTermInvestments": "2618000", "shortTermInvestments": "5544000", "currentNetReceivables": "339949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "916211000", "currentAccountsPayable": "189229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "634255000", "shortLongTermDebtTotal": "596761000", "totalShareholderEquity": "484220000", "capitalLeaseObligations": "25872000", "otherCurrentLiabilities": "124891000", "totalCurrentLiabilities": "397457000", "otherNonCurrentLiabilities": "25668000", "totalNonCurrentLiabilities": "734599000", "cashAndShortTermInvestments": "94852000", "commonStockSharesOutstanding": "169152905", "intangibleAssetsExcludingGoodwill": "51267000", "cashAndCashEquivalentsAtCarryingValue": "94852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-288097000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "85460000", "operatingCashflow": "-65492000", "capitalExpenditures": "32914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180971000", "cashflowFromInvestment": "161205000", "stockBasedCompensation": "4879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1603046000, "cost_of_revenue": 1320284000, "gross_profit": 282762000, "research_and_development": null, "selling_general_admin": 291141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -348593000, "depreciation_amortisation": 120129000, "ebitda": -228464000, "interest_expense": 63225000, "interest_income": null, "other_non_operating": null, "pretax_income": -419586000, "tax_provision": -50132000, "effective_tax_rate": null, "net_income": -369454000, "net_income_continuing_ops": -370277000, "net_income_to_common": -369454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94852000, "short_term_investments": 5544000, "net_receivables": 339949000, "inventory": 354121000, "other_current_assets": null, "total_current_assets": 818142000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 51267000, "goodwill_and_intangibles": 80969000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 916211000, "total_assets": 1734353000, "short_term_debt": 57830000, "accounts_payable": 189229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397457000, "long_term_debt": 521959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 734599000, "total_liabilities": 1132056000, "total_debt": 579789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -280601000, "total_equity": 484220000, "shares_outstanding": 169152905, "operating_cash_flow": -65492000, "stock_based_compensation": 4879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 161205000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180971000, "free_cash_flow": -32578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-348593000", "ebitda": "-228464000", "netIncome": "-369454000", "grossProfit": "282762000", "depreciation": "None", "totalRevenue": "1603046000", "costOfRevenue": "1320284000", "interestIncome": "68000", "incomeBeforeTax": "-419586000", "interestExpense": "63225000", "operatingIncome": "-13601000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-50132000", "reportedCurrency": "USD", "netInterestIncome": "-61845000", "nonInterestIncome": "None", "operatingExpenses": "466674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1320284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120129000", "sellingGeneralAndAdministrative": "291141000", "netIncomeFromContinuingOperations": "-370277000" }, "balance": { "goodwill": "29702000", "inventory": "354121000", "commonStock": "1784000", "currentDebt": "None", "investments": "None", "totalAssets": "1734353000", "longTermDebt": "521959000", "shortTermDebt": "57830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "51267000", "reportedCurrency": "USD", "retainedEarnings": "-280601000", "totalLiabilities": "1132056000", "otherCurrentAssets": "23676000", "totalCurrentAssets": "818142000", "currentLongTermDebt": "25548000", "longTermInvestments": "2618000", "shortTermInvestments": "5544000", "currentNetReceivables": "339949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "916211000", "currentAccountsPayable": "189229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "634255000", "shortLongTermDebtTotal": "596761000", "totalShareholderEquity": "484220000", "capitalLeaseObligations": "25872000", "otherCurrentLiabilities": "124891000", "totalCurrentLiabilities": "397457000", "otherNonCurrentLiabilities": "25668000", "totalNonCurrentLiabilities": "734599000", "cashAndShortTermInvestments": "94852000", "commonStockSharesOutstanding": "169152905", "intangibleAssetsExcludingGoodwill": "51267000", "cashAndCashEquivalentsAtCarryingValue": "94852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-288097000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "85460000", "operatingCashflow": "-65492000", "capitalExpenditures": "32914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180971000", "cashflowFromInvestment": "161205000", "stockBasedCompensation": "4879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123011000", "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": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 2274038000, "cost_of_revenue": 1563930000, "gross_profit": 710108000, "ebit": 110903000, "ebitda": 224747000, "pretax_income": 111150000, "tax_provision": 27666000, "net_income": 89524000, "net_income_to_common": 89524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216562000, "total_current_assets": 882658000, "total_assets": 2176121000, "short_term_debt": 84651000, "long_term_debt": 483803000, "total_debt": 568454000, "total_liabilities": 1232333000, "total_equity": 943788000, "shares_outstanding": 171529612, "goodwill_and_intangibles": 268698000 }, "cash_flow": { "operating_cash_flow": 76308000, "capital_expenditure": 111557000, "free_cash_flow": 187865000, "dividends_paid": 20642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84924, "ticker_id": 6352, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110903000", "ebitda": "224747000", "netIncome": "89524000", "grossProfit": "710108000", "depreciation": "None", "totalRevenue": "2274038000", "costOfRevenue": "1563930000", "interestIncome": "72000", "incomeBeforeTax": "111150000", "interestExpense": "57066000", "operatingIncome": "177404000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "27666000", "reportedCurrency": "USD", "netInterestIncome": "-56648000", "nonInterestIncome": "None", "operatingExpenses": "578936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1563930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113844000", "sellingGeneralAndAdministrative": "341043000", "netIncomeFromContinuingOperations": "24573000" }, "balance": { "goodwill": "202848000", "inventory": "459257000", "commonStock": "1784000", "currentDebt": "None", "investments": "None", "totalAssets": "2176121000", "longTermDebt": "483803000", "shortTermDebt": "84651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65850000", "reportedCurrency": "USD", "retainedEarnings": "43661000", "totalLiabilities": "1232333000", "otherCurrentAssets": "8813000", "totalCurrentAssets": "882658000", "currentLongTermDebt": "19128000", "longTermInvestments": "70343000", "shortTermInvestments": "2523000", "currentNetReceivables": "197626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1293463000", "currentAccountsPayable": "241936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765498000", "shortLongTermDebtTotal": "560077000", "totalShareholderEquity": "943788000", "capitalLeaseObligations": "66471000", "otherCurrentLiabilities": "170664000", "totalCurrentLiabilities": "495473000", "otherNonCurrentLiabilities": "24860000", "totalNonCurrentLiabilities": "736860000", "cashAndShortTermInvestments": "216562000", "commonStockSharesOutstanding": "171529612", "intangibleAssetsExcludingGoodwill": "65850000", "cashAndCashEquivalentsAtCarryingValue": "216562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83484000", "profitLoss": "None", "dividendPayout": "20642000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-103294000", "operatingCashflow": "76308000", "capitalExpenditures": "111557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53304000", "cashflowFromInvestment": "-87983000", "stockBasedCompensation": "2798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2274038000, "cost_of_revenue": 1563930000, "gross_profit": 710108000, "research_and_development": null, "selling_general_admin": 341043000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110903000, "depreciation_amortisation": 113844000, "ebitda": 224747000, "interest_expense": 57066000, "interest_income": null, "other_non_operating": null, "pretax_income": 111150000, "tax_provision": 27666000, "effective_tax_rate": null, "net_income": 89524000, "net_income_continuing_ops": 24573000, "net_income_to_common": 89524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216562000, "short_term_investments": 2523000, "net_receivables": 197626000, "inventory": 459257000, "other_current_assets": null, "total_current_assets": 882658000, "net_ppe": null, "goodwill": 202848000, "intangible_assets": 65850000, "goodwill_and_intangibles": 268698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1293463000, "total_assets": 2176121000, "short_term_debt": 84651000, "accounts_payable": 241936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 495473000, "long_term_debt": 483803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 736860000, "total_liabilities": 1232333000, "total_debt": 568454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 43661000, "total_equity": 943788000, "shares_outstanding": 171529612, "operating_cash_flow": 76308000, "stock_based_compensation": 2798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87983000, "dividends_paid": 20642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53304000, "free_cash_flow": 187865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110903000", "ebitda": "224747000", "netIncome": "89524000", "grossProfit": "710108000", "depreciation": "None", "totalRevenue": "2274038000", "costOfRevenue": "1563930000", "interestIncome": "72000", "incomeBeforeTax": "111150000", "interestExpense": "57066000", "operatingIncome": "177404000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "27666000", "reportedCurrency": "USD", "netInterestIncome": "-56648000", "nonInterestIncome": "None", "operatingExpenses": "578936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1563930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113844000", "sellingGeneralAndAdministrative": "341043000", "netIncomeFromContinuingOperations": "24573000" }, "balance": { "goodwill": "202848000", "inventory": "459257000", "commonStock": "1784000", "currentDebt": "None", "investments": "None", "totalAssets": "2176121000", "longTermDebt": "483803000", "shortTermDebt": "84651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65850000", "reportedCurrency": "USD", "retainedEarnings": "43661000", "totalLiabilities": "1232333000", "otherCurrentAssets": "8813000", "totalCurrentAssets": "882658000", "currentLongTermDebt": "19128000", "longTermInvestments": "70343000", "shortTermInvestments": "2523000", "currentNetReceivables": "197626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1293463000", "currentAccountsPayable": "241936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765498000", "shortLongTermDebtTotal": "560077000", "totalShareholderEquity": "943788000", "capitalLeaseObligations": "66471000", "otherCurrentLiabilities": "170664000", "totalCurrentLiabilities": "495473000", "otherNonCurrentLiabilities": "24860000", "totalNonCurrentLiabilities": "736860000", "cashAndShortTermInvestments": "216562000", "commonStockSharesOutstanding": "171529612", "intangibleAssetsExcludingGoodwill": "65850000", "cashAndCashEquivalentsAtCarryingValue": "216562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83484000", "profitLoss": "None", "dividendPayout": "20642000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-103294000", "operatingCashflow": "76308000", "capitalExpenditures": "111557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53304000", "cashflowFromInvestment": "-87983000", "stockBasedCompensation": "2798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 347745000, "cost_of_revenue": 304229000, "gross_profit": 43516000, "ebit": -28207000, "ebitda": -28207000, "pretax_income": -11146000, "tax_provision": -4010000, "net_income": -7053000, "net_income_to_common": -7053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96392000, "total_current_assets": 760175000, "total_assets": 1521092000, "short_term_debt": 125142000, "long_term_debt": 59327000, "total_debt": 184469000, "total_liabilities": 850632000, "total_equity": 670460000, "shares_outstanding": 188286000, "goodwill_and_intangibles": 210795000 }, "cash_flow": { "operating_cash_flow": -7337000, "capital_expenditure": 10335000, "free_cash_flow": 2998000, "dividends_paid": 2803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84887, "ticker_id": 6352, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-28207000", "netIncome": "-7053000", "grossProfit": "43516000", "depreciation": "None", "totalRevenue": "347745000", "costOfRevenue": "304229000", "interestIncome": "708000", "incomeBeforeTax": "-11146000", "interestExpense": "5922000", "operatingIncome": "-28207000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4010000", "reportedCurrency": "USD", "netInterestIncome": "-5214000", "nonInterestIncome": "None", "operatingExpenses": "71723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "64140000", "netIncomeFromContinuingOperations": "-7136000" }, "balance": { "goodwill": "12472000", "inventory": "334265000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1521092000", "longTermDebt": "59327000", "shortTermDebt": "125142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "198323000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "850632000", "otherCurrentAssets": "20671000", "totalCurrentAssets": "760175000", "currentLongTermDebt": "29430000", "longTermInvestments": "46054000", "shortTermInvestments": "4000", "currentNetReceivables": "308843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760917000", "currentAccountsPayable": "206997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "239992000", "totalShareholderEquity": "670460000", "capitalLeaseObligations": "68005000", "otherCurrentLiabilities": "199894000", "totalCurrentLiabilities": "532033000", "otherNonCurrentLiabilities": "21319000", "totalNonCurrentLiabilities": "318598999", "cashAndShortTermInvestments": "96392000", "commonStockSharesOutstanding": "188286000", "intangibleAssetsExcludingGoodwill": "198323000", "cashAndCashEquivalentsAtCarryingValue": "96392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7053000", "profitLoss": "None", "dividendPayout": "2803000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-36443000", "operatingCashflow": "-7337000", "capitalExpenditures": "10335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-808000", "cashflowFromInvestment": "-17785000", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347745000, "cost_of_revenue": 304229000, "gross_profit": 43516000, "research_and_development": null, "selling_general_admin": 64140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28207000, "depreciation_amortisation": null, "ebitda": -28207000, "interest_expense": 5922000, "interest_income": null, "other_non_operating": null, "pretax_income": -11146000, "tax_provision": -4010000, "effective_tax_rate": null, "net_income": -7053000, "net_income_continuing_ops": -7136000, "net_income_to_common": -7053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96392000, "short_term_investments": 4000, "net_receivables": 308843000, "inventory": 334265000, "other_current_assets": null, "total_current_assets": 760175000, "net_ppe": null, "goodwill": 12472000, "intangible_assets": 198323000, "goodwill_and_intangibles": 210795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 760917000, "total_assets": 1521092000, "short_term_debt": 125142000, "accounts_payable": 206997000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 532033000, "long_term_debt": 59327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318598999, "total_liabilities": 850632000, "total_debt": 184469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 670460000, "shares_outstanding": 188286000, "operating_cash_flow": -7337000, "stock_based_compensation": 947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17785000, "dividends_paid": 2803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -808000, "free_cash_flow": 2998000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-28207000", "netIncome": "-7053000", "grossProfit": "43516000", "depreciation": "None", "totalRevenue": "347745000", "costOfRevenue": "304229000", "interestIncome": "708000", "incomeBeforeTax": "-11146000", "interestExpense": "5922000", "operatingIncome": "-28207000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4010000", "reportedCurrency": "USD", "netInterestIncome": "-5214000", "nonInterestIncome": "None", "operatingExpenses": "71723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "64140000", "netIncomeFromContinuingOperations": "-7136000" }, "balance": { "goodwill": "12472000", "inventory": "334265000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1521092000", "longTermDebt": "59327000", "shortTermDebt": "125142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "198323000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "850632000", "otherCurrentAssets": "20671000", "totalCurrentAssets": "760175000", "currentLongTermDebt": "29430000", "longTermInvestments": "46054000", "shortTermInvestments": "4000", "currentNetReceivables": "308843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760917000", "currentAccountsPayable": "206997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "239992000", "totalShareholderEquity": "670460000", "capitalLeaseObligations": "68005000", "otherCurrentLiabilities": "199894000", "totalCurrentLiabilities": "532033000", "otherNonCurrentLiabilities": "21319000", "totalNonCurrentLiabilities": "318598999", "cashAndShortTermInvestments": "96392000", "commonStockSharesOutstanding": "188286000", "intangibleAssetsExcludingGoodwill": "198323000", "cashAndCashEquivalentsAtCarryingValue": "96392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7053000", "profitLoss": "None", "dividendPayout": "2803000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-36443000", "operatingCashflow": "-7337000", "capitalExpenditures": "10335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-808000", "cashflowFromInvestment": "-17785000", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 329382000, "cost_of_revenue": 423732000, "gross_profit": -94350000, "ebit": -126514000, "ebitda": -97337000, "pretax_income": -88948000, "tax_provision": -2936000, "net_income": -80955000, "net_income_to_common": -80955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122987000, "total_current_assets": 733732000, "total_assets": 1420949000, "short_term_debt": 118144000, "long_term_debt": 75692000, "total_debt": 193836000, "total_liabilities": 728692000, "total_equity": 692257000, "shares_outstanding": 188361000, "goodwill_and_intangibles": 145153999 }, "cash_flow": { "operating_cash_flow": -6175000, "capital_expenditure": 13845000, "free_cash_flow": 7670000, "dividends_paid": 2616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84888, "ticker_id": 6352, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-126514000", "ebitda": "-97337000", "netIncome": "-80955000", "grossProfit": "-94350000", "depreciation": "None", "totalRevenue": "329382000", "costOfRevenue": "423732000", "interestIncome": "228000", "incomeBeforeTax": "-88948000", "interestExpense": "7369000", "operatingIncome": "-149874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2936000", "reportedCurrency": "USD", "netInterestIncome": "-4992000", "nonInterestIncome": "None", "operatingExpenses": "55524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29177000", "sellingGeneralAndAdministrative": "178793000", "netIncomeFromContinuingOperations": "-86011000" }, "balance": { "goodwill": "12472000", "inventory": "306160000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1420949000", "longTermDebt": "75692000", "shortTermDebt": "118144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132681999", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "728692000", "otherCurrentAssets": "21716000", "totalCurrentAssets": "733732000", "currentLongTermDebt": "100521000", "longTermInvestments": "23638000", "shortTermInvestments": "11104000", "currentNetReceivables": "271765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687217000", "currentAccountsPayable": "144853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293138000", "totalShareholderEquity": "692257000", "capitalLeaseObligations": "69683000", "otherCurrentLiabilities": "178294000", "totalCurrentLiabilities": "441291000", "otherNonCurrentLiabilities": "6479000", "totalNonCurrentLiabilities": "287401000", "cashAndShortTermInvestments": "122987000", "commonStockSharesOutstanding": "188361000", "intangibleAssetsExcludingGoodwill": "132681999", "cashAndCashEquivalentsAtCarryingValue": "122987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80953000", "profitLoss": "None", "dividendPayout": "2616000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "59903000", "operatingCashflow": "-6175000", "capitalExpenditures": "13845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21475000", "cashflowFromInvestment": "-14091000", "stockBasedCompensation": "-92000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329382000, "cost_of_revenue": 423732000, "gross_profit": -94350000, "research_and_development": null, "selling_general_admin": 178793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -126514000, "depreciation_amortisation": 29177000, "ebitda": -97337000, "interest_expense": 7369000, "interest_income": null, "other_non_operating": null, "pretax_income": -88948000, "tax_provision": -2936000, "effective_tax_rate": null, "net_income": -80955000, "net_income_continuing_ops": -86011000, "net_income_to_common": -80955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122987000, "short_term_investments": 11104000, "net_receivables": 271765000, "inventory": 306160000, "other_current_assets": null, "total_current_assets": 733732000, "net_ppe": null, "goodwill": 12472000, "intangible_assets": 132681999, "goodwill_and_intangibles": 145153999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 687217000, "total_assets": 1420949000, "short_term_debt": 118144000, "accounts_payable": 144853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441291000, "long_term_debt": 75692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287401000, "total_liabilities": 728692000, "total_debt": 193836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 692257000, "shares_outstanding": 188361000, "operating_cash_flow": -6175000, "stock_based_compensation": -92000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14091000, "dividends_paid": 2616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21475000, "free_cash_flow": 7670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-126514000", "ebitda": "-97337000", "netIncome": "-80955000", "grossProfit": "-94350000", "depreciation": "None", "totalRevenue": "329382000", "costOfRevenue": "423732000", "interestIncome": "228000", "incomeBeforeTax": "-88948000", "interestExpense": "7369000", "operatingIncome": "-149874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2936000", "reportedCurrency": "USD", "netInterestIncome": "-4992000", "nonInterestIncome": "None", "operatingExpenses": "55524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29177000", "sellingGeneralAndAdministrative": "178793000", "netIncomeFromContinuingOperations": "-86011000" }, "balance": { "goodwill": "12472000", "inventory": "306160000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1420949000", "longTermDebt": "75692000", "shortTermDebt": "118144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132681999", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "728692000", "otherCurrentAssets": "21716000", "totalCurrentAssets": "733732000", "currentLongTermDebt": "100521000", "longTermInvestments": "23638000", "shortTermInvestments": "11104000", "currentNetReceivables": "271765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687217000", "currentAccountsPayable": "144853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293138000", "totalShareholderEquity": "692257000", "capitalLeaseObligations": "69683000", "otherCurrentLiabilities": "178294000", "totalCurrentLiabilities": "441291000", "otherNonCurrentLiabilities": "6479000", "totalNonCurrentLiabilities": "287401000", "cashAndShortTermInvestments": "122987000", "commonStockSharesOutstanding": "188361000", "intangibleAssetsExcludingGoodwill": "132681999", "cashAndCashEquivalentsAtCarryingValue": "122987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80953000", "profitLoss": "None", "dividendPayout": "2616000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "59903000", "operatingCashflow": "-6175000", "capitalExpenditures": "13845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21475000", "cashflowFromInvestment": "-14091000", "stockBasedCompensation": "-92000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 311698000, "cost_of_revenue": 269228000, "gross_profit": 42470000, "ebit": -821000, "ebitda": 19132000, "pretax_income": -4702000, "tax_provision": 8566000, "net_income": -12812000, "net_income_to_common": -12812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121476000, "total_current_assets": 820496000, "total_assets": 1541377000, "short_term_debt": 94818000, "long_term_debt": 52412000, "total_debt": 147230000, "total_liabilities": 754566000, "total_equity": 786811000, "shares_outstanding": 188075000, "goodwill_and_intangibles": 142243000 }, "cash_flow": { "operating_cash_flow": 19251000, "capital_expenditure": 18673000, "free_cash_flow": 37924000, "dividends_paid": 2611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84890, "ticker_id": 6352, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-821000", "ebitda": "19132000", "netIncome": "-12812000", "grossProfit": "42470000", "depreciation": "None", "totalRevenue": "311698000", "costOfRevenue": "269228000", "interestIncome": "830000", "incomeBeforeTax": "-4702000", "interestExpense": "3881000", "operatingIncome": "-1991000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8566000", "reportedCurrency": "USD", "netInterestIncome": "-3051000", "nonInterestIncome": "None", "operatingExpenses": "44461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19953000", "sellingGeneralAndAdministrative": "68861000", "netIncomeFromContinuingOperations": "-13268000" }, "balance": { "goodwill": "14219000", "inventory": "369392000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1541377000", "longTermDebt": "52412000", "shortTermDebt": "94818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "128024000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "754566000", "otherCurrentAssets": "35208000", "totalCurrentAssets": "820496000", "currentLongTermDebt": "22784000", "longTermInvestments": "28529000", "shortTermInvestments": "12520000", "currentNetReceivables": "281900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720881000", "currentAccountsPayable": "224778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212823000", "totalShareholderEquity": "786811000", "capitalLeaseObligations": "79241000", "otherCurrentLiabilities": "175807000", "totalCurrentLiabilities": "495403000", "otherNonCurrentLiabilities": "28150000", "totalNonCurrentLiabilities": "259163000", "cashAndShortTermInvestments": "121476000", "commonStockSharesOutstanding": "188075000", "intangibleAssetsExcludingGoodwill": "128024000", "cashAndCashEquivalentsAtCarryingValue": "121476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12812000", "profitLoss": "None", "dividendPayout": "2611000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-44640000", "operatingCashflow": "19251000", "capitalExpenditures": "18673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13533000", "cashflowFromInvestment": "-19132000", "stockBasedCompensation": "-82000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311698000, "cost_of_revenue": 269228000, "gross_profit": 42470000, "research_and_development": null, "selling_general_admin": 68861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -821000, "depreciation_amortisation": 19953000, "ebitda": 19132000, "interest_expense": 3881000, "interest_income": null, "other_non_operating": null, "pretax_income": -4702000, "tax_provision": 8566000, "effective_tax_rate": null, "net_income": -12812000, "net_income_continuing_ops": -13268000, "net_income_to_common": -12812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121476000, "short_term_investments": 12520000, "net_receivables": 281900000, "inventory": 369392000, "other_current_assets": null, "total_current_assets": 820496000, "net_ppe": null, "goodwill": 14219000, "intangible_assets": 128024000, "goodwill_and_intangibles": 142243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 720881000, "total_assets": 1541377000, "short_term_debt": 94818000, "accounts_payable": 224778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 495403000, "long_term_debt": 52412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 259163000, "total_liabilities": 754566000, "total_debt": 147230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 786811000, "shares_outstanding": 188075000, "operating_cash_flow": 19251000, "stock_based_compensation": -82000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19132000, "dividends_paid": 2611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13533000, "free_cash_flow": 37924000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-821000", "ebitda": "19132000", "netIncome": "-12812000", "grossProfit": "42470000", "depreciation": "None", "totalRevenue": "311698000", "costOfRevenue": "269228000", "interestIncome": "830000", "incomeBeforeTax": "-4702000", "interestExpense": "3881000", "operatingIncome": "-1991000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8566000", "reportedCurrency": "USD", "netInterestIncome": "-3051000", "nonInterestIncome": "None", "operatingExpenses": "44461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19953000", "sellingGeneralAndAdministrative": "68861000", "netIncomeFromContinuingOperations": "-13268000" }, "balance": { "goodwill": "14219000", "inventory": "369392000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1541377000", "longTermDebt": "52412000", "shortTermDebt": "94818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "128024000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "754566000", "otherCurrentAssets": "35208000", "totalCurrentAssets": "820496000", "currentLongTermDebt": "22784000", "longTermInvestments": "28529000", "shortTermInvestments": "12520000", "currentNetReceivables": "281900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720881000", "currentAccountsPayable": "224778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212823000", "totalShareholderEquity": "786811000", "capitalLeaseObligations": "79241000", "otherCurrentLiabilities": "175807000", "totalCurrentLiabilities": "495403000", "otherNonCurrentLiabilities": "28150000", "totalNonCurrentLiabilities": "259163000", "cashAndShortTermInvestments": "121476000", "commonStockSharesOutstanding": "188075000", "intangibleAssetsExcludingGoodwill": "128024000", "cashAndCashEquivalentsAtCarryingValue": "121476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12812000", "profitLoss": "None", "dividendPayout": "2611000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-44640000", "operatingCashflow": "19251000", "capitalExpenditures": "18673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13533000", "cashflowFromInvestment": "-19132000", "stockBasedCompensation": "-82000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 386862000, "cost_of_revenue": 340310000, "gross_profit": 46552000, "ebit": -9751000, "ebitda": 8550000, "pretax_income": -14721000, "tax_provision": -3787000, "net_income": -10451000, "net_income_to_common": -10451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135547000, "total_current_assets": 871959000, "total_assets": 1660887000, "short_term_debt": 26072000, "long_term_debt": 45941000, "total_debt": 72013000, "total_liabilities": 848248000, "total_equity": 812639000, "shares_outstanding": 188142000, "goodwill_and_intangibles": 209850000 }, "cash_flow": { "operating_cash_flow": 13681000, "capital_expenditure": 15435000, "free_cash_flow": 29116000, "dividends_paid": 2611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84891, "ticker_id": 6352, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9751000", "ebitda": "8550000", "netIncome": "-10451000", "grossProfit": "46552000", "depreciation": "None", "totalRevenue": "386862000", "costOfRevenue": "340310000", "interestIncome": "970000", "incomeBeforeTax": "-14721000", "interestExpense": "4970000", "operatingIncome": "8738000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3787000", "reportedCurrency": "USD", "netInterestIncome": "-4000000", "nonInterestIncome": "None", "operatingExpenses": "37814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18301000", "sellingGeneralAndAdministrative": "68797000", "netIncomeFromContinuingOperations": "-10934000" }, "balance": { "goodwill": "14219000", "inventory": "325960000", "commonStock": "812639000", "currentDebt": "None", "investments": "None", "totalAssets": "1660887000", "longTermDebt": "45941000", "shortTermDebt": "26072000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "195631000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "848248000", "otherCurrentAssets": "48529000", "totalCurrentAssets": "871959000", "currentLongTermDebt": "12368000", "longTermInvestments": "27519000", "shortTermInvestments": "12530000", "currentNetReceivables": "349393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "788928000", "currentAccountsPayable": "226077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136871000", "totalShareholderEquity": "812639000", "capitalLeaseObligations": "78562000", "otherCurrentLiabilities": "306640000", "totalCurrentLiabilities": "558789000", "otherNonCurrentLiabilities": "42684000", "totalNonCurrentLiabilities": "289459000", "cashAndShortTermInvestments": "135547000", "commonStockSharesOutstanding": "188142000", "intangibleAssetsExcludingGoodwill": "195631000", "cashAndCashEquivalentsAtCarryingValue": "135547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10451000", "profitLoss": "None", "dividendPayout": "2611000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "139000", "operatingCashflow": "13681000", "capitalExpenditures": "15435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6356000", "cashflowFromInvestment": "-19598000", "stockBasedCompensation": "692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386862000, "cost_of_revenue": 340310000, "gross_profit": 46552000, "research_and_development": null, "selling_general_admin": 68797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9751000, "depreciation_amortisation": 18301000, "ebitda": 8550000, "interest_expense": 4970000, "interest_income": null, "other_non_operating": null, "pretax_income": -14721000, "tax_provision": -3787000, "effective_tax_rate": null, "net_income": -10451000, "net_income_continuing_ops": -10934000, "net_income_to_common": -10451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135547000, "short_term_investments": 12530000, "net_receivables": 349393000, "inventory": 325960000, "other_current_assets": null, "total_current_assets": 871959000, "net_ppe": null, "goodwill": 14219000, "intangible_assets": 195631000, "goodwill_and_intangibles": 209850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 788928000, "total_assets": 1660887000, "short_term_debt": 26072000, "accounts_payable": 226077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558789000, "long_term_debt": 45941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 289459000, "total_liabilities": 848248000, "total_debt": 72013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 812639000, "shares_outstanding": 188142000, "operating_cash_flow": 13681000, "stock_based_compensation": 692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19598000, "dividends_paid": 2611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6356000, "free_cash_flow": 29116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9751000", "ebitda": "8550000", "netIncome": "-10451000", "grossProfit": "46552000", "depreciation": "None", "totalRevenue": "386862000", "costOfRevenue": "340310000", "interestIncome": "970000", "incomeBeforeTax": "-14721000", "interestExpense": "4970000", "operatingIncome": "8738000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3787000", "reportedCurrency": "USD", "netInterestIncome": "-4000000", "nonInterestIncome": "None", "operatingExpenses": "37814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18301000", "sellingGeneralAndAdministrative": "68797000", "netIncomeFromContinuingOperations": "-10934000" }, "balance": { "goodwill": "14219000", "inventory": "325960000", "commonStock": "812639000", "currentDebt": "None", "investments": "None", "totalAssets": "1660887000", "longTermDebt": "45941000", "shortTermDebt": "26072000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "195631000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "848248000", "otherCurrentAssets": "48529000", "totalCurrentAssets": "871959000", "currentLongTermDebt": "12368000", "longTermInvestments": "27519000", "shortTermInvestments": "12530000", "currentNetReceivables": "349393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "788928000", "currentAccountsPayable": "226077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136871000", "totalShareholderEquity": "812639000", "capitalLeaseObligations": "78562000", "otherCurrentLiabilities": "306640000", "totalCurrentLiabilities": "558789000", "otherNonCurrentLiabilities": "42684000", "totalNonCurrentLiabilities": "289459000", "cashAndShortTermInvestments": "135547000", "commonStockSharesOutstanding": "188142000", "intangibleAssetsExcludingGoodwill": "195631000", "cashAndCashEquivalentsAtCarryingValue": "135547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10451000", "profitLoss": "None", "dividendPayout": "2611000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "139000", "operatingCashflow": "13681000", "capitalExpenditures": "15435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6356000", "cashflowFromInvestment": "-19598000", "stockBasedCompensation": "692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 307179000, "cost_of_revenue": 255861000, "gross_profit": 51318000, "ebit": -61718000, "ebitda": -44198000, "pretax_income": -66273000, "tax_provision": 625000, "net_income": -66482000, "net_income_to_common": -66482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129580999, "total_current_assets": 794398000, "total_assets": 1540498000, "short_term_debt": 83097000, "long_term_debt": 32299000, "total_debt": 115396000, "total_liabilities": 759930000, "total_equity": 780568000, "shares_outstanding": 187008000, "goodwill_and_intangibles": 192802000 }, "cash_flow": { "operating_cash_flow": 19372000, "capital_expenditure": 14307000, "free_cash_flow": 33679000, "dividends_paid": 2613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84892, "ticker_id": 6352, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61718000", "ebitda": "-44198000", "netIncome": "-66482000", "grossProfit": "51318000", "depreciation": "None", "totalRevenue": "307179000", "costOfRevenue": "255861000", "interestIncome": "873000", "incomeBeforeTax": "-66273000", "interestExpense": "4555000", "operatingIncome": "-55677000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "625000", "reportedCurrency": "USD", "netInterestIncome": "-3682000", "nonInterestIncome": "None", "operatingExpenses": "106995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17520000", "sellingGeneralAndAdministrative": "70450000", "netIncomeFromContinuingOperations": "-66898000" }, "balance": { "goodwill": "14219000", "inventory": "314843000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1540498000", "longTermDebt": "32299000", "shortTermDebt": "83097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "178583000", "reportedCurrency": "USD", "retainedEarnings": "23538000", "totalLiabilities": "759930000", "otherCurrentAssets": "39385000", "totalCurrentAssets": "794398000", "currentLongTermDebt": "14311000", "longTermInvestments": "25375000", "shortTermInvestments": "8564000", "currentNetReceivables": "302025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746100000", "currentAccountsPayable": "176017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175162000", "totalShareholderEquity": "780568000", "capitalLeaseObligations": "72338000", "otherCurrentLiabilities": "219614000", "totalCurrentLiabilities": "478728000", "otherNonCurrentLiabilities": "43766000", "totalNonCurrentLiabilities": "281201999", "cashAndShortTermInvestments": "129580999", "commonStockSharesOutstanding": "187008000", "intangibleAssetsExcludingGoodwill": "178583000", "cashAndCashEquivalentsAtCarryingValue": "129580999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66898000", "profitLoss": "None", "dividendPayout": "2613000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "28357000", "operatingCashflow": "19372000", "capitalExpenditures": "14307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2815000", "cashflowFromInvestment": "-22995000", "stockBasedCompensation": "1296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2703000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307179000, "cost_of_revenue": 255861000, "gross_profit": 51318000, "research_and_development": null, "selling_general_admin": 70450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61718000, "depreciation_amortisation": 17520000, "ebitda": -44198000, "interest_expense": 4555000, "interest_income": null, "other_non_operating": null, "pretax_income": -66273000, "tax_provision": 625000, "effective_tax_rate": null, "net_income": -66482000, "net_income_continuing_ops": -66898000, "net_income_to_common": -66482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129580999, "short_term_investments": 8564000, "net_receivables": 302025000, "inventory": 314843000, "other_current_assets": null, "total_current_assets": 794398000, "net_ppe": null, "goodwill": 14219000, "intangible_assets": 178583000, "goodwill_and_intangibles": 192802000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 746100000, "total_assets": 1540498000, "short_term_debt": 83097000, "accounts_payable": 176017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478728000, "long_term_debt": 32299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281201999, "total_liabilities": 759930000, "total_debt": 115396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23538000, "total_equity": 780568000, "shares_outstanding": 187008000, "operating_cash_flow": 19372000, "stock_based_compensation": 1296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22995000, "dividends_paid": 2613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2815000, "free_cash_flow": 33679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61718000", "ebitda": "-44198000", "netIncome": "-66482000", "grossProfit": "51318000", "depreciation": "None", "totalRevenue": "307179000", "costOfRevenue": "255861000", "interestIncome": "873000", "incomeBeforeTax": "-66273000", "interestExpense": "4555000", "operatingIncome": "-55677000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "625000", "reportedCurrency": "USD", "netInterestIncome": "-3682000", "nonInterestIncome": "None", "operatingExpenses": "106995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17520000", "sellingGeneralAndAdministrative": "70450000", "netIncomeFromContinuingOperations": "-66898000" }, "balance": { "goodwill": "14219000", "inventory": "314843000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1540498000", "longTermDebt": "32299000", "shortTermDebt": "83097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "178583000", "reportedCurrency": "USD", "retainedEarnings": "23538000", "totalLiabilities": "759930000", "otherCurrentAssets": "39385000", "totalCurrentAssets": "794398000", "currentLongTermDebt": "14311000", "longTermInvestments": "25375000", "shortTermInvestments": "8564000", "currentNetReceivables": "302025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746100000", "currentAccountsPayable": "176017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175162000", "totalShareholderEquity": "780568000", "capitalLeaseObligations": "72338000", "otherCurrentLiabilities": "219614000", "totalCurrentLiabilities": "478728000", "otherNonCurrentLiabilities": "43766000", "totalNonCurrentLiabilities": "281201999", "cashAndShortTermInvestments": "129580999", "commonStockSharesOutstanding": "187008000", "intangibleAssetsExcludingGoodwill": "178583000", "cashAndCashEquivalentsAtCarryingValue": "129580999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66898000", "profitLoss": "None", "dividendPayout": "2613000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "28357000", "operatingCashflow": "19372000", "capitalExpenditures": "14307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2815000", "cashflowFromInvestment": "-22995000", "stockBasedCompensation": "1296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2703000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 367505000, "cost_of_revenue": 250763000, "gross_profit": 116742000, "ebit": -6487000, "ebitda": 12533000, "pretax_income": -52224000, "tax_provision": 4376000, "net_income": -46430000, "net_income_to_common": -46430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132973000, "total_current_assets": 817604000, "total_assets": 1454307000, "short_term_debt": 114370000, "long_term_debt": 31104000, "total_debt": 145474000, "total_liabilities": 638202000, "total_equity": 816105000, "shares_outstanding": 188072000, "goodwill_and_intangibles": 117314000 }, "cash_flow": { "operating_cash_flow": 32094000, "capital_expenditure": 17090000, "free_cash_flow": 49184000, "dividends_paid": 2436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84893, "ticker_id": 6352, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6487000", "ebitda": "12533000", "netIncome": "-46430000", "grossProfit": "116742000", "depreciation": "None", "totalRevenue": "367505000", "costOfRevenue": "250763000", "interestIncome": "None", "incomeBeforeTax": "-52224000", "interestExpense": "334000", "operatingIncome": "-67835000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4376000", "reportedCurrency": "USD", "netInterestIncome": "-2793000", "nonInterestIncome": "None", "operatingExpenses": "184577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19020000", "sellingGeneralAndAdministrative": "199856000", "netIncomeFromContinuingOperations": "-29551000" }, "balance": { "goodwill": "14219000", "inventory": "347139000", "commonStock": "816105000", "currentDebt": "None", "investments": "None", "totalAssets": "1454307000", "longTermDebt": "31104000", "shortTermDebt": "114370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "103095000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "638202000", "otherCurrentAssets": "143107000", "totalCurrentAssets": "817604000", "currentLongTermDebt": "98264000", "longTermInvestments": "14744000", "shortTermInvestments": "5569000", "currentNetReceivables": "188816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636703000", "currentAccountsPayable": "158251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210554000", "totalShareholderEquity": "816105000", "capitalLeaseObligations": "69452000", "otherCurrentLiabilities": "175993000", "totalCurrentLiabilities": "448614000", "otherNonCurrentLiabilities": "8568000", "totalNonCurrentLiabilities": "189588000", "cashAndShortTermInvestments": "132973000", "commonStockSharesOutstanding": "188072000", "intangibleAssetsExcludingGoodwill": "103095000", "cashAndCashEquivalentsAtCarryingValue": "132973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46430000", "profitLoss": "None", "dividendPayout": "2436000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "23146000", "operatingCashflow": "32094000", "capitalExpenditures": "17090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9861000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367505000, "cost_of_revenue": 250763000, "gross_profit": 116742000, "research_and_development": null, "selling_general_admin": 199856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6487000, "depreciation_amortisation": 19020000, "ebitda": 12533000, "interest_expense": 334000, "interest_income": null, "other_non_operating": null, "pretax_income": -52224000, "tax_provision": 4376000, "effective_tax_rate": null, "net_income": -46430000, "net_income_continuing_ops": -29551000, "net_income_to_common": -46430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132973000, "short_term_investments": 5569000, "net_receivables": 188816000, "inventory": 347139000, "other_current_assets": null, "total_current_assets": 817604000, "net_ppe": null, "goodwill": 14219000, "intangible_assets": 103095000, "goodwill_and_intangibles": 117314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 636703000, "total_assets": 1454307000, "short_term_debt": 114370000, "accounts_payable": 158251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448614000, "long_term_debt": 31104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189588000, "total_liabilities": 638202000, "total_debt": 145474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 816105000, "shares_outstanding": 188072000, "operating_cash_flow": 32094000, "stock_based_compensation": 1587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 2436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9861000, "free_cash_flow": 49184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6487000", "ebitda": "12533000", "netIncome": "-46430000", "grossProfit": "116742000", "depreciation": "None", "totalRevenue": "367505000", "costOfRevenue": "250763000", "interestIncome": "None", "incomeBeforeTax": "-52224000", "interestExpense": "334000", "operatingIncome": "-67835000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4376000", "reportedCurrency": "USD", "netInterestIncome": "-2793000", "nonInterestIncome": "None", "operatingExpenses": "184577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19020000", "sellingGeneralAndAdministrative": "199856000", "netIncomeFromContinuingOperations": "-29551000" }, "balance": { "goodwill": "14219000", "inventory": "347139000", "commonStock": "816105000", "currentDebt": "None", "investments": "None", "totalAssets": "1454307000", "longTermDebt": "31104000", "shortTermDebt": "114370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "103095000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "638202000", "otherCurrentAssets": "143107000", "totalCurrentAssets": "817604000", "currentLongTermDebt": "98264000", "longTermInvestments": "14744000", "shortTermInvestments": "5569000", "currentNetReceivables": "188816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636703000", "currentAccountsPayable": "158251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210554000", "totalShareholderEquity": "816105000", "capitalLeaseObligations": "69452000", "otherCurrentLiabilities": "175993000", "totalCurrentLiabilities": "448614000", "otherNonCurrentLiabilities": "8568000", "totalNonCurrentLiabilities": "189588000", "cashAndShortTermInvestments": "132973000", "commonStockSharesOutstanding": "188072000", "intangibleAssetsExcludingGoodwill": "103095000", "cashAndCashEquivalentsAtCarryingValue": "132973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46430000", "profitLoss": "None", "dividendPayout": "2436000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "23146000", "operatingCashflow": "32094000", "capitalExpenditures": "17090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9861000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 433533000, "cost_of_revenue": 273961000, "gross_profit": 159572000, "ebit": 34027000, "ebitda": 52926000, "pretax_income": 31873000, "tax_provision": 13301000, "net_income": 18814000, "net_income_to_common": 18814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120810000, "total_current_assets": 904243000, "total_assets": 1638934000, "short_term_debt": 73656000, "long_term_debt": 14207000, "total_debt": 87863000, "total_liabilities": 723227000, "total_equity": 915707000, "shares_outstanding": 190393000, "goodwill_and_intangibles": 160885000 }, "cash_flow": { "operating_cash_flow": 11114000, "capital_expenditure": 21152000, "free_cash_flow": 32266000, "dividends_paid": 2441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84895, "ticker_id": 6352, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34027000", "ebitda": "52926000", "netIncome": "18814000", "grossProfit": "159572000", "depreciation": "None", "totalRevenue": "433533000", "costOfRevenue": "273961000", "interestIncome": "None", "incomeBeforeTax": "31873000", "interestExpense": "2154000", "operatingIncome": "40603000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13301000", "reportedCurrency": "USD", "netInterestIncome": "-2154000", "nonInterestIncome": "None", "operatingExpenses": "118969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18899000", "sellingGeneralAndAdministrative": "71885000", "netIncomeFromContinuingOperations": "18572000" }, "balance": { "goodwill": "29702000", "inventory": "407782000", "commonStock": "915707000", "currentDebt": "None", "investments": "None", "totalAssets": "1638934000", "longTermDebt": "14207000", "shortTermDebt": "73656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "131183000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "723227000", "otherCurrentAssets": "52468000", "totalCurrentAssets": "904243000", "currentLongTermDebt": "None", "longTermInvestments": "16492000", "shortTermInvestments": "3209000", "currentNetReceivables": "319974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "734690999", "currentAccountsPayable": "188443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145727000", "totalShareholderEquity": "915707000", "capitalLeaseObligations": "70046000", "otherCurrentLiabilities": "232425000", "totalCurrentLiabilities": "494524000", "otherNonCurrentLiabilities": "33639000", "totalNonCurrentLiabilities": "228702999", "cashAndShortTermInvestments": "120810000", "commonStockSharesOutstanding": "190393000", "intangibleAssetsExcludingGoodwill": "131183000", "cashAndCashEquivalentsAtCarryingValue": "120810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18572000", "profitLoss": "None", "dividendPayout": "2441000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5414000", "operatingCashflow": "11114000", "capitalExpenditures": "21152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16386000", "cashflowFromInvestment": "-20386000", "stockBasedCompensation": "1496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433533000, "cost_of_revenue": 273961000, "gross_profit": 159572000, "research_and_development": null, "selling_general_admin": 71885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34027000, "depreciation_amortisation": 18899000, "ebitda": 52926000, "interest_expense": 2154000, "interest_income": null, "other_non_operating": null, "pretax_income": 31873000, "tax_provision": 13301000, "effective_tax_rate": null, "net_income": 18814000, "net_income_continuing_ops": 18572000, "net_income_to_common": 18814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120810000, "short_term_investments": 3209000, "net_receivables": 319974000, "inventory": 407782000, "other_current_assets": null, "total_current_assets": 904243000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 131183000, "goodwill_and_intangibles": 160885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 734690999, "total_assets": 1638934000, "short_term_debt": 73656000, "accounts_payable": 188443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494524000, "long_term_debt": 14207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 228702999, "total_liabilities": 723227000, "total_debt": 87863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 915707000, "shares_outstanding": 190393000, "operating_cash_flow": 11114000, "stock_based_compensation": 1496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20386000, "dividends_paid": 2441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16386000, "free_cash_flow": 32266000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34027000", "ebitda": "52926000", "netIncome": "18814000", "grossProfit": "159572000", "depreciation": "None", "totalRevenue": "433533000", "costOfRevenue": "273961000", "interestIncome": "None", "incomeBeforeTax": "31873000", "interestExpense": "2154000", "operatingIncome": "40603000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13301000", "reportedCurrency": "USD", "netInterestIncome": "-2154000", "nonInterestIncome": "None", "operatingExpenses": "118969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18899000", "sellingGeneralAndAdministrative": "71885000", "netIncomeFromContinuingOperations": "18572000" }, "balance": { "goodwill": "29702000", "inventory": "407782000", "commonStock": "915707000", "currentDebt": "None", "investments": "None", "totalAssets": "1638934000", "longTermDebt": "14207000", "shortTermDebt": "73656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "131183000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "723227000", "otherCurrentAssets": "52468000", "totalCurrentAssets": "904243000", "currentLongTermDebt": "None", "longTermInvestments": "16492000", "shortTermInvestments": "3209000", "currentNetReceivables": "319974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "734690999", "currentAccountsPayable": "188443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145727000", "totalShareholderEquity": "915707000", "capitalLeaseObligations": "70046000", "otherCurrentLiabilities": "232425000", "totalCurrentLiabilities": "494524000", "otherNonCurrentLiabilities": "33639000", "totalNonCurrentLiabilities": "228702999", "cashAndShortTermInvestments": "120810000", "commonStockSharesOutstanding": "190393000", "intangibleAssetsExcludingGoodwill": "131183000", "cashAndCashEquivalentsAtCarryingValue": "120810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18572000", "profitLoss": "None", "dividendPayout": "2441000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5414000", "operatingCashflow": "11114000", "capitalExpenditures": "21152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16386000", "cashflowFromInvestment": "-20386000", "stockBasedCompensation": "1496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 307179000, "cost_of_revenue": 255861000, "gross_profit": 51318000, "ebit": -61718000, "ebitda": -42843000, "pretax_income": -66273000, "tax_provision": 625000, "net_income": -66482000, "net_income_to_common": -66482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144487000, "total_current_assets": 897292000, "total_assets": 1670585000, "short_term_debt": 68802000, "long_term_debt": 14397000, "total_debt": 83199000, "total_liabilities": 794579000, "total_equity": 876006000, "shares_outstanding": 187008000, "goodwill_and_intangibles": 221829000 }, "cash_flow": { "operating_cash_flow": 2006000, "capital_expenditure": 21867000, "free_cash_flow": 23873000, "dividends_paid": 2443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84896, "ticker_id": 6352, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61718000", "ebitda": "-42843000", "netIncome": "-66482000", "grossProfit": "51318000", "depreciation": "None", "totalRevenue": "307179000", "costOfRevenue": "255861000", "interestIncome": "873000", "incomeBeforeTax": "-66273000", "interestExpense": "4555000", "operatingIncome": "-55677000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "625000", "reportedCurrency": "USD", "netInterestIncome": "-5315000", "nonInterestIncome": "None", "operatingExpenses": "106995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18875000", "sellingGeneralAndAdministrative": "70450000", "netIncomeFromContinuingOperations": "34348000" }, "balance": { "goodwill": "29702000", "inventory": "397436000", "commonStock": "876006000", "currentDebt": "None", "investments": "None", "totalAssets": "1670585000", "longTermDebt": "14397000", "shortTermDebt": "68802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "192127000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "794579000", "otherCurrentAssets": "46528000", "totalCurrentAssets": "897292000", "currentLongTermDebt": "None", "longTermInvestments": "15744000", "shortTermInvestments": "275000", "currentNetReceivables": "308566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "773293000", "currentAccountsPayable": "195275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137662000", "totalShareholderEquity": "876006000", "capitalLeaseObligations": "65692000", "otherCurrentLiabilities": "279530000", "totalCurrentLiabilities": "549239000", "otherNonCurrentLiabilities": "33754000", "totalNonCurrentLiabilities": "245339999", "cashAndShortTermInvestments": "144487000", "commonStockSharesOutstanding": "187008000", "intangibleAssetsExcludingGoodwill": "192127000", "cashAndCashEquivalentsAtCarryingValue": "144487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34348000", "profitLoss": "None", "dividendPayout": "2443000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-36696000", "operatingCashflow": "2006000", "capitalExpenditures": "21867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7001000", "cashflowFromInvestment": "-24267000", "stockBasedCompensation": "913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307179000, "cost_of_revenue": 255861000, "gross_profit": 51318000, "research_and_development": null, "selling_general_admin": 70450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61718000, "depreciation_amortisation": 18875000, "ebitda": -42843000, "interest_expense": 4555000, "interest_income": null, "other_non_operating": null, "pretax_income": -66273000, "tax_provision": 625000, "effective_tax_rate": null, "net_income": -66482000, "net_income_continuing_ops": 34348000, "net_income_to_common": -66482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144487000, "short_term_investments": 275000, "net_receivables": 308566000, "inventory": 397436000, "other_current_assets": null, "total_current_assets": 897292000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 192127000, "goodwill_and_intangibles": 221829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 773293000, "total_assets": 1670585000, "short_term_debt": 68802000, "accounts_payable": 195275000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 549239000, "long_term_debt": 14397000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245339999, "total_liabilities": 794579000, "total_debt": 83199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 876006000, "shares_outstanding": 187008000, "operating_cash_flow": 2006000, "stock_based_compensation": 913000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24267000, "dividends_paid": 2443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7001000, "free_cash_flow": 23873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61718000", "ebitda": "-42843000", "netIncome": "-66482000", "grossProfit": "51318000", "depreciation": "None", "totalRevenue": "307179000", "costOfRevenue": "255861000", "interestIncome": "873000", "incomeBeforeTax": "-66273000", "interestExpense": "4555000", "operatingIncome": "-55677000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "625000", "reportedCurrency": "USD", "netInterestIncome": "-5315000", "nonInterestIncome": "None", "operatingExpenses": "106995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18875000", "sellingGeneralAndAdministrative": "70450000", "netIncomeFromContinuingOperations": "34348000" }, "balance": { "goodwill": "29702000", "inventory": "397436000", "commonStock": "876006000", "currentDebt": "None", "investments": "None", "totalAssets": "1670585000", "longTermDebt": "14397000", "shortTermDebt": "68802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "192127000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "794579000", "otherCurrentAssets": "46528000", "totalCurrentAssets": "897292000", "currentLongTermDebt": "None", "longTermInvestments": "15744000", "shortTermInvestments": "275000", "currentNetReceivables": "308566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "773293000", "currentAccountsPayable": "195275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137662000", "totalShareholderEquity": "876006000", "capitalLeaseObligations": "65692000", "otherCurrentLiabilities": "279530000", "totalCurrentLiabilities": "549239000", "otherNonCurrentLiabilities": "33754000", "totalNonCurrentLiabilities": "245339999", "cashAndShortTermInvestments": "144487000", "commonStockSharesOutstanding": "187008000", "intangibleAssetsExcludingGoodwill": "192127000", "cashAndCashEquivalentsAtCarryingValue": "144487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34348000", "profitLoss": "None", "dividendPayout": "2443000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-36696000", "operatingCashflow": "2006000", "capitalExpenditures": "21867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7001000", "cashflowFromInvestment": "-24267000", "stockBasedCompensation": "913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 391854000, "cost_of_revenue": 277958000, "gross_profit": 113896000, "ebit": 6241000, "ebitda": 24910000, "pretax_income": -3725000, "tax_provision": -1155000, "net_income": -2024000, "net_income_to_common": -2024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159768000, "total_current_assets": 866660000, "total_assets": 1638866000, "short_term_debt": 55059000, "long_term_debt": 14643000, "total_debt": 69702000, "total_liabilities": 795164000, "total_equity": 843702000, "shares_outstanding": 187927000, "goodwill_and_intangibles": 223294000 }, "cash_flow": { "operating_cash_flow": 198044000, "capital_expenditure": 18225000, "free_cash_flow": 216269000, "dividends_paid": 2438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84897, "ticker_id": 6352, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6241000", "ebitda": "24910000", "netIncome": "-2024000", "grossProfit": "113896000", "depreciation": "None", "totalRevenue": "391854000", "costOfRevenue": "277958000", "interestIncome": "2297000", "incomeBeforeTax": "-3725000", "interestExpense": "9966000", "operatingIncome": "2561000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1155000", "reportedCurrency": "USD", "netInterestIncome": "-7669000", "nonInterestIncome": "None", "operatingExpenses": "111335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18669000", "sellingGeneralAndAdministrative": "70519000", "netIncomeFromContinuingOperations": "-2570000" }, "balance": { "goodwill": "29702000", "inventory": "361602000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1638866000", "longTermDebt": "14643000", "shortTermDebt": "55059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "193592000", "reportedCurrency": "USD", "retainedEarnings": "82662000", "totalLiabilities": "795164000", "otherCurrentAssets": "27894000", "totalCurrentAssets": "866660000", "currentLongTermDebt": "None", "longTermInvestments": "13944000", "shortTermInvestments": "2000", "currentNetReceivables": "317394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772206000", "currentAccountsPayable": "178038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124063000", "totalShareholderEquity": "843702000", "capitalLeaseObligations": "66658000", "otherCurrentLiabilities": "258022000", "totalCurrentLiabilities": "497381000", "otherNonCurrentLiabilities": "69946000", "totalNonCurrentLiabilities": "297783000", "cashAndShortTermInvestments": "159768000", "commonStockSharesOutstanding": "187927000", "intangibleAssetsExcludingGoodwill": "193592000", "cashAndCashEquivalentsAtCarryingValue": "159768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2570000", "profitLoss": "None", "dividendPayout": "2438000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "19011000", "operatingCashflow": "198044000", "capitalExpenditures": "18225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156262000", "cashflowFromInvestment": "-17484000", "stockBasedCompensation": "928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 391854000, "cost_of_revenue": 277958000, "gross_profit": 113896000, "research_and_development": null, "selling_general_admin": 70519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6241000, "depreciation_amortisation": 18669000, "ebitda": 24910000, "interest_expense": 9966000, "interest_income": null, "other_non_operating": null, "pretax_income": -3725000, "tax_provision": -1155000, "effective_tax_rate": null, "net_income": -2024000, "net_income_continuing_ops": -2570000, "net_income_to_common": -2024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159768000, "short_term_investments": 2000, "net_receivables": 317394000, "inventory": 361602000, "other_current_assets": null, "total_current_assets": 866660000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 193592000, "goodwill_and_intangibles": 223294000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 772206000, "total_assets": 1638866000, "short_term_debt": 55059000, "accounts_payable": 178038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497381000, "long_term_debt": 14643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 297783000, "total_liabilities": 795164000, "total_debt": 69702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 82662000, "total_equity": 843702000, "shares_outstanding": 187927000, "operating_cash_flow": 198044000, "stock_based_compensation": 928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17484000, "dividends_paid": 2438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156262000, "free_cash_flow": 216269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6241000", "ebitda": "24910000", "netIncome": "-2024000", "grossProfit": "113896000", "depreciation": "None", "totalRevenue": "391854000", "costOfRevenue": "277958000", "interestIncome": "2297000", "incomeBeforeTax": "-3725000", "interestExpense": "9966000", "operatingIncome": "2561000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1155000", "reportedCurrency": "USD", "netInterestIncome": "-7669000", "nonInterestIncome": "None", "operatingExpenses": "111335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18669000", "sellingGeneralAndAdministrative": "70519000", "netIncomeFromContinuingOperations": "-2570000" }, "balance": { "goodwill": "29702000", "inventory": "361602000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "1638866000", "longTermDebt": "14643000", "shortTermDebt": "55059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "193592000", "reportedCurrency": "USD", "retainedEarnings": "82662000", "totalLiabilities": "795164000", "otherCurrentAssets": "27894000", "totalCurrentAssets": "866660000", "currentLongTermDebt": "None", "longTermInvestments": "13944000", "shortTermInvestments": "2000", "currentNetReceivables": "317394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772206000", "currentAccountsPayable": "178038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124063000", "totalShareholderEquity": "843702000", "capitalLeaseObligations": "66658000", "otherCurrentLiabilities": "258022000", "totalCurrentLiabilities": "497381000", "otherNonCurrentLiabilities": "69946000", "totalNonCurrentLiabilities": "297783000", "cashAndShortTermInvestments": "159768000", "commonStockSharesOutstanding": "187927000", "intangibleAssetsExcludingGoodwill": "193592000", "cashAndCashEquivalentsAtCarryingValue": "159768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2570000", "profitLoss": "None", "dividendPayout": "2438000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "19011000", "operatingCashflow": "198044000", "capitalExpenditures": "18225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156262000", "cashflowFromInvestment": "-17484000", "stockBasedCompensation": "928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 375951000, "cost_of_revenue": 299423000, "gross_profit": 76528000, "ebit": 2894000, "ebitda": 22984000, "pretax_income": 1646000, "tax_provision": 4160000, "net_income": -6468000, "net_income_to_common": -6468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137649000, "total_current_assets": 1036961000, "total_assets": 1758770000, "short_term_debt": 45483000, "long_term_debt": 223705000, "total_debt": 269188000, "total_liabilities": 884173000, "total_equity": 874597000, "shares_outstanding": 187872000, "goodwill_and_intangibles": 168047000 }, "cash_flow": { "operating_cash_flow": 23566000, "capital_expenditure": 25535000, "free_cash_flow": 49101000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84898, "ticker_id": 6352, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2894000", "ebitda": "22984000", "netIncome": "-6468000", "grossProfit": "76528000", "depreciation": "None", "totalRevenue": "375951000", "costOfRevenue": "299423000", "interestIncome": "None", "incomeBeforeTax": "1646000", "interestExpense": "7681000", "operatingIncome": "2894000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4160000", "reportedCurrency": "USD", "netInterestIncome": "-12330000", "nonInterestIncome": "None", "operatingExpenses": "73634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20090000", "sellingGeneralAndAdministrative": "135955000", "netIncomeFromContinuingOperations": "-7163000" }, "balance": { "goodwill": "29702000", "inventory": "383841000", "commonStock": "874597000", "currentDebt": "None", "investments": "None", "totalAssets": "1758770000", "longTermDebt": "223705000", "shortTermDebt": "45483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "138345000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "884173000", "otherCurrentAssets": "186477000", "totalCurrentAssets": "1036961000", "currentLongTermDebt": "50096000", "longTermInvestments": "14070000", "shortTermInvestments": "2000", "currentNetReceivables": "328992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721809000", "currentAccountsPayable": "183375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229715000", "totalShareholderEquity": "874597000", "capitalLeaseObligations": "28387000", "otherCurrentLiabilities": "256795000", "totalCurrentLiabilities": "494004000", "otherNonCurrentLiabilities": "39659000", "totalNonCurrentLiabilities": "390169000", "cashAndShortTermInvestments": "137649000", "commonStockSharesOutstanding": "187872000", "intangibleAssetsExcludingGoodwill": "138345000", "cashAndCashEquivalentsAtCarryingValue": "137649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6468000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1746000", "operatingCashflow": "23566000", "capitalExpenditures": "25535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27461000", "cashflowFromInvestment": "None", "stockBasedCompensation": "683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375951000, "cost_of_revenue": 299423000, "gross_profit": 76528000, "research_and_development": null, "selling_general_admin": 135955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2894000, "depreciation_amortisation": 20090000, "ebitda": 22984000, "interest_expense": 7681000, "interest_income": null, "other_non_operating": null, "pretax_income": 1646000, "tax_provision": 4160000, "effective_tax_rate": null, "net_income": -6468000, "net_income_continuing_ops": -7163000, "net_income_to_common": -6468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137649000, "short_term_investments": 2000, "net_receivables": 328992000, "inventory": 383841000, "other_current_assets": null, "total_current_assets": 1036961000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 138345000, "goodwill_and_intangibles": 168047000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 721809000, "total_assets": 1758770000, "short_term_debt": 45483000, "accounts_payable": 183375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494004000, "long_term_debt": 223705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 390169000, "total_liabilities": 884173000, "total_debt": 269188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 874597000, "shares_outstanding": 187872000, "operating_cash_flow": 23566000, "stock_based_compensation": 683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27461000, "free_cash_flow": 49101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2894000", "ebitda": "22984000", "netIncome": "-6468000", "grossProfit": "76528000", "depreciation": "None", "totalRevenue": "375951000", "costOfRevenue": "299423000", "interestIncome": "None", "incomeBeforeTax": "1646000", "interestExpense": "7681000", "operatingIncome": "2894000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4160000", "reportedCurrency": "USD", "netInterestIncome": "-12330000", "nonInterestIncome": "None", "operatingExpenses": "73634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20090000", "sellingGeneralAndAdministrative": "135955000", "netIncomeFromContinuingOperations": "-7163000" }, "balance": { "goodwill": "29702000", "inventory": "383841000", "commonStock": "874597000", "currentDebt": "None", "investments": "None", "totalAssets": "1758770000", "longTermDebt": "223705000", "shortTermDebt": "45483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "138345000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "884173000", "otherCurrentAssets": "186477000", "totalCurrentAssets": "1036961000", "currentLongTermDebt": "50096000", "longTermInvestments": "14070000", "shortTermInvestments": "2000", "currentNetReceivables": "328992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721809000", "currentAccountsPayable": "183375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229715000", "totalShareholderEquity": "874597000", "capitalLeaseObligations": "28387000", "otherCurrentLiabilities": "256795000", "totalCurrentLiabilities": "494004000", "otherNonCurrentLiabilities": "39659000", "totalNonCurrentLiabilities": "390169000", "cashAndShortTermInvestments": "137649000", "commonStockSharesOutstanding": "187872000", "intangibleAssetsExcludingGoodwill": "138345000", "cashAndCashEquivalentsAtCarryingValue": "137649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6468000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1746000", "operatingCashflow": "23566000", "capitalExpenditures": "25535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27461000", "cashflowFromInvestment": "None", "stockBasedCompensation": "683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 416810000, "cost_of_revenue": 214600000, "gross_profit": 202210000, "ebit": 76677000, "ebitda": 95677000, "pretax_income": 67512000, "tax_provision": 23399000, "net_income": 40884000, "net_income_to_common": 40884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163854000, "total_current_assets": 1012618000, "total_assets": 1703712000, "short_term_debt": 61450000, "long_term_debt": 165240000, "total_debt": 226690000, "total_liabilities": 843989000, "total_equity": 859723000, "shares_outstanding": 190531000, "goodwill_and_intangibles": 150304000 }, "cash_flow": { "operating_cash_flow": -8727000, "capital_expenditure": 19369000, "free_cash_flow": 10642000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84900, "ticker_id": 6352, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76677000", "ebitda": "95677000", "netIncome": "40884000", "grossProfit": "202210000", "depreciation": "None", "totalRevenue": "416810000", "costOfRevenue": "214600000", "interestIncome": "None", "incomeBeforeTax": "67512000", "interestExpense": "9165000", "operatingIncome": "75419000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23399000", "reportedCurrency": "USD", "netInterestIncome": "-9165000", "nonInterestIncome": "None", "operatingExpenses": "126791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "83582000", "netIncomeFromContinuingOperations": "44113000" }, "balance": { "goodwill": "29702000", "inventory": "383452000", "commonStock": "859723000", "currentDebt": "None", "investments": "None", "totalAssets": "1703712000", "longTermDebt": "165240000", "shortTermDebt": "61450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "120602000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "843989000", "otherCurrentAssets": "156562000", "totalCurrentAssets": "1012618000", "currentLongTermDebt": "2321000", "longTermInvestments": "15591000", "shortTermInvestments": "359000", "currentNetReceivables": "308391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "691093999", "currentAccountsPayable": "166622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "302852000", "totalShareholderEquity": "859723000", "capitalLeaseObligations": "18628000", "otherCurrentLiabilities": "194654000", "totalCurrentLiabilities": "434627000", "otherNonCurrentLiabilities": "95121000", "totalNonCurrentLiabilities": "409362000", "cashAndShortTermInvestments": "163854000", "commonStockSharesOutstanding": "190531000", "intangibleAssetsExcludingGoodwill": "120602000", "cashAndCashEquivalentsAtCarryingValue": "163854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44113000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12482000", "operatingCashflow": "-8727000", "capitalExpenditures": "19369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170978000", "cashflowFromInvestment": "-18630000", "stockBasedCompensation": "2773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416810000, "cost_of_revenue": 214600000, "gross_profit": 202210000, "research_and_development": null, "selling_general_admin": 83582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76677000, "depreciation_amortisation": 19000000, "ebitda": 95677000, "interest_expense": 9165000, "interest_income": null, "other_non_operating": null, "pretax_income": 67512000, "tax_provision": 23399000, "effective_tax_rate": null, "net_income": 40884000, "net_income_continuing_ops": 44113000, "net_income_to_common": 40884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163854000, "short_term_investments": 359000, "net_receivables": 308391000, "inventory": 383452000, "other_current_assets": null, "total_current_assets": 1012618000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 120602000, "goodwill_and_intangibles": 150304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 691093999, "total_assets": 1703712000, "short_term_debt": 61450000, "accounts_payable": 166622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434627000, "long_term_debt": 165240000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 409362000, "total_liabilities": 843989000, "total_debt": 226690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 859723000, "shares_outstanding": 190531000, "operating_cash_flow": -8727000, "stock_based_compensation": 2773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18630000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170978000, "free_cash_flow": 10642000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76677000", "ebitda": "95677000", "netIncome": "40884000", "grossProfit": "202210000", "depreciation": "None", "totalRevenue": "416810000", "costOfRevenue": "214600000", "interestIncome": "None", "incomeBeforeTax": "67512000", "interestExpense": "9165000", "operatingIncome": "75419000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23399000", "reportedCurrency": "USD", "netInterestIncome": "-9165000", "nonInterestIncome": "None", "operatingExpenses": "126791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "83582000", "netIncomeFromContinuingOperations": "44113000" }, "balance": { "goodwill": "29702000", "inventory": "383452000", "commonStock": "859723000", "currentDebt": "None", "investments": "None", "totalAssets": "1703712000", "longTermDebt": "165240000", "shortTermDebt": "61450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "120602000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "843989000", "otherCurrentAssets": "156562000", "totalCurrentAssets": "1012618000", "currentLongTermDebt": "2321000", "longTermInvestments": "15591000", "shortTermInvestments": "359000", "currentNetReceivables": "308391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "691093999", "currentAccountsPayable": "166622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "302852000", "totalShareholderEquity": "859723000", "capitalLeaseObligations": "18628000", "otherCurrentLiabilities": "194654000", "totalCurrentLiabilities": "434627000", "otherNonCurrentLiabilities": "95121000", "totalNonCurrentLiabilities": "409362000", "cashAndShortTermInvestments": "163854000", "commonStockSharesOutstanding": "190531000", "intangibleAssetsExcludingGoodwill": "120602000", "cashAndCashEquivalentsAtCarryingValue": "163854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44113000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12482000", "operatingCashflow": "-8727000", "capitalExpenditures": "19369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170978000", "cashflowFromInvestment": "-18630000", "stockBasedCompensation": "2773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "income_statement": { "revenue": 456441000, "cost_of_revenue": 268722000, "gross_profit": 187719000, "ebit": 57479000, "ebitda": 73931000, "pretax_income": 56584000, "tax_provision": 20520000, "net_income": 31908000, "net_income_to_common": 31908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361008000, "total_current_assets": 1151697000, "total_assets": 1853642000, "short_term_debt": 84012000, "long_term_debt": 317926000, "total_debt": 401938000, "total_liabilities": 1030047000, "total_equity": 823595000, "shares_outstanding": 190174000, "goodwill_and_intangibles": 155105000 }, "cash_flow": { "operating_cash_flow": 23572000, "capital_expenditure": 23602000, "free_cash_flow": 47174000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84901, "ticker_id": 6352, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:39.508559+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57479000", "ebitda": "73931000", "netIncome": "31908000", "grossProfit": "187719000", "depreciation": "None", "totalRevenue": "456441000", "costOfRevenue": "268722000", "interestIncome": "None", "incomeBeforeTax": "56584000", "interestExpense": "895000", "operatingIncome": "62846000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20520000", "reportedCurrency": "USD", "netInterestIncome": "-895000", "nonInterestIncome": "None", "operatingExpenses": "124873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16452000", "sellingGeneralAndAdministrative": "74972000", "netIncomeFromContinuingOperations": "36064000" }, "balance": { "goodwill": "29702000", "inventory": "384526000", "commonStock": "823595000", "currentDebt": "None", "investments": "None", "totalAssets": "1853642000", "longTermDebt": "317926000", "shortTermDebt": "84012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "125403000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1030047000", "otherCurrentAssets": "105324000", "totalCurrentAssets": "1151697000", "currentLongTermDebt": "11668000", "longTermInvestments": "14175000", "shortTermInvestments": "2000", "currentNetReceivables": "300837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701945000", "currentAccountsPayable": "191376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "500546000", "shortLongTermDebtTotal": "480130000", "totalShareholderEquity": "823595000", "capitalLeaseObligations": "19185000", "otherCurrentLiabilities": "158704000", "totalCurrentLiabilities": "437586000", "otherNonCurrentLiabilities": "98458000", "totalNonCurrentLiabilities": "592461000", "cashAndShortTermInvestments": "361008000", "commonStockSharesOutstanding": "190174000", "intangibleAssetsExcludingGoodwill": "125403000", "cashAndCashEquivalentsAtCarryingValue": "361008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36064000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30132000", "operatingCashflow": "23572000", "capitalExpenditures": "23602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19056000", "cashflowFromInvestment": "-22633000", "stockBasedCompensation": "2041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456441000, "cost_of_revenue": 268722000, "gross_profit": 187719000, "research_and_development": null, "selling_general_admin": 74972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57479000, "depreciation_amortisation": 16452000, "ebitda": 73931000, "interest_expense": 895000, "interest_income": null, "other_non_operating": null, "pretax_income": 56584000, "tax_provision": 20520000, "effective_tax_rate": null, "net_income": 31908000, "net_income_continuing_ops": 36064000, "net_income_to_common": 31908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361008000, "short_term_investments": 2000, "net_receivables": 300837000, "inventory": 384526000, "other_current_assets": null, "total_current_assets": 1151697000, "net_ppe": null, "goodwill": 29702000, "intangible_assets": 125403000, "goodwill_and_intangibles": 155105000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 701945000, "total_assets": 1853642000, "short_term_debt": 84012000, "accounts_payable": 191376000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437586000, "long_term_debt": 317926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 592461000, "total_liabilities": 1030047000, "total_debt": 401938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 823595000, "shares_outstanding": 190174000, "operating_cash_flow": 23572000, "stock_based_compensation": 2041000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22633000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19056000, "free_cash_flow": 47174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57479000", "ebitda": "73931000", "netIncome": "31908000", "grossProfit": "187719000", "depreciation": "None", "totalRevenue": "456441000", "costOfRevenue": "268722000", "interestIncome": "None", "incomeBeforeTax": "56584000", "interestExpense": "895000", "operatingIncome": "62846000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20520000", "reportedCurrency": "USD", "netInterestIncome": "-895000", "nonInterestIncome": "None", "operatingExpenses": "124873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16452000", "sellingGeneralAndAdministrative": "74972000", "netIncomeFromContinuingOperations": "36064000" }, "balance": { "goodwill": "29702000", "inventory": "384526000", "commonStock": "823595000", "currentDebt": "None", "investments": "None", "totalAssets": "1853642000", "longTermDebt": "317926000", "shortTermDebt": "84012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "125403000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1030047000", "otherCurrentAssets": "105324000", "totalCurrentAssets": "1151697000", "currentLongTermDebt": "11668000", "longTermInvestments": "14175000", "shortTermInvestments": "2000", "currentNetReceivables": "300837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701945000", "currentAccountsPayable": "191376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "500546000", "shortLongTermDebtTotal": "480130000", "totalShareholderEquity": "823595000", "capitalLeaseObligations": "19185000", "otherCurrentLiabilities": "158704000", "totalCurrentLiabilities": "437586000", "otherNonCurrentLiabilities": "98458000", "totalNonCurrentLiabilities": "592461000", "cashAndShortTermInvestments": "361008000", "commonStockSharesOutstanding": "190174000", "intangibleAssetsExcludingGoodwill": "125403000", "cashAndCashEquivalentsAtCarryingValue": "361008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36064000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30132000", "operatingCashflow": "23572000", "capitalExpenditures": "23602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19056000", "cashflowFromInvestment": "-22633000", "stockBasedCompensation": "2041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16452000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }