{ "ticker": { "uuid": "befb3b9b-443c-4b98-b897-f69e6c3eb651", "symbol": "BXC", "name": "BlueLinx Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/befb3b9b-443c-4b98-b897-f69e6c3eb651/", "api_url": "https://sharemaestro.com/factors/api/tickers/befb3b9b-443c-4b98-b897-f69e6c3eb651/" }, "ticker_metadata": { "id": 608, "uuid": "befb3b9b-443c-4b98-b897-f69e6c3eb651", "symbol": "BXC", "name": "BlueLinx Holdings Inc", "asset_type": "equity", "market_cap": 396824000, "stock_exchange_id": 3, "industry": "Industrial Distribution", "sector": "Industrials", "description": "BlueLinx Holdings Inc. distributes residential and commercial construction products in the United States. The company is headquartered in Marietta, Georgia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "befb3b9b-443c-4b98-b897-f69e6c3eb651", "symbol": "BXC", "name": "BlueLinx Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/befb3b9b-443c-4b98-b897-f69e6c3eb651/", "api_url": "https://sharemaestro.com/factors/api/tickers/befb3b9b-443c-4b98-b897-f69e6c3eb651/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.91, "quality": 0.08, "momentum": 0.11, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 50.3, "market_cap": 399694564.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2028, "shareholder_yield": 0, "roe": -0.0066, "piotroski_f_score": 5, "momentum_12_1": -0.2224, "volatility_252d": 0.5588 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:16.775238+00:00", "batch_id": "" }, "size": { "price_close": 50.3, "market_cap": 399694564.2, "market_cap_usd": 399694564.2, "enterprise_value": 407382564.2, "shares_outstanding": 7946214, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6493, "ptbv_ratio": 0.8604, "ps_ratio": 0.1343, "pcf_ratio": 10.9607, "pfcf_ratio": 6.6543, "ev_ebitda": 4.932, "ev_ebit": 10.115, "ev_sales": 0.1369, "ev_fcf": 6.7822, "earnings_yield": null, "fcf_yield": 0.1474, "price_to_sales": 0.1343, "price_to_book": 0.6493, "price_to_cashflow": 10.9607, "ebitda_to_ev": 0.2028, "sales_yield": 7.305 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1503, "operating_margin": 0.0135, "net_margin": -0.0014, "ebitda_margin": 0.0278, "fcf_margin": 0.0202, "roe": -0.0066, "roa": -0.0025, "roic": 0.0485, "roc_greenblatt": null, "asset_turnover": 1.8622, "cash_conversion": -14.8531, "accruals_ratio": -0.0253, "sbc_to_revenue": 0.004, "piotroski_f_score": 5, "altman_z_score": 3.2292, "earnings_stability_5y": 1.8581, "revenue_stability_5y": 0.2107, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2798, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5962, "net_debt_to_ebitda": 0.0931, "debt_to_assets": 0.2045, "interest_coverage": 0.8735, "current_ratio": 3.8991, "quick_ratio": 2.512, "net_debt": 7688000, "local_beta": 0.0023, "volatility_252d": 0.5588, "volatility_60d": 1.1945, "max_drawdown_12m": -0.4762, "risk_adjusted_momentum": -0.3979 }, "growth": { "revenue_growth_1y": 0.0138, "revenue_growth_3y_cagr": -0.1277, "revenue_growth_5y_cagr": -0.0094, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.9096, "eps_growth_5y_cagr": -0.6934, "fcf_growth_1y": -0.5117, "book_value_growth_1y": 0.0301, "revenue_growth": 0.0138, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0399, "price_return_3m": -0.1608, "price_return_6m": -0.1678, "price_return_9m": -0.4162, "price_return_12m": -0.2534, "price_return_12m_ex1m": -0.2224, "momentum_6m": -0.1678, "momentum_12m": -0.2534, "momentum_12_1": -0.2224, "distance_from_52w_high": -0.4189, "distance_from_52w_low": 0.1094, "relative_strength": -0.3533 }, "raw_ttm": { "revenue_ttm": 2975930000, "gross_profit_ttm": 447154000, "ebit_ttm": 40275000, "ebitda_ttm": 82600000, "net_income_ttm": -4044000, "eps_diluted_ttm": -0.5089, "operating_cash_flow_ttm": 36466000, "capital_expenditure_ttm": 23600000, "fcf_ttm": 60066000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46109000, "cash_and_equivalents": 319087000, "total_current_assets": 1044798000, "total_current_liabilities": 267958000, "net_ppe": null, "total_assets": 1598090000, "total_debt": 326775000, "total_equity": 615548000, "net_working_capital": 487654000, "book_value_per_share": 77.4643, "retained_earnings": 521016000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 464572000, "tangible_book_per_share": 58.4646 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 13, "rank_ps": 4, "rank_pcf": 48, "rank_ev_ebitda": 12, "rank_ev_ebit": 41, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 76, "rank_shareholder_yield": 76, "rank_total_yield": 76, "rank_roe": 72, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 88, "rank_fcf_margin": 84, "rank_piotroski": 54, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 81 }, "composites": { "value_composite": 9, "quality_composite": 92, "momentum_composite": 89, "growth_composite": 95, "yield_composite": 84, "svqf_composite": 27, "vc1_composite": 8, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.2698, "os_score": 0.55, "value_percentile": 0.91, "quality_percentile": 0.08, "momentum_percentile": 0.11, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3673, "ticker_id": 608, "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": "2026-06-07T06:52:16.775238+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.3, "market_cap": 399694564.2, "market_cap_usd": 399694564.2, "enterprise_value": 407382564.2, "shares_outstanding": 7946214, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.64933127, "ptbv_ratio": 0.86035009, "ps_ratio": 0.13430913, "pcf_ratio": 10.96074602, "pfcf_ratio": 6.65425639, "ev_ebitda": 4.9319923, "ev_ebit": 10.11502332, "ev_sales": 0.13689252, "ev_fcf": 6.78224893, "earnings_yield": null, "fcf_yield": 0.14744372, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.15025689, "operating_margin": 0.01353358, "net_margin": -0.0013589, "ebitda_margin": 0.02775603, "fcf_margin": 0.02018394, "roe": -0.00656976, "roa": -0.00253052, "roic": 0.04846679, "roc_greenblatt": null, "asset_turnover": 1.86217923, "cash_conversion": -14.85311573, "accruals_ratio": -0.02534901, "sbc_to_revenue": 0.00395843, "debt_to_equity": 1.59620696, "net_debt_to_ebitda": 0.09307506, "debt_to_assets": 0.20447847, "interest_coverage": 0.87347373, "current_ratio": 3.89911105, "quick_ratio": 2.51204293, "net_debt": 7688000, "revenue_growth_1y": 0.01376795, "revenue_growth_3y_cagr": -0.1276779, "revenue_growth_5y_cagr": -0.0094307, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.90957301, "eps_growth_5y_cagr": -0.69343791, "fcf_growth_1y": -0.51165457, "book_value_growth_1y": 0.03014852, "piotroski_f_score": 5, "altman_z_score": 3.22918376, "earnings_stability_5y": 1.858085, "revenue_stability_5y": 0.210652, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03989311, "price_return_3m": -0.16082749, "price_return_6m": -0.16776969, "price_return_9m": -0.41620241, "price_return_12m": -0.25337687, "price_return_12m_ex1m": -0.22235416, "distance_from_52w_high": -0.41890018, "distance_from_52w_low": 0.10939568, "relative_strength": -0.35334045, "local_beta": 0.0023, "volatility_252d": 0.558798, "volatility_60d": 1.194493, "max_drawdown_12m": -0.47620148, "revenue_ttm": 2975930000, "gross_profit_ttm": 447154000, "ebit_ttm": 40275000, "ebitda_ttm": 82600000, "net_income_ttm": -4044000, "eps_diluted_ttm": -0.50892161, "operating_cash_flow_ttm": 36466000, "capital_expenditure_ttm": 23600000, "fcf_ttm": 60066000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46109000, "cash_and_equivalents": 319087000, "total_current_assets": 1044798000, "total_current_liabilities": 267958000, "net_ppe": null, "total_assets": 1598090000, "total_debt": 326775000, "total_equity": 615548000, "net_working_capital": 487654000, "book_value_per_share": 77.46431194, "retained_earnings": 521016000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 464572000, "tangible_book_per_share": 58.46457193, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 13, "rank_ps": 4, "rank_pcf": 48, "rank_ev_ebitda": 12, "rank_ev_ebit": 41, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 76, "rank_shareholder_yield": 76, "rank_total_yield": 76, "rank_roe": 72, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 88, "rank_fcf_margin": 84, "rank_piotroski": 54, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 81, "value_composite": 9, "quality_composite": 92, "momentum_composite": 89, "growth_composite": 95, "yield_composite": 84, "svqf_composite": 27, "vc1_composite": 8, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 50.3, "os": 0.55, "value": 0.91, "quality": 0.08, "momentum": 0.11, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0066, "momentum_12_1": -0.2224, "complete_fields": { "id": 3673, "ticker_id": 608, "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": "2026-06-07T06:52:16.775238+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.3, "market_cap": 399694564.2, "market_cap_usd": 399694564.2, "enterprise_value": 407382564.2, "shares_outstanding": 7946214, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.64933127, "ptbv_ratio": 0.86035009, "ps_ratio": 0.13430913, "pcf_ratio": 10.96074602, "pfcf_ratio": 6.65425639, "ev_ebitda": 4.9319923, "ev_ebit": 10.11502332, "ev_sales": 0.13689252, "ev_fcf": 6.78224893, "earnings_yield": null, "fcf_yield": 0.14744372, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.15025689, "operating_margin": 0.01353358, "net_margin": -0.0013589, "ebitda_margin": 0.02775603, "fcf_margin": 0.02018394, "roe": -0.00656976, "roa": -0.00253052, "roic": 0.04846679, "roc_greenblatt": null, "asset_turnover": 1.86217923, "cash_conversion": -14.85311573, "accruals_ratio": -0.02534901, "sbc_to_revenue": 0.00395843, "debt_to_equity": 1.59620696, "net_debt_to_ebitda": 0.09307506, "debt_to_assets": 0.20447847, "interest_coverage": 0.87347373, "current_ratio": 3.89911105, "quick_ratio": 2.51204293, "net_debt": 7688000, "revenue_growth_1y": 0.01376795, "revenue_growth_3y_cagr": -0.1276779, "revenue_growth_5y_cagr": -0.0094307, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.90957301, "eps_growth_5y_cagr": -0.69343791, "fcf_growth_1y": -0.51165457, "book_value_growth_1y": 0.03014852, "piotroski_f_score": 5, "altman_z_score": 3.22918376, "earnings_stability_5y": 1.858085, "revenue_stability_5y": 0.210652, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03989311, "price_return_3m": -0.16082749, "price_return_6m": -0.16776969, "price_return_9m": -0.41620241, "price_return_12m": -0.25337687, "price_return_12m_ex1m": -0.22235416, "distance_from_52w_high": -0.41890018, "distance_from_52w_low": 0.10939568, "relative_strength": -0.35334045, "local_beta": 0.0023, "volatility_252d": 0.558798, "volatility_60d": 1.194493, "max_drawdown_12m": -0.47620148, "revenue_ttm": 2975930000, "gross_profit_ttm": 447154000, "ebit_ttm": 40275000, "ebitda_ttm": 82600000, "net_income_ttm": -4044000, "eps_diluted_ttm": -0.50892161, "operating_cash_flow_ttm": 36466000, "capital_expenditure_ttm": 23600000, "fcf_ttm": 60066000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46109000, "cash_and_equivalents": 319087000, "total_current_assets": 1044798000, "total_current_liabilities": 267958000, "net_ppe": null, "total_assets": 1598090000, "total_debt": 326775000, "total_equity": 615548000, "net_working_capital": 487654000, "book_value_per_share": 77.46431194, "retained_earnings": 521016000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 464572000, "tangible_book_per_share": 58.46457193, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 13, "rank_ps": 4, "rank_pcf": 48, "rank_ev_ebitda": 12, "rank_ev_ebit": 41, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 76, "rank_shareholder_yield": 76, "rank_total_yield": 76, "rank_roe": 72, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 88, "rank_fcf_margin": 84, "rank_piotroski": 54, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 81, "value_composite": 9, "quality_composite": 92, "momentum_composite": 89, "growth_composite": 95, "yield_composite": 84, "svqf_composite": 27, "vc1_composite": 8, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 2954007000, "cost_of_revenue": 2502379000, "gross_profit": 451628000, "ebit": 32483000, "ebitda": 72388000, "pretax_income": 129000, "tax_provision": -90000, "net_income": 219000, "net_income_to_common": 219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385843000, "total_current_assets": 984468000, "total_assets": 1549279000, "short_term_debt": 31317000, "long_term_debt": 296660000, "total_debt": 327977000, "total_liabilities": 931964000, "total_equity": 617315000, "shares_outstanding": 7946214, "goodwill_and_intangibles": 153926000 }, "cash_flow": { "operating_cash_flow": 59784000, "capital_expenditure": 26933000, "free_cash_flow": 86717000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232063, "ticker_id": 608, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32483000", "ebitda": "72388000", "netIncome": "219000", "grossProfit": "451628000", "depreciation": "None", "totalRevenue": "2954007000", "costOfRevenue": "2502379000", "interestIncome": "32354000", "incomeBeforeTax": "129000", "interestExpense": "32354000", "operatingIncome": "32483000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-90000", "reportedCurrency": "USD", "netInterestIncome": "-32354000", "nonInterestIncome": "None", "operatingExpenses": "419145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2502379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39905000", "sellingGeneralAndAdministrative": "381109000", "netIncomeFromContinuingOperations": "219000" }, "balance": { "goodwill": "67226000", "inventory": "325998000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1549279000", "longTermDebt": "296660000", "shortTermDebt": "31317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "86700000", "reportedCurrency": "USD", "retainedEarnings": "522474000", "totalLiabilities": "931964000", "otherCurrentAssets": "54466000", "totalCurrentAssets": "984468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564811000", "currentAccountsPayable": "136388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341368000", "shortLongTermDebtTotal": "673983000", "totalShareholderEquity": "617315000", "capitalLeaseObligations": "377323000", "otherCurrentLiabilities": "43574000", "totalCurrentLiabilities": "211279000", "otherNonCurrentLiabilities": "18657000", "totalNonCurrentLiabilities": "720685000", "cashAndShortTermInvestments": "385843000", "commonStockSharesOutstanding": "7946214", "intangibleAssetsExcludingGoodwill": "86700000", "cashAndCashEquivalentsAtCarryingValue": "385843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "45959000", "operatingCashflow": "59784000", "capitalExpenditures": "26933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60076000", "cashflowFromInvestment": "-119487000", "stockBasedCompensation": "11252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2954007000, "cost_of_revenue": 2502379000, "gross_profit": 451628000, "research_and_development": null, "selling_general_admin": 381109000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32483000, "depreciation_amortisation": 39905000, "ebitda": 72388000, "interest_expense": 32354000, "interest_income": null, "other_non_operating": null, "pretax_income": 129000, "tax_provision": -90000, "effective_tax_rate": null, "net_income": 219000, "net_income_continuing_ops": 219000, "net_income_to_common": 219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 385843000, "short_term_investments": null, "net_receivables": 218161000, "inventory": 325998000, "other_current_assets": null, "total_current_assets": 984468000, "net_ppe": null, "goodwill": 67226000, "intangible_assets": 86700000, "goodwill_and_intangibles": 153926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 564811000, "total_assets": 1549279000, "short_term_debt": 31317000, "accounts_payable": 136388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211279000, "long_term_debt": 296660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 720685000, "total_liabilities": 931964000, "total_debt": 327977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 522474000, "total_equity": 617315000, "shares_outstanding": 7946214, "operating_cash_flow": 59784000, "stock_based_compensation": 11252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60076000, "free_cash_flow": 86717000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32483000", "ebitda": "72388000", "netIncome": "219000", "grossProfit": "451628000", "depreciation": "None", "totalRevenue": "2954007000", "costOfRevenue": "2502379000", "interestIncome": "32354000", "incomeBeforeTax": "129000", "interestExpense": "32354000", "operatingIncome": "32483000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-90000", "reportedCurrency": "USD", "netInterestIncome": "-32354000", "nonInterestIncome": "None", "operatingExpenses": "419145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2502379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39905000", "sellingGeneralAndAdministrative": "381109000", "netIncomeFromContinuingOperations": "219000" }, "balance": { "goodwill": "67226000", "inventory": "325998000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1549279000", "longTermDebt": "296660000", "shortTermDebt": "31317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "86700000", "reportedCurrency": "USD", "retainedEarnings": "522474000", "totalLiabilities": "931964000", "otherCurrentAssets": "54466000", "totalCurrentAssets": "984468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564811000", "currentAccountsPayable": "136388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341368000", "shortLongTermDebtTotal": "673983000", "totalShareholderEquity": "617315000", "capitalLeaseObligations": "377323000", "otherCurrentLiabilities": "43574000", "totalCurrentLiabilities": "211279000", "otherNonCurrentLiabilities": "18657000", "totalNonCurrentLiabilities": "720685000", "cashAndShortTermInvestments": "385843000", "commonStockSharesOutstanding": "7946214", "intangibleAssetsExcludingGoodwill": "86700000", "cashAndCashEquivalentsAtCarryingValue": "385843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "45959000", "operatingCashflow": "59784000", "capitalExpenditures": "26933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60076000", "cashflowFromInvestment": "-119487000", "stockBasedCompensation": "11252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 2952532000, "cost_of_revenue": 2463393000, "gross_profit": 489139000, "ebit": 90051000, "ebitda": 128539000, "pretax_income": 70687000, "tax_provision": 17571000, "net_income": 53116000, "net_income_to_common": 53116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 505622000, "total_current_assets": 1133988000, "total_assets": 1577717000, "short_term_debt": 21019000, "long_term_debt": 295061000, "total_debt": 316080000, "total_liabilities": 931276000, "total_equity": 646441000, "shares_outstanding": 8572000, "goodwill_and_intangibles": 82253000 }, "cash_flow": { "operating_cash_flow": 85178000, "capital_expenditure": 40109000, "free_cash_flow": 125287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232068, "ticker_id": 608, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90051000", "ebitda": "128539000", "netIncome": "53116000", "grossProfit": "489139000", "depreciation": "None", "totalRevenue": "2952532000", "costOfRevenue": "2463393000", "interestIncome": "19364000", "incomeBeforeTax": "70687000", "interestExpense": "19364000", "operatingIncome": "87570000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17571000", "reportedCurrency": "USD", "netInterestIncome": "-19364000", "nonInterestIncome": "None", "operatingExpenses": "401569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2463393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38488000", "sellingGeneralAndAdministrative": "365532000", "netIncomeFromContinuingOperations": "53116000" }, "balance": { "goodwill": "55372000", "inventory": "355909000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "1577717000", "longTermDebt": "295061000", "shortTermDebt": "21019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26881000", "reportedCurrency": "USD", "retainedEarnings": "522255000", "totalLiabilities": "931276000", "otherCurrentAssets": "46620000", "totalCurrentAssets": "1133988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443729000", "currentAccountsPayable": "170202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "296777000", "shortLongTermDebtTotal": "636196000", "totalShareholderEquity": "646441000", "capitalLeaseObligations": "341135000", "otherCurrentLiabilities": "38568000", "totalCurrentLiabilities": "233724000", "otherNonCurrentLiabilities": "19079000", "totalNonCurrentLiabilities": "697552000", "cashAndShortTermInvestments": "505622000", "commonStockSharesOutstanding": "8572000", "intangibleAssetsExcludingGoodwill": "26881000", "cashAndCashEquivalentsAtCarryingValue": "505622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12271000", "operatingCashflow": "85178000", "capitalExpenditures": "40109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62089000", "cashflowFromInvestment": "-39210000", "stockBasedCompensation": "7749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48662000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2952532000, "cost_of_revenue": 2463393000, "gross_profit": 489139000, "research_and_development": null, "selling_general_admin": 365532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90051000, "depreciation_amortisation": 38488000, "ebitda": 128539000, "interest_expense": 19364000, "interest_income": null, "other_non_operating": null, "pretax_income": 70687000, "tax_provision": 17571000, "effective_tax_rate": null, "net_income": 53116000, "net_income_continuing_ops": 53116000, "net_income_to_common": 53116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 505622000, "short_term_investments": null, "net_receivables": 225837000, "inventory": 355909000, "other_current_assets": null, "total_current_assets": 1133988000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 26881000, "goodwill_and_intangibles": 82253000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 443729000, "total_assets": 1577717000, "short_term_debt": 21019000, "accounts_payable": 170202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233724000, "long_term_debt": 295061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 697552000, "total_liabilities": 931276000, "total_debt": 316080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 522255000, "total_equity": 646441000, "shares_outstanding": 8572000, "operating_cash_flow": 85178000, "stock_based_compensation": 7749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62089000, "free_cash_flow": 125287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90051000", "ebitda": "128539000", "netIncome": "53116000", "grossProfit": "489139000", "depreciation": "None", "totalRevenue": "2952532000", "costOfRevenue": "2463393000", "interestIncome": "19364000", "incomeBeforeTax": "70687000", "interestExpense": "19364000", "operatingIncome": "87570000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17571000", "reportedCurrency": "USD", "netInterestIncome": "-19364000", "nonInterestIncome": "None", "operatingExpenses": "401569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2463393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38488000", "sellingGeneralAndAdministrative": "365532000", "netIncomeFromContinuingOperations": "53116000" }, "balance": { "goodwill": "55372000", "inventory": "355909000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "1577717000", "longTermDebt": "295061000", "shortTermDebt": "21019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26881000", "reportedCurrency": "USD", "retainedEarnings": "522255000", "totalLiabilities": "931276000", "otherCurrentAssets": "46620000", "totalCurrentAssets": "1133988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443729000", "currentAccountsPayable": "170202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "296777000", "shortLongTermDebtTotal": "636196000", "totalShareholderEquity": "646441000", "capitalLeaseObligations": "341135000", "otherCurrentLiabilities": "38568000", "totalCurrentLiabilities": "233724000", "otherNonCurrentLiabilities": "19079000", "totalNonCurrentLiabilities": "697552000", "cashAndShortTermInvestments": "505622000", "commonStockSharesOutstanding": "8572000", "intangibleAssetsExcludingGoodwill": "26881000", "cashAndCashEquivalentsAtCarryingValue": "505622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12271000", "operatingCashflow": "85178000", "capitalExpenditures": "40109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62089000", "cashflowFromInvestment": "-39210000", "stockBasedCompensation": "7749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48662000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 3136381000, "cost_of_revenue": 2609364000, "gross_profit": 527017000, "ebit": 105632000, "ebitda": 137675000, "pretax_income": 81886000, "tax_provision": 33350000, "net_income": 48536000, "net_income_to_common": 48536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521743000, "total_current_assets": 1120399000, "total_assets": 1537601000, "short_term_debt": 17462000, "long_term_debt": 293743000, "total_debt": 311205000, "total_liabilities": 903315000, "total_equity": 634286000, "shares_outstanding": 8994000, "goodwill_and_intangibles": 86164000 }, "cash_flow": { "operating_cash_flow": 306285000, "capital_expenditure": 27520000, "free_cash_flow": 333805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232073, "ticker_id": 608, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105632000", "ebitda": "137675000", "netIncome": "48536000", "grossProfit": "527017000", "depreciation": "None", "totalRevenue": "3136381000", "costOfRevenue": "2609364000", "interestIncome": "23746000", "incomeBeforeTax": "81886000", "interestExpense": "23746000", "operatingIncome": "138449000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "33350000", "reportedCurrency": "USD", "netInterestIncome": "-23746000", "nonInterestIncome": "None", "operatingExpenses": "388568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2609364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32043000", "sellingGeneralAndAdministrative": "355819000", "netIncomeFromContinuingOperations": "48536000" }, "balance": { "goodwill": "55372000", "inventory": "343638000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "1537601000", "longTermDebt": "293743000", "shortTermDebt": "17462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30792000", "reportedCurrency": "USD", "retainedEarnings": "469139000", "totalLiabilities": "903315000", "otherCurrentAssets": "26608000", "totalCurrentAssets": "1120399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417202000", "currentAccountsPayable": "157931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263214000", "shortLongTermDebtTotal": "617972000", "totalShareholderEquity": "634286000", "capitalLeaseObligations": "324229000", "otherCurrentLiabilities": "29650000", "totalCurrentLiabilities": "218562000", "otherNonCurrentLiabilities": "17644000", "totalNonCurrentLiabilities": "684753000", "cashAndShortTermInvestments": "521743000", "commonStockSharesOutstanding": "8994000", "intangibleAssetsExcludingGoodwill": "30792000", "cashAndCashEquivalentsAtCarryingValue": "521743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "140875000", "operatingCashflow": "306285000", "capitalExpenditures": "27520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56622000", "cashflowFromInvestment": "-26863000", "stockBasedCompensation": "12055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3136381000, "cost_of_revenue": 2609364000, "gross_profit": 527017000, "research_and_development": null, "selling_general_admin": 355819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105632000, "depreciation_amortisation": 32043000, "ebitda": 137675000, "interest_expense": 23746000, "interest_income": null, "other_non_operating": null, "pretax_income": 81886000, "tax_provision": 33350000, "effective_tax_rate": null, "net_income": 48536000, "net_income_continuing_ops": 48536000, "net_income_to_common": 48536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 521743000, "short_term_investments": null, "net_receivables": 228410000, "inventory": 343638000, "other_current_assets": null, "total_current_assets": 1120399000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 30792000, "goodwill_and_intangibles": 86164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 417202000, "total_assets": 1537601000, "short_term_debt": 17462000, "accounts_payable": 157931000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218562000, "long_term_debt": 293743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 684753000, "total_liabilities": 903315000, "total_debt": 311205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 469139000, "total_equity": 634286000, "shares_outstanding": 8994000, "operating_cash_flow": 306285000, "stock_based_compensation": 12055000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26863000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56622000, "free_cash_flow": 333805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105632000", "ebitda": "137675000", "netIncome": "48536000", "grossProfit": "527017000", "depreciation": "None", "totalRevenue": "3136381000", "costOfRevenue": "2609364000", "interestIncome": "23746000", "incomeBeforeTax": "81886000", "interestExpense": "23746000", "operatingIncome": "138449000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "33350000", "reportedCurrency": "USD", "netInterestIncome": "-23746000", "nonInterestIncome": "None", "operatingExpenses": "388568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2609364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32043000", "sellingGeneralAndAdministrative": "355819000", "netIncomeFromContinuingOperations": "48536000" }, "balance": { "goodwill": "55372000", "inventory": "343638000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "1537601000", "longTermDebt": "293743000", "shortTermDebt": "17462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30792000", "reportedCurrency": "USD", "retainedEarnings": "469139000", "totalLiabilities": "903315000", "otherCurrentAssets": "26608000", "totalCurrentAssets": "1120399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417202000", "currentAccountsPayable": "157931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263214000", "shortLongTermDebtTotal": "617972000", "totalShareholderEquity": "634286000", "capitalLeaseObligations": "324229000", "otherCurrentLiabilities": "29650000", "totalCurrentLiabilities": "218562000", "otherNonCurrentLiabilities": "17644000", "totalNonCurrentLiabilities": "684753000", "cashAndShortTermInvestments": "521743000", "commonStockSharesOutstanding": "8994000", "intangibleAssetsExcludingGoodwill": "30792000", "cashAndCashEquivalentsAtCarryingValue": "521743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "140875000", "operatingCashflow": "306285000", "capitalExpenditures": "27520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56622000", "cashflowFromInvestment": "-26863000", "stockBasedCompensation": "12055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 4450214000, "cost_of_revenue": 3617230000, "gross_profit": 832984000, "ebit": 437033000, "ebitda": 464646000, "pretax_income": 394761000, "tax_provision": 98585000, "net_income": 296176000, "net_income_to_common": 296176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298943000, "total_current_assets": 1076932000, "total_assets": 1490042000, "short_term_debt": 14521000, "long_term_debt": 292424000, "total_debt": 306945000, "total_liabilities": 900013000, "total_equity": 590029000, "shares_outstanding": 9398000, "goodwill_and_intangibles": 90361000 }, "cash_flow": { "operating_cash_flow": 400297000, "capital_expenditure": 35886000, "free_cash_flow": 436183000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232078, "ticker_id": 608, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "437033000", "ebitda": "464646000", "netIncome": "296176000", "grossProfit": "832984000", "depreciation": "None", "totalRevenue": "4450214000", "costOfRevenue": "3617230000", "interestIncome": "42272000", "incomeBeforeTax": "394761000", "interestExpense": "42272000", "operatingIncome": "439087000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "98585000", "reportedCurrency": "USD", "netInterestIncome": "-42272000", "nonInterestIncome": "None", "operatingExpenses": "393897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2054000", "costofGoodsAndServicesSold": "3617230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27613000", "sellingGeneralAndAdministrative": "366305000", "netIncomeFromContinuingOperations": "296176000" }, "balance": { "goodwill": "55372000", "inventory": "484313000", "commonStock": "90000", "currentDebt": "None", "investments": "None", "totalAssets": "1490042000", "longTermDebt": "292424000", "shortTermDebt": "14521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "34989000", "reportedCurrency": "USD", "retainedEarnings": "420603000", "totalLiabilities": "900013000", "otherCurrentAssets": "42121000", "totalCurrentAssets": "1076932000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "251555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413110000", "currentAccountsPayable": "151626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "251326000", "shortLongTermDebtTotal": "612942000", "totalShareholderEquity": "590029000", "capitalLeaseObligations": "320518000", "otherCurrentLiabilities": "40595000", "totalCurrentLiabilities": "210677000", "otherNonCurrentLiabilities": "20512000", "totalNonCurrentLiabilities": "689336000", "cashAndShortTermInvestments": "298943000", "commonStockSharesOutstanding": "9398000", "intangibleAssetsExcludingGoodwill": "34989000", "cashAndCashEquivalentsAtCarryingValue": "298943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296176000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "20759000", "operatingCashflow": "400297000", "capitalExpenditures": "35886000", "changeInReceivables": "101266000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87868000", "cashflowFromInvestment": "-98689000", "stockBasedCompensation": "9617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "213740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4450214000, "cost_of_revenue": 3617230000, "gross_profit": 832984000, "research_and_development": null, "selling_general_admin": 366305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437033000, "depreciation_amortisation": 27613000, "ebitda": 464646000, "interest_expense": 42272000, "interest_income": null, "other_non_operating": null, "pretax_income": 394761000, "tax_provision": 98585000, "effective_tax_rate": null, "net_income": 296176000, "net_income_continuing_ops": 296176000, "net_income_to_common": 296176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298943000, "short_term_investments": null, "net_receivables": 251555000, "inventory": 484313000, "other_current_assets": null, "total_current_assets": 1076932000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 34989000, "goodwill_and_intangibles": 90361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 413110000, "total_assets": 1490042000, "short_term_debt": 14521000, "accounts_payable": 151626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210677000, "long_term_debt": 292424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 689336000, "total_liabilities": 900013000, "total_debt": 306945000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 420603000, "total_equity": 590029000, "shares_outstanding": 9398000, "operating_cash_flow": 400297000, "stock_based_compensation": 9617000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98689000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87868000, "free_cash_flow": 436183000, "net_change_in_cash": 213740000 }, "raw_data": { "income": { "ebit": "437033000", "ebitda": "464646000", "netIncome": "296176000", "grossProfit": "832984000", "depreciation": "None", "totalRevenue": "4450214000", "costOfRevenue": "3617230000", "interestIncome": "42272000", "incomeBeforeTax": "394761000", "interestExpense": "42272000", "operatingIncome": "439087000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "98585000", "reportedCurrency": "USD", "netInterestIncome": "-42272000", "nonInterestIncome": "None", "operatingExpenses": "393897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2054000", "costofGoodsAndServicesSold": "3617230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27613000", "sellingGeneralAndAdministrative": "366305000", "netIncomeFromContinuingOperations": "296176000" }, "balance": { "goodwill": "55372000", "inventory": "484313000", "commonStock": "90000", "currentDebt": "None", "investments": "None", "totalAssets": "1490042000", "longTermDebt": "292424000", "shortTermDebt": "14521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "34989000", "reportedCurrency": "USD", "retainedEarnings": "420603000", "totalLiabilities": "900013000", "otherCurrentAssets": "42121000", "totalCurrentAssets": "1076932000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "251555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413110000", "currentAccountsPayable": "151626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "251326000", "shortLongTermDebtTotal": "612942000", "totalShareholderEquity": "590029000", "capitalLeaseObligations": "320518000", "otherCurrentLiabilities": "40595000", "totalCurrentLiabilities": "210677000", "otherNonCurrentLiabilities": "20512000", "totalNonCurrentLiabilities": "689336000", "cashAndShortTermInvestments": "298943000", "commonStockSharesOutstanding": "9398000", "intangibleAssetsExcludingGoodwill": "34989000", "cashAndCashEquivalentsAtCarryingValue": "298943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296176000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "20759000", "operatingCashflow": "400297000", "capitalExpenditures": "35886000", "changeInReceivables": "101266000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87868000", "cashflowFromInvestment": "-98689000", "stockBasedCompensation": "9617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "213740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 4277178000, "cost_of_revenue": 3498751000, "gross_profit": 778427000, "ebit": 439383000, "ebitda": 467575000, "pretax_income": 393876000, "tax_provision": 97743000, "net_income": 296133000, "net_income_to_common": 296133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85203000, "total_current_assets": 945167000, "total_assets": 1317454000, "short_term_debt": 13009000, "long_term_debt": 291271000, "total_debt": 304280000, "total_liabilities": 954205000, "total_equity": 363249000, "shares_outstanding": 9874391, "goodwill_and_intangibles": 61375000 }, "cash_flow": { "operating_cash_flow": 145023000, "capital_expenditure": 14415000, "free_cash_flow": 159438000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232083, "ticker_id": 608, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "439383000", "ebitda": "467575000", "netIncome": "296133000", "grossProfit": "778427000", "depreciation": "None", "totalRevenue": "4277178000", "costOfRevenue": "3498751000", "interestIncome": "45507000", "incomeBeforeTax": "393876000", "interestExpense": "45507000", "operatingIncome": "438077000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "97743000", "reportedCurrency": "USD", "netInterestIncome": "-45507000", "nonInterestIncome": "None", "operatingExpenses": "340350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1306000", "costofGoodsAndServicesSold": "3498751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28192000", "sellingGeneralAndAdministrative": "324520000", "netIncomeFromContinuingOperations": "296133000" }, "balance": { "goodwill": "47772000", "inventory": "488458000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "1317454000", "longTermDebt": "291271000", "shortTermDebt": "13009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13603000", "reportedCurrency": "USD", "retainedEarnings": "124427000", "totalLiabilities": "954205000", "otherCurrentAssets": "31869000", "totalCurrentAssets": "945167000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372287000", "currentAccountsPayable": "180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "230722000", "shortLongTermDebtTotal": "615659000", "totalShareholderEquity": "363249000", "capitalLeaseObligations": "324388000", "otherCurrentLiabilities": "40710000", "totalCurrentLiabilities": "243791000", "otherNonCurrentLiabilities": "21953000", "totalNonCurrentLiabilities": "710414000", "cashAndShortTermInvestments": "85203000", "commonStockSharesOutstanding": "9874391", "intangibleAssetsExcludingGoodwill": "13603000", "cashAndCashEquivalentsAtCarryingValue": "85203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296133000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-146350000", "operatingCashflow": "145023000", "capitalExpenditures": "14415000", "changeInReceivables": "-45994000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55814000", "cashflowFromInvestment": "-4088000", "stockBasedCompensation": "6590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85121000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4277178000, "cost_of_revenue": 3498751000, "gross_profit": 778427000, "research_and_development": null, "selling_general_admin": 324520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 439383000, "depreciation_amortisation": 28192000, "ebitda": 467575000, "interest_expense": 45507000, "interest_income": null, "other_non_operating": null, "pretax_income": 393876000, "tax_provision": 97743000, "effective_tax_rate": null, "net_income": 296133000, "net_income_continuing_ops": 296133000, "net_income_to_common": 296133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85203000, "short_term_investments": null, "net_receivables": 339637000, "inventory": 488458000, "other_current_assets": null, "total_current_assets": 945167000, "net_ppe": null, "goodwill": 47772000, "intangible_assets": 13603000, "goodwill_and_intangibles": 61375000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 372287000, "total_assets": 1317454000, "short_term_debt": 13009000, "accounts_payable": 180000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243791000, "long_term_debt": 291271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 710414000, "total_liabilities": 954205000, "total_debt": 304280000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 124427000, "total_equity": 363249000, "shares_outstanding": 9874391, "operating_cash_flow": 145023000, "stock_based_compensation": 6590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4088000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55814000, "free_cash_flow": 159438000, "net_change_in_cash": 85121000 }, "raw_data": { "income": { "ebit": "439383000", "ebitda": "467575000", "netIncome": "296133000", "grossProfit": "778427000", "depreciation": "None", "totalRevenue": "4277178000", "costOfRevenue": "3498751000", "interestIncome": "45507000", "incomeBeforeTax": "393876000", "interestExpense": "45507000", "operatingIncome": "438077000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "97743000", "reportedCurrency": "USD", "netInterestIncome": "-45507000", "nonInterestIncome": "None", "operatingExpenses": "340350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1306000", "costofGoodsAndServicesSold": "3498751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28192000", "sellingGeneralAndAdministrative": "324520000", "netIncomeFromContinuingOperations": "296133000" }, "balance": { "goodwill": "47772000", "inventory": "488458000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "1317454000", "longTermDebt": "291271000", "shortTermDebt": "13009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13603000", "reportedCurrency": "USD", "retainedEarnings": "124427000", "totalLiabilities": "954205000", "otherCurrentAssets": "31869000", "totalCurrentAssets": "945167000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372287000", "currentAccountsPayable": "180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "230722000", "shortLongTermDebtTotal": "615659000", "totalShareholderEquity": "363249000", "capitalLeaseObligations": "324388000", "otherCurrentLiabilities": "40710000", "totalCurrentLiabilities": "243791000", "otherNonCurrentLiabilities": "21953000", "totalNonCurrentLiabilities": "710414000", "cashAndShortTermInvestments": "85203000", "commonStockSharesOutstanding": "9874391", "intangibleAssetsExcludingGoodwill": "13603000", "cashAndCashEquivalentsAtCarryingValue": "85203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296133000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-146350000", "operatingCashflow": "145023000", "capitalExpenditures": "14415000", "changeInReceivables": "-45994000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55814000", "cashflowFromInvestment": "-4088000", "stockBasedCompensation": "6590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85121000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 3097328000, "cost_of_revenue": 2619594000, "gross_profit": 477734000, "ebit": 142495000, "ebitda": 171396000, "pretax_income": 95081000, "tax_provision": 14199000, "net_income": 80882000, "net_income_to_common": 80882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82000, "total_current_assets": 668414000, "total_assets": 1048130000, "short_term_debt": 12922000, "long_term_debt": 321270000, "total_debt": 334192000, "total_liabilities": 989038000, "total_equity": 59092000, "shares_outstanding": 9459883, "goodwill_and_intangibles": 66661000 }, "cash_flow": { "operating_cash_flow": 55019000, "capital_expenditure": 3689000, "free_cash_flow": 58708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232088, "ticker_id": 608, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142495000", "ebitda": "171396000", "netIncome": "80882000", "grossProfit": "477734000", "depreciation": "None", "totalRevenue": "3097328000", "costOfRevenue": "2619594000", "interestIncome": "47414000", "incomeBeforeTax": "95081000", "interestExpense": "47414000", "operatingIncome": "142241000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14199000", "reportedCurrency": "USD", "netInterestIncome": "-47414000", "nonInterestIncome": "None", "operatingExpenses": "335493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "254000", "costofGoodsAndServicesSold": "2619594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28901000", "sellingGeneralAndAdministrative": "314228000", "netIncomeFromContinuingOperations": "80882000" }, "balance": { "goodwill": "47772000", "inventory": "342108000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "1048130000", "longTermDebt": "321270000", "shortTermDebt": "12922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18889000", "reportedCurrency": "USD", "retainedEarnings": "-171706000", "totalLiabilities": "989038000", "otherCurrentAssets": "32581000", "totalCurrentAssets": "668414000", "currentLongTermDebt": "1171000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379716000", "currentAccountsPayable": "165163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "229854000", "shortLongTermDebtTotal": "646600000", "totalShareholderEquity": "59092000", "capitalLeaseObligations": "324159000", "otherCurrentLiabilities": "39060000", "totalCurrentLiabilities": "229032000", "otherNonCurrentLiabilities": "25635000", "totalNonCurrentLiabilities": "760006000", "cashAndShortTermInvestments": "82000", "commonStockSharesOutstanding": "9459883", "intangibleAssetsExcludingGoodwill": "18889000", "cashAndCashEquivalentsAtCarryingValue": "82000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80882000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3698000", "operatingCashflow": "55019000", "capitalExpenditures": "3689000", "changeInReceivables": "-100771000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75740000", "cashflowFromInvestment": "9160000", "stockBasedCompensation": "5992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11561000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3097328000, "cost_of_revenue": 2619594000, "gross_profit": 477734000, "research_and_development": null, "selling_general_admin": 314228000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142495000, "depreciation_amortisation": 28901000, "ebitda": 171396000, "interest_expense": 47414000, "interest_income": null, "other_non_operating": null, "pretax_income": 95081000, "tax_provision": 14199000, "effective_tax_rate": null, "net_income": 80882000, "net_income_continuing_ops": 80882000, "net_income_to_common": 80882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82000, "short_term_investments": null, "net_receivables": 293643000, "inventory": 342108000, "other_current_assets": null, "total_current_assets": 668414000, "net_ppe": null, "goodwill": 47772000, "intangible_assets": 18889000, "goodwill_and_intangibles": 66661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 379716000, "total_assets": 1048130000, "short_term_debt": 12922000, "accounts_payable": 165163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229032000, "long_term_debt": 321270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 760006000, "total_liabilities": 989038000, "total_debt": 334192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171706000, "total_equity": 59092000, "shares_outstanding": 9459883, "operating_cash_flow": 55019000, "stock_based_compensation": 5992000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75740000, "free_cash_flow": 58708000, "net_change_in_cash": -11561000 }, "raw_data": { "income": { "ebit": "142495000", "ebitda": "171396000", "netIncome": "80882000", "grossProfit": "477734000", "depreciation": "None", "totalRevenue": "3097328000", "costOfRevenue": "2619594000", "interestIncome": "47414000", "incomeBeforeTax": "95081000", "interestExpense": "47414000", "operatingIncome": "142241000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14199000", "reportedCurrency": "USD", "netInterestIncome": "-47414000", "nonInterestIncome": "None", "operatingExpenses": "335493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "254000", "costofGoodsAndServicesSold": "2619594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28901000", "sellingGeneralAndAdministrative": "314228000", "netIncomeFromContinuingOperations": "80882000" }, "balance": { "goodwill": "47772000", "inventory": "342108000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "1048130000", "longTermDebt": "321270000", "shortTermDebt": "12922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18889000", "reportedCurrency": "USD", "retainedEarnings": "-171706000", "totalLiabilities": "989038000", "otherCurrentAssets": "32581000", "totalCurrentAssets": "668414000", "currentLongTermDebt": "1171000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379716000", "currentAccountsPayable": "165163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "229854000", "shortLongTermDebtTotal": "646600000", "totalShareholderEquity": "59092000", "capitalLeaseObligations": "324159000", "otherCurrentLiabilities": "39060000", "totalCurrentLiabilities": "229032000", "otherNonCurrentLiabilities": "25635000", "totalNonCurrentLiabilities": "760006000", "cashAndShortTermInvestments": "82000", "commonStockSharesOutstanding": "9459883", "intangibleAssetsExcludingGoodwill": "18889000", "cashAndCashEquivalentsAtCarryingValue": "82000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80882000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3698000", "operatingCashflow": "55019000", "capitalExpenditures": "3689000", "changeInReceivables": "-100771000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75740000", "cashflowFromInvestment": "9160000", "stockBasedCompensation": "5992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11561000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 2637268000, "cost_of_revenue": 2280353000, "gross_profit": 356915000, "ebit": 32610000, "ebitda": 62842000, "pretax_income": -21608000, "tax_provision": -3952000, "net_income": -17656000, "net_income_to_common": -17656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11643000, "total_current_assets": 578039000, "total_assets": 971425000, "short_term_debt": 15979000, "long_term_debt": 458439000, "total_debt": 474418000, "total_liabilities": 997508000, "total_equity": -26083000, "shares_outstanding": 9341799, "goodwill_and_intangibles": 74156000 }, "cash_flow": { "operating_cash_flow": -10304000, "capital_expenditure": 4791000, "free_cash_flow": -5513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232093, "ticker_id": 608, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32610000", "ebitda": "62842000", "netIncome": "-17656000", "grossProfit": "356915000", "depreciation": "None", "totalRevenue": "2637268000", "costOfRevenue": "2280353000", "interestIncome": "54218000", "incomeBeforeTax": "-21608000", "interestExpense": "54218000", "operatingIncome": "35154000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3952000", "reportedCurrency": "USD", "netInterestIncome": "-54218000", "nonInterestIncome": "None", "operatingExpenses": "321761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2544000", "costofGoodsAndServicesSold": "2280353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30232000", "sellingGeneralAndAdministrative": "304611000", "netIncomeFromContinuingOperations": "-17656000" }, "balance": { "goodwill": "47772000", "inventory": "345806000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "971425000", "longTermDebt": "458439000", "shortTermDebt": "15979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26384000", "reportedCurrency": "USD", "retainedEarnings": "-252588000", "totalLiabilities": "997508000", "otherCurrentAssets": "27718000", "totalCurrentAssets": "578039000", "currentLongTermDebt": "2176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393386000", "currentAccountsPayable": "132348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "308067000", "shortLongTermDebtTotal": "713034000", "totalShareholderEquity": "-26083000", "capitalLeaseObligations": "207404000", "otherCurrentLiabilities": "18861000", "totalCurrentLiabilities": "171123000", "otherNonCurrentLiabilities": "367946000", "totalNonCurrentLiabilities": "826385000", "cashAndShortTermInvestments": "11643000", "commonStockSharesOutstanding": "9341799", "intangibleAssetsExcludingGoodwill": "26384000", "cashAndCashEquivalentsAtCarryingValue": "11643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17656000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3955000", "operatingCashflow": "-10304000", "capitalExpenditures": "4791000", "changeInReceivables": "15562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8141000", "cashflowFromInvestment": "21149000", "stockBasedCompensation": "2592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2704000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2637268000, "cost_of_revenue": 2280353000, "gross_profit": 356915000, "research_and_development": null, "selling_general_admin": 304611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32610000, "depreciation_amortisation": 30232000, "ebitda": 62842000, "interest_expense": 54218000, "interest_income": null, "other_non_operating": null, "pretax_income": -21608000, "tax_provision": -3952000, "effective_tax_rate": null, "net_income": -17656000, "net_income_continuing_ops": -17656000, "net_income_to_common": -17656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11643000, "short_term_investments": null, "net_receivables": 192872000, "inventory": 345806000, "other_current_assets": null, "total_current_assets": 578039000, "net_ppe": null, "goodwill": 47772000, "intangible_assets": 26384000, "goodwill_and_intangibles": 74156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 393386000, "total_assets": 971425000, "short_term_debt": 15979000, "accounts_payable": 132348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171123000, "long_term_debt": 458439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 826385000, "total_liabilities": 997508000, "total_debt": 474418000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -252588000, "total_equity": -26083000, "shares_outstanding": 9341799, "operating_cash_flow": -10304000, "stock_based_compensation": 2592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8141000, "free_cash_flow": -5513000, "net_change_in_cash": 2704000 }, "raw_data": { "income": { "ebit": "32610000", "ebitda": "62842000", "netIncome": "-17656000", "grossProfit": "356915000", "depreciation": "None", "totalRevenue": "2637268000", "costOfRevenue": "2280353000", "interestIncome": "54218000", "incomeBeforeTax": "-21608000", "interestExpense": "54218000", "operatingIncome": "35154000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3952000", "reportedCurrency": "USD", "netInterestIncome": "-54218000", "nonInterestIncome": "None", "operatingExpenses": "321761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2544000", "costofGoodsAndServicesSold": "2280353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30232000", "sellingGeneralAndAdministrative": "304611000", "netIncomeFromContinuingOperations": "-17656000" }, "balance": { "goodwill": "47772000", "inventory": "345806000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "971425000", "longTermDebt": "458439000", "shortTermDebt": "15979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26384000", "reportedCurrency": "USD", "retainedEarnings": "-252588000", "totalLiabilities": "997508000", "otherCurrentAssets": "27718000", "totalCurrentAssets": "578039000", "currentLongTermDebt": "2176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393386000", "currentAccountsPayable": "132348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "308067000", "shortLongTermDebtTotal": "713034000", "totalShareholderEquity": "-26083000", "capitalLeaseObligations": "207404000", "otherCurrentLiabilities": "18861000", "totalCurrentLiabilities": "171123000", "otherNonCurrentLiabilities": "367946000", "totalNonCurrentLiabilities": "826385000", "cashAndShortTermInvestments": "11643000", "commonStockSharesOutstanding": "9341799", "intangibleAssetsExcludingGoodwill": "26384000", "cashAndCashEquivalentsAtCarryingValue": "11643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17656000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3955000", "operatingCashflow": "-10304000", "capitalExpenditures": "4791000", "changeInReceivables": "15562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8141000", "cashflowFromInvestment": "21149000", "stockBasedCompensation": "2592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2704000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 2862850000, "cost_of_revenue": 2530996000, "gross_profit": 331854000, "ebit": -12906000, "ebitda": 12920000, "pretax_income": -60207000, "tax_provision": -12154000, "net_income": -48053000, "net_income_to_common": -48053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8939000, "total_current_assets": 599853000, "total_assets": 959889000, "short_term_debt": 9291000, "long_term_debt": 497939000, "total_debt": 507230000, "total_liabilities": 974552000, "total_equity": -14663000, "shares_outstanding": 9223225, "goodwill_and_intangibles": 82994000 }, "cash_flow": { "operating_cash_flow": 41556000, "capital_expenditure": 2724000, "free_cash_flow": 44280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232098, "ticker_id": 608, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12906000", "ebitda": "12920000", "netIncome": "-48053000", "grossProfit": "331854000", "depreciation": "None", "totalRevenue": "2862850000", "costOfRevenue": "2530996000", "interestIncome": "49501000", "incomeBeforeTax": "-60207000", "interestExpense": "47301000", "operatingIncome": "-13286000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-12154000", "reportedCurrency": "USD", "netInterestIncome": "-47301000", "nonInterestIncome": "None", "operatingExpenses": "345140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "380000", "costofGoodsAndServicesSold": "2530996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25826000", "sellingGeneralAndAdministrative": "293914000", "netIncomeFromContinuingOperations": "-48053000" }, "balance": { "goodwill": "47772000", "inventory": "341851000", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "959889000", "longTermDebt": "497939000", "shortTermDebt": "9291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35222000", "reportedCurrency": "USD", "retainedEarnings": "-236222000", "totalLiabilities": "974552000", "otherCurrentAssets": "40629000", "totalCurrentAssets": "599853000", "currentLongTermDebt": "19153000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360036000", "currentAccountsPayable": "149188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205113000", "shortLongTermDebtTotal": "668133000", "totalShareholderEquity": "-14663000", "capitalLeaseObligations": "143486000", "otherCurrentLiabilities": "26769000", "totalCurrentLiabilities": "196768000", "otherNonCurrentLiabilities": "136359000", "totalNonCurrentLiabilities": "777784000", "cashAndShortTermInvestments": "8939000", "commonStockSharesOutstanding": "9223225", "intangibleAssetsExcludingGoodwill": "35222000", "cashAndCashEquivalentsAtCarryingValue": "8939000", "accumulatedDepreciationAmortizationPPE": "-103285000" }, "cashflow": { "netIncome": "-48053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4887000", "operatingCashflow": "41556000", "capitalExpenditures": "2724000", "changeInReceivables": "60007000", "changeInExchangeRate": "None", "cashflowFromFinancing": "205420000", "cashflowFromInvestment": "-242733000", "stockBasedCompensation": "8474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2862850000, "cost_of_revenue": 2530996000, "gross_profit": 331854000, "research_and_development": null, "selling_general_admin": 293914000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12906000, "depreciation_amortisation": 25826000, "ebitda": 12920000, "interest_expense": 47301000, "interest_income": null, "other_non_operating": null, "pretax_income": -60207000, "tax_provision": -12154000, "effective_tax_rate": null, "net_income": -48053000, "net_income_continuing_ops": -48053000, "net_income_to_common": -48053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8939000, "short_term_investments": null, "net_receivables": 208434000, "inventory": 341851000, "other_current_assets": null, "total_current_assets": 599853000, "net_ppe": null, "goodwill": 47772000, "intangible_assets": 35222000, "goodwill_and_intangibles": 82994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 360036000, "total_assets": 959889000, "short_term_debt": 9291000, "accounts_payable": 149188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196768000, "long_term_debt": 497939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 777784000, "total_liabilities": 974552000, "total_debt": 507230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -236222000, "total_equity": -14663000, "shares_outstanding": 9223225, "operating_cash_flow": 41556000, "stock_based_compensation": 8474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205420000, "free_cash_flow": 44280000, "net_change_in_cash": 4243000 }, "raw_data": { "income": { "ebit": "-12906000", "ebitda": "12920000", "netIncome": "-48053000", "grossProfit": "331854000", "depreciation": "None", "totalRevenue": "2862850000", "costOfRevenue": "2530996000", "interestIncome": "49501000", "incomeBeforeTax": "-60207000", "interestExpense": "47301000", "operatingIncome": "-13286000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-12154000", "reportedCurrency": "USD", "netInterestIncome": "-47301000", "nonInterestIncome": "None", "operatingExpenses": "345140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "380000", "costofGoodsAndServicesSold": "2530996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25826000", "sellingGeneralAndAdministrative": "293914000", "netIncomeFromContinuingOperations": "-48053000" }, "balance": { "goodwill": "47772000", "inventory": "341851000", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "959889000", "longTermDebt": "497939000", "shortTermDebt": "9291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35222000", "reportedCurrency": "USD", "retainedEarnings": "-236222000", "totalLiabilities": "974552000", "otherCurrentAssets": "40629000", "totalCurrentAssets": "599853000", "currentLongTermDebt": "19153000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360036000", "currentAccountsPayable": "149188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205113000", "shortLongTermDebtTotal": "668133000", "totalShareholderEquity": "-14663000", "capitalLeaseObligations": "143486000", "otherCurrentLiabilities": "26769000", "totalCurrentLiabilities": "196768000", "otherNonCurrentLiabilities": "136359000", "totalNonCurrentLiabilities": "777784000", "cashAndShortTermInvestments": "8939000", "commonStockSharesOutstanding": "9223225", "intangibleAssetsExcludingGoodwill": "35222000", "cashAndCashEquivalentsAtCarryingValue": "8939000", "accumulatedDepreciationAmortizationPPE": "-103285000" }, "cashflow": { "netIncome": "-48053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4887000", "operatingCashflow": "41556000", "capitalExpenditures": "2724000", "changeInReceivables": "60007000", "changeInExchangeRate": "None", "cashflowFromFinancing": "205420000", "cashflowFromInvestment": "-242733000", "stockBasedCompensation": "8474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 731149000, "cost_of_revenue": 614752000, "gross_profit": 116397000, "ebit": 10396000, "ebitda": 22370000, "pretax_income": -1819000, "tax_provision": -361000, "net_income": -1458000, "net_income_to_common": -1458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319087000, "total_current_assets": 1044798000, "total_assets": 1598090000, "short_term_debt": 29901000, "long_term_debt": 296874000, "total_debt": 326775000, "total_liabilities": 982542000, "total_equity": 615548000, "shares_outstanding": 7946214, "goodwill_and_intangibles": 150976000 }, "cash_flow": { "operating_cash_flow": -57226000, "capital_expenditure": 2599000, "free_cash_flow": -54627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232061, "ticker_id": 608, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10396000", "ebitda": "22370000", "netIncome": "-1458000", "grossProfit": "116397000", "depreciation": "None", "totalRevenue": "731149000", "costOfRevenue": "614752000", "interestIncome": "3068000", "incomeBeforeTax": "-1819000", "interestExpense": "12215000", "operatingIncome": "7328000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-361000", "reportedCurrency": "USD", "netInterestIncome": "-9147000", "nonInterestIncome": "None", "operatingExpenses": "109069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11974000", "sellingGeneralAndAdministrative": "96204000", "netIncomeFromContinuingOperations": "-1458000" }, "balance": { "goodwill": "66367000", "inventory": "371676000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1598090000", "longTermDebt": "296874000", "shortTermDebt": "29901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "84609000", "reportedCurrency": "USD", "retainedEarnings": "521016000", "totalLiabilities": "982542000", "otherCurrentAssets": "57303000", "totalCurrentAssets": "1044798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553292000", "currentAccountsPayable": "195287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "667243000", "totalShareholderEquity": "615548000", "capitalLeaseObligations": "370369000", "otherCurrentLiabilities": "38835000", "totalCurrentLiabilities": "267958000", "otherNonCurrentLiabilities": "18863000", "totalNonCurrentLiabilities": "714584000", "cashAndShortTermInvestments": "319087000", "commonStockSharesOutstanding": "7946214", "intangibleAssetsExcludingGoodwill": "84609000", "cashAndCashEquivalentsAtCarryingValue": "319087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1458000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-45678000", "operatingCashflow": "-57226000", "capitalExpenditures": "2599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7811000", "cashflowFromInvestment": "-1719000", "stockBasedCompensation": "3091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 731149000, "cost_of_revenue": 614752000, "gross_profit": 116397000, "research_and_development": null, "selling_general_admin": 96204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10396000, "depreciation_amortisation": 11974000, "ebitda": 22370000, "interest_expense": 12215000, "interest_income": null, "other_non_operating": null, "pretax_income": -1819000, "tax_provision": -361000, "effective_tax_rate": null, "net_income": -1458000, "net_income_continuing_ops": -1458000, "net_income_to_common": -1458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319087000, "short_term_investments": null, "net_receivables": 296732000, "inventory": 371676000, "other_current_assets": null, "total_current_assets": 1044798000, "net_ppe": null, "goodwill": 66367000, "intangible_assets": 84609000, "goodwill_and_intangibles": 150976000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 553292000, "total_assets": 1598090000, "short_term_debt": 29901000, "accounts_payable": 195287000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267958000, "long_term_debt": 296874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 714584000, "total_liabilities": 982542000, "total_debt": 326775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 521016000, "total_equity": 615548000, "shares_outstanding": 7946214, "operating_cash_flow": -57226000, "stock_based_compensation": 3091000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1719000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7811000, "free_cash_flow": -54627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10396000", "ebitda": "22370000", "netIncome": "-1458000", "grossProfit": "116397000", "depreciation": "None", "totalRevenue": "731149000", "costOfRevenue": "614752000", "interestIncome": "3068000", "incomeBeforeTax": "-1819000", "interestExpense": "12215000", "operatingIncome": "7328000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-361000", "reportedCurrency": "USD", "netInterestIncome": "-9147000", "nonInterestIncome": "None", "operatingExpenses": "109069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11974000", "sellingGeneralAndAdministrative": "96204000", "netIncomeFromContinuingOperations": "-1458000" }, "balance": { "goodwill": "66367000", "inventory": "371676000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1598090000", "longTermDebt": "296874000", "shortTermDebt": "29901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "84609000", "reportedCurrency": "USD", "retainedEarnings": "521016000", "totalLiabilities": "982542000", "otherCurrentAssets": "57303000", "totalCurrentAssets": "1044798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553292000", "currentAccountsPayable": "195287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "667243000", "totalShareholderEquity": "615548000", "capitalLeaseObligations": "370369000", "otherCurrentLiabilities": "38835000", "totalCurrentLiabilities": "267958000", "otherNonCurrentLiabilities": "18863000", "totalNonCurrentLiabilities": "714584000", "cashAndShortTermInvestments": "319087000", "commonStockSharesOutstanding": "7946214", "intangibleAssetsExcludingGoodwill": "84609000", "cashAndCashEquivalentsAtCarryingValue": "319087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1458000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-45678000", "operatingCashflow": "-57226000", "capitalExpenditures": "2599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7811000", "cashflowFromInvestment": "-1719000", "stockBasedCompensation": "3091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 715804000, "cost_of_revenue": 603181000, "gross_profit": 112623000, "ebit": -3242000, "ebitda": 7577000, "pretax_income": -11956000, "tax_provision": -3405000, "net_income": -8551000, "net_income_to_common": -8551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385843000, "total_current_assets": 984468000, "total_assets": 1549279000, "short_term_debt": 31317000, "long_term_debt": 296660000, "total_debt": 327977000, "total_liabilities": 931964000, "total_equity": 617315000, "shares_outstanding": 7946214, "goodwill_and_intangibles": 153926000 }, "cash_flow": { "operating_cash_flow": 61834000, "capital_expenditure": 5447000, "free_cash_flow": 67281000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232062, "ticker_id": 608, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3242000", "ebitda": "7577000", "netIncome": "-8551000", "grossProfit": "112623000", "depreciation": "None", "totalRevenue": "715804000", "costOfRevenue": "603181000", "interestIncome": "8714000", "incomeBeforeTax": "-11956000", "interestExpense": "8714000", "operatingIncome": "-3242000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3405000", "reportedCurrency": "USD", "netInterestIncome": "-8714000", "nonInterestIncome": "None", "operatingExpenses": "115865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10819000", "sellingGeneralAndAdministrative": "102470000", "netIncomeFromContinuingOperations": "-8551000" }, "balance": { "goodwill": "67226000", "inventory": "325998000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1549279000", "longTermDebt": "296660000", "shortTermDebt": "31317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "86700000", "reportedCurrency": "USD", "retainedEarnings": "522474000", "totalLiabilities": "931964000", "otherCurrentAssets": "54466000", "totalCurrentAssets": "984468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564811000", "currentAccountsPayable": "136388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341368000", "shortLongTermDebtTotal": "673983000", "totalShareholderEquity": "617315000", "capitalLeaseObligations": "377323000", "otherCurrentLiabilities": "43574000", "totalCurrentLiabilities": "211279000", "otherNonCurrentLiabilities": "18657000", "totalNonCurrentLiabilities": "720685000", "cashAndShortTermInvestments": "385843000", "commonStockSharesOutstanding": "7946214", "intangibleAssetsExcludingGoodwill": "86700000", "cashAndCashEquivalentsAtCarryingValue": "385843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "35929000", "operatingCashflow": "61834000", "capitalExpenditures": "5447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4725000", "cashflowFromInvestment": "-100626000", "stockBasedCompensation": "2937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 715804000, "cost_of_revenue": 603181000, "gross_profit": 112623000, "research_and_development": null, "selling_general_admin": 102470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3242000, "depreciation_amortisation": 10819000, "ebitda": 7577000, "interest_expense": 8714000, "interest_income": null, "other_non_operating": null, "pretax_income": -11956000, "tax_provision": -3405000, "effective_tax_rate": null, "net_income": -8551000, "net_income_continuing_ops": -8551000, "net_income_to_common": -8551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 385843000, "short_term_investments": null, "net_receivables": 218161000, "inventory": 325998000, "other_current_assets": null, "total_current_assets": 984468000, "net_ppe": null, "goodwill": 67226000, "intangible_assets": 86700000, "goodwill_and_intangibles": 153926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 564811000, "total_assets": 1549279000, "short_term_debt": 31317000, "accounts_payable": 136388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211279000, "long_term_debt": 296660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 720685000, "total_liabilities": 931964000, "total_debt": 327977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 522474000, "total_equity": 617315000, "shares_outstanding": 7946214, "operating_cash_flow": 61834000, "stock_based_compensation": 2937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4725000, "free_cash_flow": 67281000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3242000", "ebitda": "7577000", "netIncome": "-8551000", "grossProfit": "112623000", "depreciation": "None", "totalRevenue": "715804000", "costOfRevenue": "603181000", "interestIncome": "8714000", "incomeBeforeTax": "-11956000", "interestExpense": "8714000", "operatingIncome": "-3242000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3405000", "reportedCurrency": "USD", "netInterestIncome": "-8714000", "nonInterestIncome": "None", "operatingExpenses": "115865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10819000", "sellingGeneralAndAdministrative": "102470000", "netIncomeFromContinuingOperations": "-8551000" }, "balance": { "goodwill": "67226000", "inventory": "325998000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1549279000", "longTermDebt": "296660000", "shortTermDebt": "31317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "86700000", "reportedCurrency": "USD", "retainedEarnings": "522474000", "totalLiabilities": "931964000", "otherCurrentAssets": "54466000", "totalCurrentAssets": "984468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564811000", "currentAccountsPayable": "136388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341368000", "shortLongTermDebtTotal": "673983000", "totalShareholderEquity": "617315000", "capitalLeaseObligations": "377323000", "otherCurrentLiabilities": "43574000", "totalCurrentLiabilities": "211279000", "otherNonCurrentLiabilities": "18657000", "totalNonCurrentLiabilities": "720685000", "cashAndShortTermInvestments": "385843000", "commonStockSharesOutstanding": "7946214", "intangibleAssetsExcludingGoodwill": "86700000", "cashAndCashEquivalentsAtCarryingValue": "385843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "35929000", "operatingCashflow": "61834000", "capitalExpenditures": "5447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4725000", "cashflowFromInvestment": "-100626000", "stockBasedCompensation": "2937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 748870000, "cost_of_revenue": 650425000, "gross_profit": 98445000, "ebit": 13903000, "ebitda": 23645000, "pretax_income": 1363000, "tax_provision": -292000, "net_income": 1655000, "net_income_to_common": 1655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429360000, "total_current_assets": 1098924000, "total_assets": 1581964000, "short_term_debt": 28531000, "long_term_debt": 296443000, "total_debt": 324974000, "total_liabilities": 958946000, "total_equity": 623018000, "shares_outstanding": 7946214, "goodwill_and_intangibles": 79393000 }, "cash_flow": { "operating_cash_flow": 58616000, "capital_expenditure": 5947000, "free_cash_flow": 64563000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232064, "ticker_id": 608, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13903000", "ebitda": "23645000", "netIncome": "1655000", "grossProfit": "98445000", "depreciation": "None", "totalRevenue": "748870000", "costOfRevenue": "650425000", "interestIncome": "3937000", "incomeBeforeTax": "1363000", "interestExpense": "12540000", "operatingIncome": "8982000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-292000", "reportedCurrency": "USD", "netInterestIncome": "-8603000", "nonInterestIncome": "None", "operatingExpenses": "89463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9742000", "sellingGeneralAndAdministrative": "89281000", "netIncomeFromContinuingOperations": "1655000" }, "balance": { "goodwill": "55372000", "inventory": "345879000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1581964000", "longTermDebt": "296443000", "shortTermDebt": "28531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "24021000", "reportedCurrency": "USD", "retainedEarnings": "531025000", "totalLiabilities": "958946000", "otherCurrentAssets": "55033000", "totalCurrentAssets": "1098924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483039999", "currentAccountsPayable": "168551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "336094000", "shortLongTermDebtTotal": "668887000", "totalShareholderEquity": "623018000", "capitalLeaseObligations": "372444000", "otherCurrentLiabilities": "38045000", "totalCurrentLiabilities": "239062000", "otherNonCurrentLiabilities": "19182000", "totalNonCurrentLiabilities": "719884000", "cashAndShortTermInvestments": "429360000", "commonStockSharesOutstanding": "7946214", "intangibleAssetsExcludingGoodwill": "24021000", "cashAndCashEquivalentsAtCarryingValue": "429360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1655000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "45605000", "operatingCashflow": "58616000", "capitalExpenditures": "5947000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10094000", "cashflowFromInvestment": "-5927000", "stockBasedCompensation": "3452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 748870000, "cost_of_revenue": 650425000, "gross_profit": 98445000, "research_and_development": null, "selling_general_admin": 89281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13903000, "depreciation_amortisation": 9742000, "ebitda": 23645000, "interest_expense": 12540000, "interest_income": null, "other_non_operating": null, "pretax_income": 1363000, "tax_provision": -292000, "effective_tax_rate": null, "net_income": 1655000, "net_income_continuing_ops": 1655000, "net_income_to_common": 1655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429360000, "short_term_investments": null, "net_receivables": 268652000, "inventory": 345879000, "other_current_assets": null, "total_current_assets": 1098924000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 24021000, "goodwill_and_intangibles": 79393000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483039999, "total_assets": 1581964000, "short_term_debt": 28531000, "accounts_payable": 168551000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239062000, "long_term_debt": 296443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 719884000, "total_liabilities": 958946000, "total_debt": 324974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 531025000, "total_equity": 623018000, "shares_outstanding": 7946214, "operating_cash_flow": 58616000, "stock_based_compensation": 3452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5947000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10094000, "free_cash_flow": 64563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13903000", "ebitda": "23645000", "netIncome": "1655000", "grossProfit": "98445000", "depreciation": "None", "totalRevenue": "748870000", "costOfRevenue": "650425000", "interestIncome": "3937000", "incomeBeforeTax": "1363000", "interestExpense": "12540000", "operatingIncome": "8982000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-292000", "reportedCurrency": "USD", "netInterestIncome": "-8603000", "nonInterestIncome": "None", "operatingExpenses": "89463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9742000", "sellingGeneralAndAdministrative": "89281000", "netIncomeFromContinuingOperations": "1655000" }, "balance": { "goodwill": "55372000", "inventory": "345879000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1581964000", "longTermDebt": "296443000", "shortTermDebt": "28531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "24021000", "reportedCurrency": "USD", "retainedEarnings": "531025000", "totalLiabilities": "958946000", "otherCurrentAssets": "55033000", "totalCurrentAssets": "1098924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483039999", "currentAccountsPayable": "168551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "336094000", "shortLongTermDebtTotal": "668887000", "totalShareholderEquity": "623018000", "capitalLeaseObligations": "372444000", "otherCurrentLiabilities": "38045000", "totalCurrentLiabilities": "239062000", "otherNonCurrentLiabilities": "19182000", "totalNonCurrentLiabilities": "719884000", "cashAndShortTermInvestments": "429360000", "commonStockSharesOutstanding": "7946214", "intangibleAssetsExcludingGoodwill": "24021000", "cashAndCashEquivalentsAtCarryingValue": "429360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1655000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "45605000", "operatingCashflow": "58616000", "capitalExpenditures": "5947000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10094000", "cashflowFromInvestment": "-5927000", "stockBasedCompensation": "3452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 780107000, "cost_of_revenue": 660418000, "gross_profit": 119689000, "ebit": 19218000, "ebitda": 29008000, "pretax_income": 6578000, "tax_provision": 2268000, "net_income": 4310000, "net_income_to_common": 4310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386765000, "total_current_assets": 1104621000, "total_assets": 1584035000, "short_term_debt": 25729000, "long_term_debt": 295723000, "total_debt": 321452000, "total_liabilities": 962723000, "total_equity": 621312000, "shares_outstanding": 7977000, "goodwill_and_intangibles": 80346000 }, "cash_flow": { "operating_cash_flow": -26758000, "capital_expenditure": 9607000, "free_cash_flow": -17151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232065, "ticker_id": 608, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19218000", "ebitda": "29008000", "netIncome": "4310000", "grossProfit": "119689000", "depreciation": "None", "totalRevenue": "780107000", "costOfRevenue": "660418000", "interestIncome": "4183000", "incomeBeforeTax": "6578000", "interestExpense": "12640000", "operatingIncome": "15035000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2268000", "reportedCurrency": "USD", "netInterestIncome": "-8457000", "nonInterestIncome": "None", "operatingExpenses": "104654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9790000", "sellingGeneralAndAdministrative": "95265000", "netIncomeFromContinuingOperations": "4310000" }, "balance": { "goodwill": "55372000", "inventory": "391484000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1584035000", "longTermDebt": "295723000", "shortTermDebt": "25729000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24974000", "reportedCurrency": "USD", "retainedEarnings": "529370000", "totalLiabilities": "962723000", "otherCurrentAssets": "47635000", "totalCurrentAssets": "1104621000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479414000", "currentAccountsPayable": "177990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "331820000", "shortLongTermDebtTotal": "665507000", "totalShareholderEquity": "621312000", "capitalLeaseObligations": "369784000", "otherCurrentLiabilities": "35063000", "totalCurrentLiabilities": "242717000", "otherNonCurrentLiabilities": "18899000", "totalNonCurrentLiabilities": "720006000", "cashAndShortTermInvestments": "386765000", "commonStockSharesOutstanding": "7977000", "intangibleAssetsExcludingGoodwill": "24974000", "cashAndCashEquivalentsAtCarryingValue": "386765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8071000", "operatingCashflow": "-26758000", "capitalExpenditures": "9607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25955000", "cashflowFromInvestment": "-9542000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780107000, "cost_of_revenue": 660418000, "gross_profit": 119689000, "research_and_development": null, "selling_general_admin": 95265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19218000, "depreciation_amortisation": 9790000, "ebitda": 29008000, "interest_expense": 12640000, "interest_income": null, "other_non_operating": null, "pretax_income": 6578000, "tax_provision": 2268000, "effective_tax_rate": null, "net_income": 4310000, "net_income_continuing_ops": 4310000, "net_income_to_common": 4310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386765000, "short_term_investments": null, "net_receivables": 278737000, "inventory": 391484000, "other_current_assets": null, "total_current_assets": 1104621000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 24974000, "goodwill_and_intangibles": 80346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 479414000, "total_assets": 1584035000, "short_term_debt": 25729000, "accounts_payable": 177990000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242717000, "long_term_debt": 295723000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 720006000, "total_liabilities": 962723000, "total_debt": 321452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 529370000, "total_equity": 621312000, "shares_outstanding": 7977000, "operating_cash_flow": -26758000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25955000, "free_cash_flow": -17151000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19218000", "ebitda": "29008000", "netIncome": "4310000", "grossProfit": "119689000", "depreciation": "None", "totalRevenue": "780107000", "costOfRevenue": "660418000", "interestIncome": "4183000", "incomeBeforeTax": "6578000", "interestExpense": "12640000", "operatingIncome": "15035000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2268000", "reportedCurrency": "USD", "netInterestIncome": "-8457000", "nonInterestIncome": "None", "operatingExpenses": "104654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9790000", "sellingGeneralAndAdministrative": "95265000", "netIncomeFromContinuingOperations": "4310000" }, "balance": { "goodwill": "55372000", "inventory": "391484000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1584035000", "longTermDebt": "295723000", "shortTermDebt": "25729000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24974000", "reportedCurrency": "USD", "retainedEarnings": "529370000", "totalLiabilities": "962723000", "otherCurrentAssets": "47635000", "totalCurrentAssets": "1104621000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479414000", "currentAccountsPayable": "177990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "331820000", "shortLongTermDebtTotal": "665507000", "totalShareholderEquity": "621312000", "capitalLeaseObligations": "369784000", "otherCurrentLiabilities": "35063000", "totalCurrentLiabilities": "242717000", "otherNonCurrentLiabilities": "18899000", "totalNonCurrentLiabilities": "720006000", "cashAndShortTermInvestments": "386765000", "commonStockSharesOutstanding": "7977000", "intangibleAssetsExcludingGoodwill": "24974000", "cashAndCashEquivalentsAtCarryingValue": "386765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8071000", "operatingCashflow": "-26758000", "capitalExpenditures": "9607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25955000", "cashflowFromInvestment": "-9542000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 709226000, "cost_of_revenue": 598097000, "gross_profit": 111129000, "ebit": 16197000, "ebitda": 25751000, "pretax_income": 4144000, "tax_provision": 1339000, "net_income": 2805000, "net_income_to_common": 2805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 449020000, "total_current_assets": 1166303000, "total_assets": 1633470000, "short_term_debt": 23366000, "long_term_debt": 295393000, "total_debt": 318759000, "total_liabilities": 997356000, "total_equity": 636114000, "shares_outstanding": 8328454, "goodwill_and_intangibles": 81299000 }, "cash_flow": { "operating_cash_flow": -33908000, "capital_expenditure": 5932000, "free_cash_flow": -27976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232066, "ticker_id": 608, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16197000", "ebitda": "25751000", "netIncome": "2805000", "grossProfit": "111129000", "depreciation": "None", "totalRevenue": "709226000", "costOfRevenue": "598097000", "interestIncome": "5473000", "incomeBeforeTax": "4144000", "interestExpense": "12053000", "operatingIncome": "10724000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1339000", "reportedCurrency": "USD", "netInterestIncome": "-6580000", "nonInterestIncome": "None", "operatingExpenses": "100405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9554000", "sellingGeneralAndAdministrative": "94093000", "netIncomeFromContinuingOperations": "2805000" }, "balance": { "goodwill": "55372000", "inventory": "399555000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "1633470000", "longTermDebt": "295393000", "shortTermDebt": "23366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "25927000", "reportedCurrency": "USD", "retainedEarnings": "525060000", "totalLiabilities": "997356000", "otherCurrentAssets": "42154000", "totalCurrentAssets": "1166303000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "275574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "467167000", "currentAccountsPayable": "213111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "320335000", "shortLongTermDebtTotal": "658729000", "totalShareholderEquity": "636114000", "capitalLeaseObligations": "363336000", "otherCurrentLiabilities": "40162000", "totalCurrentLiabilities": "280574000", "otherNonCurrentLiabilities": "19106000", "totalNonCurrentLiabilities": "716782000", "cashAndShortTermInvestments": "449020000", "commonStockSharesOutstanding": "8328454", "intangibleAssetsExcludingGoodwill": "25927000", "cashAndCashEquivalentsAtCarryingValue": "449020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2805000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-43646000", "operatingCashflow": "-33908000", "capitalExpenditures": "5932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19302000", "cashflowFromInvestment": "-3392000", "stockBasedCompensation": "2522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 709226000, "cost_of_revenue": 598097000, "gross_profit": 111129000, "research_and_development": null, "selling_general_admin": 94093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16197000, "depreciation_amortisation": 9554000, "ebitda": 25751000, "interest_expense": 12053000, "interest_income": null, "other_non_operating": null, "pretax_income": 4144000, "tax_provision": 1339000, "effective_tax_rate": null, "net_income": 2805000, "net_income_continuing_ops": 2805000, "net_income_to_common": 2805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 449020000, "short_term_investments": null, "net_receivables": 275574000, "inventory": 399555000, "other_current_assets": null, "total_current_assets": 1166303000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 25927000, "goodwill_and_intangibles": 81299000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 467167000, "total_assets": 1633470000, "short_term_debt": 23366000, "accounts_payable": 213111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280574000, "long_term_debt": 295393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 716782000, "total_liabilities": 997356000, "total_debt": 318759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 525060000, "total_equity": 636114000, "shares_outstanding": 8328454, "operating_cash_flow": -33908000, "stock_based_compensation": 2522000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5932000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3392000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19302000, "free_cash_flow": -27976000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16197000", "ebitda": "25751000", "netIncome": "2805000", "grossProfit": "111129000", "depreciation": "None", "totalRevenue": "709226000", "costOfRevenue": "598097000", "interestIncome": "5473000", "incomeBeforeTax": "4144000", "interestExpense": "12053000", "operatingIncome": "10724000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1339000", "reportedCurrency": "USD", "netInterestIncome": "-6580000", "nonInterestIncome": "None", "operatingExpenses": "100405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9554000", "sellingGeneralAndAdministrative": "94093000", "netIncomeFromContinuingOperations": "2805000" }, "balance": { "goodwill": "55372000", "inventory": "399555000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "1633470000", "longTermDebt": "295393000", "shortTermDebt": "23366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "25927000", "reportedCurrency": "USD", "retainedEarnings": "525060000", "totalLiabilities": "997356000", "otherCurrentAssets": "42154000", "totalCurrentAssets": "1166303000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "275574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "467167000", "currentAccountsPayable": "213111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "320335000", "shortLongTermDebtTotal": "658729000", "totalShareholderEquity": "636114000", "capitalLeaseObligations": "363336000", "otherCurrentLiabilities": "40162000", "totalCurrentLiabilities": "280574000", "otherNonCurrentLiabilities": "19106000", "totalNonCurrentLiabilities": "716782000", "cashAndShortTermInvestments": "449020000", "commonStockSharesOutstanding": "8328454", "intangibleAssetsExcludingGoodwill": "25927000", "cashAndCashEquivalentsAtCarryingValue": "449020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2805000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-43646000", "operatingCashflow": "-33908000", "capitalExpenditures": "5932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19302000", "cashflowFromInvestment": "-3392000", "stockBasedCompensation": "2522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 710637000, "cost_of_revenue": 597292000, "gross_profit": 113345000, "ebit": -9629000, "ebitda": -224000, "pretax_income": 6965000, "tax_provision": 1693000, "net_income": 5272000, "net_income_to_common": 5272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 505622000, "total_current_assets": 1133988000, "total_assets": 1577717000, "short_term_debt": 21019000, "long_term_debt": 295061000, "total_debt": 316080000, "total_liabilities": 931276000, "total_equity": 646441000, "shares_outstanding": 8431000, "goodwill_and_intangibles": 82253000 }, "cash_flow": { "operating_cash_flow": 18744000, "capital_expenditure": 20279000, "free_cash_flow": 39023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232067, "ticker_id": 608, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9629000", "ebitda": "-224000", "netIncome": "5272000", "grossProfit": "113345000", "depreciation": "None", "totalRevenue": "710637000", "costOfRevenue": "597292000", "interestIncome": "5320000", "incomeBeforeTax": "6965000", "interestExpense": "5320000", "operatingIncome": "12030000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1693000", "reportedCurrency": "USD", "netInterestIncome": "-5320000", "nonInterestIncome": "None", "operatingExpenses": "101315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9405000", "sellingGeneralAndAdministrative": "92619000", "netIncomeFromContinuingOperations": "5272000" }, "balance": { "goodwill": "55372000", "inventory": "355909000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "1577717000", "longTermDebt": "295061000", "shortTermDebt": "21019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26881000", "reportedCurrency": "USD", "retainedEarnings": "522255000", "totalLiabilities": "931276000", "otherCurrentAssets": "46620000", "totalCurrentAssets": "1133988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443729000", "currentAccountsPayable": "170202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "296777000", "shortLongTermDebtTotal": "636196000", "totalShareholderEquity": "646441000", "capitalLeaseObligations": "341135000", "otherCurrentLiabilities": "38568000", "totalCurrentLiabilities": "233724000", "otherNonCurrentLiabilities": "19079000", "totalNonCurrentLiabilities": "697552000", "cashAndShortTermInvestments": "505622000", "commonStockSharesOutstanding": "8431000", "intangibleAssetsExcludingGoodwill": "26881000", "cashAndCashEquivalentsAtCarryingValue": "505622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15368000", "operatingCashflow": "18744000", "capitalExpenditures": "20279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19184000", "cashflowFromInvestment": "-20219000", "stockBasedCompensation": "808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 710637000, "cost_of_revenue": 597292000, "gross_profit": 113345000, "research_and_development": null, "selling_general_admin": 92619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9629000, "depreciation_amortisation": 9405000, "ebitda": -224000, "interest_expense": 5320000, "interest_income": null, "other_non_operating": null, "pretax_income": 6965000, "tax_provision": 1693000, "effective_tax_rate": null, "net_income": 5272000, "net_income_continuing_ops": 5272000, "net_income_to_common": 5272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 505622000, "short_term_investments": null, "net_receivables": 225837000, "inventory": 355909000, "other_current_assets": null, "total_current_assets": 1133988000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 26881000, "goodwill_and_intangibles": 82253000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 443729000, "total_assets": 1577717000, "short_term_debt": 21019000, "accounts_payable": 170202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233724000, "long_term_debt": 295061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 697552000, "total_liabilities": 931276000, "total_debt": 316080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 522255000, "total_equity": 646441000, "shares_outstanding": 8431000, "operating_cash_flow": 18744000, "stock_based_compensation": 808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19184000, "free_cash_flow": 39023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9629000", "ebitda": "-224000", "netIncome": "5272000", "grossProfit": "113345000", "depreciation": "None", "totalRevenue": "710637000", "costOfRevenue": "597292000", "interestIncome": "5320000", "incomeBeforeTax": "6965000", "interestExpense": "5320000", "operatingIncome": "12030000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1693000", "reportedCurrency": "USD", "netInterestIncome": "-5320000", "nonInterestIncome": "None", "operatingExpenses": "101315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9405000", "sellingGeneralAndAdministrative": "92619000", "netIncomeFromContinuingOperations": "5272000" }, "balance": { "goodwill": "55372000", "inventory": "355909000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "1577717000", "longTermDebt": "295061000", "shortTermDebt": "21019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26881000", "reportedCurrency": "USD", "retainedEarnings": "522255000", "totalLiabilities": "931276000", "otherCurrentAssets": "46620000", "totalCurrentAssets": "1133988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443729000", "currentAccountsPayable": "170202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "296777000", "shortLongTermDebtTotal": "636196000", "totalShareholderEquity": "646441000", "capitalLeaseObligations": "341135000", "otherCurrentLiabilities": "38568000", "totalCurrentLiabilities": "233724000", "otherNonCurrentLiabilities": "19079000", "totalNonCurrentLiabilities": "697552000", "cashAndShortTermInvestments": "505622000", "commonStockSharesOutstanding": "8431000", "intangibleAssetsExcludingGoodwill": "26881000", "cashAndCashEquivalentsAtCarryingValue": "505622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15368000", "operatingCashflow": "18744000", "capitalExpenditures": "20279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19184000", "cashflowFromInvestment": "-20219000", "stockBasedCompensation": "808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 747288000, "cost_of_revenue": 621619000, "gross_profit": 125669000, "ebit": 33300000, "ebitda": 42830000, "pretax_income": 21632000, "tax_provision": 5616000, "net_income": 16016000, "net_income_to_common": 16016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526281000, "total_current_assets": 1181371000, "total_assets": 1611079000, "short_term_debt": 20823000, "long_term_debt": 294733000, "total_debt": 315556000, "total_liabilities": 955490000, "total_equity": 655589000, "shares_outstanding": 8528310, "goodwill_and_intangibles": 83206000 }, "cash_flow": { "operating_cash_flow": 61766000, "capital_expenditure": 7929000, "free_cash_flow": 69695000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232069, "ticker_id": 608, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33300000", "ebitda": "42830000", "netIncome": "16016000", "grossProfit": "125669000", "depreciation": "None", "totalRevenue": "747288000", "costOfRevenue": "621619000", "interestIncome": "7049000", "incomeBeforeTax": "21632000", "interestExpense": "11668000", "operatingIncome": "24025000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5616000", "reportedCurrency": "USD", "netInterestIncome": "-4619000", "nonInterestIncome": "None", "operatingExpenses": "101644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9530000", "sellingGeneralAndAdministrative": "92210000", "netIncomeFromContinuingOperations": "16016000" }, "balance": { "goodwill": "55372000", "inventory": "340541000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "1611079000", "longTermDebt": "294733000", "shortTermDebt": "20823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "27834000", "reportedCurrency": "USD", "retainedEarnings": "516983000", "totalLiabilities": "955490000", "otherCurrentAssets": "36500000", "totalCurrentAssets": "1181371000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "429708000", "currentAccountsPayable": "186319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "281497000", "shortLongTermDebtTotal": "635571000", "totalShareholderEquity": "655589000", "capitalLeaseObligations": "340838000", "otherCurrentLiabilities": "46647000", "totalCurrentLiabilities": "257724000", "otherNonCurrentLiabilities": "18738000", "totalNonCurrentLiabilities": "697766000", "cashAndShortTermInvestments": "526281000", "commonStockSharesOutstanding": "8528310", "intangibleAssetsExcludingGoodwill": "27834000", "cashAndCashEquivalentsAtCarryingValue": "526281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16016000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "17032000", "operatingCashflow": "61766000", "capitalExpenditures": "7929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19513000", "cashflowFromInvestment": "-7364000", "stockBasedCompensation": "3186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 747288000, "cost_of_revenue": 621619000, "gross_profit": 125669000, "research_and_development": null, "selling_general_admin": 92210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33300000, "depreciation_amortisation": 9530000, "ebitda": 42830000, "interest_expense": 11668000, "interest_income": null, "other_non_operating": null, "pretax_income": 21632000, "tax_provision": 5616000, "effective_tax_rate": null, "net_income": 16016000, "net_income_continuing_ops": 16016000, "net_income_to_common": 16016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526281000, "short_term_investments": null, "net_receivables": 278049000, "inventory": 340541000, "other_current_assets": null, "total_current_assets": 1181371000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 27834000, "goodwill_and_intangibles": 83206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 429708000, "total_assets": 1611079000, "short_term_debt": 20823000, "accounts_payable": 186319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257724000, "long_term_debt": 294733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 697766000, "total_liabilities": 955490000, "total_debt": 315556000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 516983000, "total_equity": 655589000, "shares_outstanding": 8528310, "operating_cash_flow": 61766000, "stock_based_compensation": 3186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7929000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7364000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19513000, "free_cash_flow": 69695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33300000", "ebitda": "42830000", "netIncome": "16016000", "grossProfit": "125669000", "depreciation": "None", "totalRevenue": "747288000", "costOfRevenue": "621619000", "interestIncome": "7049000", "incomeBeforeTax": "21632000", "interestExpense": "11668000", "operatingIncome": "24025000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5616000", "reportedCurrency": "USD", "netInterestIncome": "-4619000", "nonInterestIncome": "None", "operatingExpenses": "101644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9530000", "sellingGeneralAndAdministrative": "92210000", "netIncomeFromContinuingOperations": "16016000" }, "balance": { "goodwill": "55372000", "inventory": "340541000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "1611079000", "longTermDebt": "294733000", "shortTermDebt": "20823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "27834000", "reportedCurrency": "USD", "retainedEarnings": "516983000", "totalLiabilities": "955490000", "otherCurrentAssets": "36500000", "totalCurrentAssets": "1181371000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "429708000", "currentAccountsPayable": "186319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "281497000", "shortLongTermDebtTotal": "635571000", "totalShareholderEquity": "655589000", "capitalLeaseObligations": "340838000", "otherCurrentLiabilities": "46647000", "totalCurrentLiabilities": "257724000", "otherNonCurrentLiabilities": "18738000", "totalNonCurrentLiabilities": "697766000", "cashAndShortTermInvestments": "526281000", "commonStockSharesOutstanding": "8528310", "intangibleAssetsExcludingGoodwill": "27834000", "cashAndCashEquivalentsAtCarryingValue": "526281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16016000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "17032000", "operatingCashflow": "61766000", "capitalExpenditures": "7929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19513000", "cashflowFromInvestment": "-7364000", "stockBasedCompensation": "3186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 768363000, "cost_of_revenue": 645919000, "gross_profit": 122444000, "ebit": 30227000, "ebitda": 40347000, "pretax_income": 19046000, "tax_provision": 4710000, "net_income": 14336000, "net_income_to_common": 14336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 491392000, "total_current_assets": 1158722000, "total_assets": 1586076000, "short_term_debt": 19592000, "long_term_debt": 294403000, "total_debt": 313995000, "total_liabilities": 933744000, "total_equity": 652332000, "shares_outstanding": 8686000, "goodwill_and_intangibles": 84159000 }, "cash_flow": { "operating_cash_flow": 35803000, "capital_expenditure": 6454000, "free_cash_flow": 42257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232070, "ticker_id": 608, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30227000", "ebitda": "40347000", "netIncome": "14336000", "grossProfit": "122444000", "depreciation": "None", "totalRevenue": "768363000", "costOfRevenue": "645919000", "interestIncome": "6380000", "incomeBeforeTax": "19046000", "interestExpense": "11181000", "operatingIncome": "23847000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4710000", "reportedCurrency": "USD", "netInterestIncome": "-4800000", "nonInterestIncome": "None", "operatingExpenses": "98597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "645919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10120000", "sellingGeneralAndAdministrative": "89453000", "netIncomeFromContinuingOperations": "14336000" }, "balance": { "goodwill": "55372000", "inventory": "357573000", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "1586076000", "longTermDebt": "294403000", "shortTermDebt": "19592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "28787000", "reportedCurrency": "USD", "retainedEarnings": "500967000", "totalLiabilities": "933744000", "otherCurrentAssets": "36220000", "totalCurrentAssets": "1158722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427354000", "currentAccountsPayable": "179375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631570000", "totalShareholderEquity": "652332000", "capitalLeaseObligations": "337167000", "otherCurrentLiabilities": "34560000", "totalCurrentLiabilities": "237462000", "otherNonCurrentLiabilities": "19607000", "totalNonCurrentLiabilities": "696282000", "cashAndShortTermInvestments": "491392000", "commonStockSharesOutstanding": "8686000", "intangibleAssetsExcludingGoodwill": "28787000", "cashAndCashEquivalentsAtCarryingValue": "491392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14336000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13369000", "operatingCashflow": "35803000", "capitalExpenditures": "6454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19413000", "cashflowFromInvestment": "-6307000", "stockBasedCompensation": "1405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768363000, "cost_of_revenue": 645919000, "gross_profit": 122444000, "research_and_development": null, "selling_general_admin": 89453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30227000, "depreciation_amortisation": 10120000, "ebitda": 40347000, "interest_expense": 11181000, "interest_income": null, "other_non_operating": null, "pretax_income": 19046000, "tax_provision": 4710000, "effective_tax_rate": null, "net_income": 14336000, "net_income_continuing_ops": 14336000, "net_income_to_common": 14336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 491392000, "short_term_investments": null, "net_receivables": 273537000, "inventory": 357573000, "other_current_assets": null, "total_current_assets": 1158722000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 28787000, "goodwill_and_intangibles": 84159000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 427354000, "total_assets": 1586076000, "short_term_debt": 19592000, "accounts_payable": 179375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237462000, "long_term_debt": 294403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 696282000, "total_liabilities": 933744000, "total_debt": 313995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 500967000, "total_equity": 652332000, "shares_outstanding": 8686000, "operating_cash_flow": 35803000, "stock_based_compensation": 1405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19413000, "free_cash_flow": 42257000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30227000", "ebitda": "40347000", "netIncome": "14336000", "grossProfit": "122444000", "depreciation": "None", "totalRevenue": "768363000", "costOfRevenue": "645919000", "interestIncome": "6380000", "incomeBeforeTax": "19046000", "interestExpense": "11181000", "operatingIncome": "23847000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4710000", "reportedCurrency": "USD", "netInterestIncome": "-4800000", "nonInterestIncome": "None", "operatingExpenses": "98597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "645919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10120000", "sellingGeneralAndAdministrative": "89453000", "netIncomeFromContinuingOperations": "14336000" }, "balance": { "goodwill": "55372000", "inventory": "357573000", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "1586076000", "longTermDebt": "294403000", "shortTermDebt": "19592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "28787000", "reportedCurrency": "USD", "retainedEarnings": "500967000", "totalLiabilities": "933744000", "otherCurrentAssets": "36220000", "totalCurrentAssets": "1158722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427354000", "currentAccountsPayable": "179375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "631570000", "totalShareholderEquity": "652332000", "capitalLeaseObligations": "337167000", "otherCurrentLiabilities": "34560000", "totalCurrentLiabilities": "237462000", "otherNonCurrentLiabilities": "19607000", "totalNonCurrentLiabilities": "696282000", "cashAndShortTermInvestments": "491392000", "commonStockSharesOutstanding": "8686000", "intangibleAssetsExcludingGoodwill": "28787000", "cashAndCashEquivalentsAtCarryingValue": "491392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14336000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13369000", "operatingCashflow": "35803000", "capitalExpenditures": "6454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19413000", "cashflowFromInvestment": "-6307000", "stockBasedCompensation": "1405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 726244000, "cost_of_revenue": 598563000, "gross_profit": 127681000, "ebit": 27668000, "ebitda": 37101000, "pretax_income": 23044000, "tax_provision": 5552000, "net_income": 17492000, "net_income_to_common": 17492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481309000, "total_current_assets": 1172660000, "total_assets": 1591645000, "short_term_debt": 17981000, "long_term_debt": 294073000, "total_debt": 312054000, "total_liabilities": 938424000, "total_equity": 653221000, "shares_outstanding": 8741000, "goodwill_and_intangibles": 85140000 }, "cash_flow": { "operating_cash_flow": -31135000, "capital_expenditure": 5447000, "free_cash_flow": -25688000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232071, "ticker_id": 608, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27668000", "ebitda": "37101000", "netIncome": "17492000", "grossProfit": "127681000", "depreciation": "None", "totalRevenue": "726244000", "costOfRevenue": "598563000", "interestIncome": "None", "incomeBeforeTax": "23044000", "interestExpense": "4624000", "operatingIncome": "27668000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5552000", "reportedCurrency": "USD", "netInterestIncome": "-4624000", "nonInterestIncome": "None", "operatingExpenses": "100013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9433000", "sellingGeneralAndAdministrative": "91250000", "netIncomeFromContinuingOperations": "17492000" }, "balance": { "goodwill": "55372000", "inventory": "370942000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "1591645000", "longTermDebt": "294073000", "shortTermDebt": "17981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "29768000", "reportedCurrency": "USD", "retainedEarnings": "486631000", "totalLiabilities": "938424000", "otherCurrentAssets": "32165000", "totalCurrentAssets": "1172660000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "288244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418985000", "currentAccountsPayable": "171715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "622212000", "totalShareholderEquity": "653221000", "capitalLeaseObligations": "328139000", "otherCurrentLiabilities": "55515000", "totalCurrentLiabilities": "249146000", "otherNonCurrentLiabilities": "19399000", "totalNonCurrentLiabilities": "689278000", "cashAndShortTermInvestments": "481309000", "commonStockSharesOutstanding": "8741000", "intangibleAssetsExcludingGoodwill": "29768000", "cashAndCashEquivalentsAtCarryingValue": "481309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-27304000", "operatingCashflow": "-31135000", "capitalExpenditures": "5447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3979000", "cashflowFromInvestment": "-5320000", "stockBasedCompensation": "2350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-907000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 726244000, "cost_of_revenue": 598563000, "gross_profit": 127681000, "research_and_development": null, "selling_general_admin": 91250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27668000, "depreciation_amortisation": 9433000, "ebitda": 37101000, "interest_expense": 4624000, "interest_income": null, "other_non_operating": null, "pretax_income": 23044000, "tax_provision": 5552000, "effective_tax_rate": null, "net_income": 17492000, "net_income_continuing_ops": 17492000, "net_income_to_common": 17492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 481309000, "short_term_investments": null, "net_receivables": 288244000, "inventory": 370942000, "other_current_assets": null, "total_current_assets": 1172660000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 29768000, "goodwill_and_intangibles": 85140000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 418985000, "total_assets": 1591645000, "short_term_debt": 17981000, "accounts_payable": 171715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249146000, "long_term_debt": 294073000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 689278000, "total_liabilities": 938424000, "total_debt": 312054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 486631000, "total_equity": 653221000, "shares_outstanding": 8741000, "operating_cash_flow": -31135000, "stock_based_compensation": 2350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5320000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3979000, "free_cash_flow": -25688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27668000", "ebitda": "37101000", "netIncome": "17492000", "grossProfit": "127681000", "depreciation": "None", "totalRevenue": "726244000", "costOfRevenue": "598563000", "interestIncome": "None", "incomeBeforeTax": "23044000", "interestExpense": "4624000", "operatingIncome": "27668000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5552000", "reportedCurrency": "USD", "netInterestIncome": "-4624000", "nonInterestIncome": "None", "operatingExpenses": "100013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9433000", "sellingGeneralAndAdministrative": "91250000", "netIncomeFromContinuingOperations": "17492000" }, "balance": { "goodwill": "55372000", "inventory": "370942000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "1591645000", "longTermDebt": "294073000", "shortTermDebt": "17981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "29768000", "reportedCurrency": "USD", "retainedEarnings": "486631000", "totalLiabilities": "938424000", "otherCurrentAssets": "32165000", "totalCurrentAssets": "1172660000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "288244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418985000", "currentAccountsPayable": "171715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "622212000", "totalShareholderEquity": "653221000", "capitalLeaseObligations": "328139000", "otherCurrentLiabilities": "55515000", "totalCurrentLiabilities": "249146000", "otherNonCurrentLiabilities": "19399000", "totalNonCurrentLiabilities": "689278000", "cashAndShortTermInvestments": "481309000", "commonStockSharesOutstanding": "8741000", "intangibleAssetsExcludingGoodwill": "29768000", "cashAndCashEquivalentsAtCarryingValue": "481309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-27304000", "operatingCashflow": "-31135000", "capitalExpenditures": "5447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3979000", "cashflowFromInvestment": "-5320000", "stockBasedCompensation": "2350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-907000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 712529000, "cost_of_revenue": 594100000, "gross_profit": 118429000, "ebit": -3850000, "ebitda": 4435000, "pretax_income": -8021000, "tax_provision": 10103000, "net_income": -18124000, "net_income_to_common": -18124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521743000, "total_current_assets": 1120399000, "total_assets": 1537601000, "short_term_debt": 17462000, "long_term_debt": 293743000, "total_debt": 311205000, "total_liabilities": 903315000, "total_equity": 634286000, "shares_outstanding": 8867500, "goodwill_and_intangibles": 86164000 }, "cash_flow": { "operating_cash_flow": 75561000, "capital_expenditure": 8582000, "free_cash_flow": 84143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232072, "ticker_id": 608, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3850000", "ebitda": "4435000", "netIncome": "-18124000", "grossProfit": "118429000", "depreciation": "None", "totalRevenue": "712529000", "costOfRevenue": "594100000", "interestIncome": "None", "incomeBeforeTax": "-8021000", "interestExpense": "4171000", "operatingIncome": "27185000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10103000", "reportedCurrency": "USD", "netInterestIncome": "-4171000", "nonInterestIncome": "None", "operatingExpenses": "91244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8285000", "sellingGeneralAndAdministrative": "84541000", "netIncomeFromContinuingOperations": "-18124000" }, "balance": { "goodwill": "55372000", "inventory": "343638000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "1537601000", "longTermDebt": "293743000", "shortTermDebt": "17462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30792000", "reportedCurrency": "USD", "retainedEarnings": "469139000", "totalLiabilities": "903315000", "otherCurrentAssets": "26608000", "totalCurrentAssets": "1120399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417202000", "currentAccountsPayable": "157931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "617972000", "totalShareholderEquity": "634286000", "capitalLeaseObligations": "324229000", "otherCurrentLiabilities": "29650000", "totalCurrentLiabilities": "218562000", "otherNonCurrentLiabilities": "17644000", "totalNonCurrentLiabilities": "684753000", "cashAndShortTermInvestments": "521743000", "commonStockSharesOutstanding": "8867500", "intangibleAssetsExcludingGoodwill": "30792000", "cashAndCashEquivalentsAtCarryingValue": "521743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "20724000", "operatingCashflow": "75561000", "capitalExpenditures": "8582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15485000", "cashflowFromInvestment": "-8116000", "stockBasedCompensation": "2580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8285000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 712529000, "cost_of_revenue": 594100000, "gross_profit": 118429000, "research_and_development": null, "selling_general_admin": 84541000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3850000, "depreciation_amortisation": 8285000, "ebitda": 4435000, "interest_expense": 4171000, "interest_income": null, "other_non_operating": null, "pretax_income": -8021000, "tax_provision": 10103000, "effective_tax_rate": null, "net_income": -18124000, "net_income_continuing_ops": -18124000, "net_income_to_common": -18124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 521743000, "short_term_investments": null, "net_receivables": 228410000, "inventory": 343638000, "other_current_assets": null, "total_current_assets": 1120399000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 30792000, "goodwill_and_intangibles": 86164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 417202000, "total_assets": 1537601000, "short_term_debt": 17462000, "accounts_payable": 157931000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218562000, "long_term_debt": 293743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 684753000, "total_liabilities": 903315000, "total_debt": 311205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 469139000, "total_equity": 634286000, "shares_outstanding": 8867500, "operating_cash_flow": 75561000, "stock_based_compensation": 2580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15485000, "free_cash_flow": 84143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3850000", "ebitda": "4435000", "netIncome": "-18124000", "grossProfit": "118429000", "depreciation": "None", "totalRevenue": "712529000", "costOfRevenue": "594100000", "interestIncome": "None", "incomeBeforeTax": "-8021000", "interestExpense": "4171000", "operatingIncome": "27185000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10103000", "reportedCurrency": "USD", "netInterestIncome": "-4171000", "nonInterestIncome": "None", "operatingExpenses": "91244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8285000", "sellingGeneralAndAdministrative": "84541000", "netIncomeFromContinuingOperations": "-18124000" }, "balance": { "goodwill": "55372000", "inventory": "343638000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "1537601000", "longTermDebt": "293743000", "shortTermDebt": "17462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30792000", "reportedCurrency": "USD", "retainedEarnings": "469139000", "totalLiabilities": "903315000", "otherCurrentAssets": "26608000", "totalCurrentAssets": "1120399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417202000", "currentAccountsPayable": "157931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "617972000", "totalShareholderEquity": "634286000", "capitalLeaseObligations": "324229000", "otherCurrentLiabilities": "29650000", "totalCurrentLiabilities": "218562000", "otherNonCurrentLiabilities": "17644000", "totalNonCurrentLiabilities": "684753000", "cashAndShortTermInvestments": "521743000", "commonStockSharesOutstanding": "8867500", "intangibleAssetsExcludingGoodwill": "30792000", "cashAndCashEquivalentsAtCarryingValue": "521743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "20724000", "operatingCashflow": "75561000", "capitalExpenditures": "8582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15485000", "cashflowFromInvestment": "-8116000", "stockBasedCompensation": "2580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8285000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 809981000, "cost_of_revenue": 670735000, "gross_profit": 139246000, "ebit": 44879000, "ebitda": 52968000, "pretax_income": 33485000, "tax_provision": 9103000, "net_income": 24382000, "net_income_to_common": 24382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 469783000, "total_current_assets": 1171014000, "total_assets": 1585459000, "short_term_debt": 16658000, "long_term_debt": 293413000, "total_debt": 310071000, "total_liabilities": 953947000, "total_equity": 631512000, "shares_outstanding": 8970194, "goodwill_and_intangibles": 87189000 }, "cash_flow": { "operating_cash_flow": 77606000, "capital_expenditure": 4899000, "free_cash_flow": 82505000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232074, "ticker_id": 608, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44879000", "ebitda": "52968000", "netIncome": "24382000", "grossProfit": "139246000", "depreciation": "None", "totalRevenue": "809981000", "costOfRevenue": "670735000", "interestIncome": "5577000", "incomeBeforeTax": "33485000", "interestExpense": "11394000", "operatingIncome": "39656000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9103000", "reportedCurrency": "USD", "netInterestIncome": "-5577000", "nonInterestIncome": "None", "operatingExpenses": "99590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8089000", "sellingGeneralAndAdministrative": "91354000", "netIncomeFromContinuingOperations": "24382000" }, "balance": { "goodwill": "55372000", "inventory": "364162000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "1585459000", "longTermDebt": "293413000", "shortTermDebt": "16658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "31817000", "reportedCurrency": "USD", "retainedEarnings": "487263000", "totalLiabilities": "953947000", "otherCurrentAssets": "39501000", "totalCurrentAssets": "1171014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "297568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "414445000", "currentAccountsPayable": "202256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257762000", "shortLongTermDebtTotal": "614608000", "totalShareholderEquity": "631512000", "capitalLeaseObligations": "321195000", "otherCurrentLiabilities": "45049000", "totalCurrentLiabilities": "267898000", "otherNonCurrentLiabilities": "20549000", "totalNonCurrentLiabilities": "686049000", "cashAndShortTermInvestments": "469783000", "commonStockSharesOutstanding": "8970194", "intangibleAssetsExcludingGoodwill": "31817000", "cashAndCashEquivalentsAtCarryingValue": "469783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24382000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "15150000", "operatingCashflow": "77606000", "capitalExpenditures": "4899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21312000", "cashflowFromInvestment": "-4836000", "stockBasedCompensation": "2980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 809981000, "cost_of_revenue": 670735000, "gross_profit": 139246000, "research_and_development": null, "selling_general_admin": 91354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44879000, "depreciation_amortisation": 8089000, "ebitda": 52968000, "interest_expense": 11394000, "interest_income": null, "other_non_operating": null, "pretax_income": 33485000, "tax_provision": 9103000, "effective_tax_rate": null, "net_income": 24382000, "net_income_continuing_ops": 24382000, "net_income_to_common": 24382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 469783000, "short_term_investments": null, "net_receivables": 297568000, "inventory": 364162000, "other_current_assets": null, "total_current_assets": 1171014000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 31817000, "goodwill_and_intangibles": 87189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 414445000, "total_assets": 1585459000, "short_term_debt": 16658000, "accounts_payable": 202256000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267898000, "long_term_debt": 293413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 686049000, "total_liabilities": 953947000, "total_debt": 310071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 487263000, "total_equity": 631512000, "shares_outstanding": 8970194, "operating_cash_flow": 77606000, "stock_based_compensation": 2980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4836000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21312000, "free_cash_flow": 82505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44879000", "ebitda": "52968000", "netIncome": "24382000", "grossProfit": "139246000", "depreciation": "None", "totalRevenue": "809981000", "costOfRevenue": "670735000", "interestIncome": "5577000", "incomeBeforeTax": "33485000", "interestExpense": "11394000", "operatingIncome": "39656000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9103000", "reportedCurrency": "USD", "netInterestIncome": "-5577000", "nonInterestIncome": "None", "operatingExpenses": "99590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8089000", "sellingGeneralAndAdministrative": "91354000", "netIncomeFromContinuingOperations": "24382000" }, "balance": { "goodwill": "55372000", "inventory": "364162000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "1585459000", "longTermDebt": "293413000", "shortTermDebt": "16658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "31817000", "reportedCurrency": "USD", "retainedEarnings": "487263000", "totalLiabilities": "953947000", "otherCurrentAssets": "39501000", "totalCurrentAssets": "1171014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "297568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "414445000", "currentAccountsPayable": "202256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257762000", "shortLongTermDebtTotal": "614608000", "totalShareholderEquity": "631512000", "capitalLeaseObligations": "321195000", "otherCurrentLiabilities": "45049000", "totalCurrentLiabilities": "267898000", "otherNonCurrentLiabilities": "20549000", "totalNonCurrentLiabilities": "686049000", "cashAndShortTermInvestments": "469783000", "commonStockSharesOutstanding": "8970194", "intangibleAssetsExcludingGoodwill": "31817000", "cashAndCashEquivalentsAtCarryingValue": "469783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24382000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "15150000", "operatingCashflow": "77606000", "capitalExpenditures": "4899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21312000", "cashflowFromInvestment": "-4836000", "stockBasedCompensation": "2980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "income_statement": { "revenue": 815967000, "cost_of_revenue": 680164000, "gross_profit": 135803000, "ebit": 43474000, "ebitda": 51425000, "pretax_income": 32188000, "tax_provision": 7722000, "net_income": 24466000, "net_income_to_common": 24466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 418325000, "total_current_assets": 1137268000, "total_assets": 1550470000, "short_term_debt": 15323000, "long_term_debt": 293083000, "total_debt": 308406000, "total_liabilities": 927699000, "total_equity": 622771000, "shares_outstanding": 9057100, "goodwill_and_intangibles": 88213000 }, "cash_flow": { "operating_cash_flow": 64153000, "capital_expenditure": 5031000, "free_cash_flow": 69184000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232075, "ticker_id": 608, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:49.934706+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43474000", "ebitda": "51425000", "netIncome": "24466000", "grossProfit": "135803000", "depreciation": "None", "totalRevenue": "815967000", "costOfRevenue": "680164000", "interestIncome": "6311000", "incomeBeforeTax": "32188000", "interestExpense": "11286000", "operatingIncome": "39093000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7722000", "reportedCurrency": "USD", "netInterestIncome": "-6311000", "nonInterestIncome": "None", "operatingExpenses": "96710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-594000", "costofGoodsAndServicesSold": "680164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7951000", "sellingGeneralAndAdministrative": "89743000", "netIncomeFromContinuingOperations": "24466000" }, "balance": { "goodwill": "55372000", "inventory": "379312000", "commonStock": "90000", "currentDebt": "None", "investments": "None", "totalAssets": "1550470000", "longTermDebt": "293083000", "shortTermDebt": "15323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "32841000", "reportedCurrency": "USD", "retainedEarnings": "462881000", "totalLiabilities": "927699000", "otherCurrentAssets": "45290000", "totalCurrentAssets": "1137268000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413202000", "currentAccountsPayable": "190130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "254096000", "shortLongTermDebtTotal": "609209000", "totalShareholderEquity": "622771000", "capitalLeaseObligations": "316126000", "otherCurrentLiabilities": "35255000", "totalCurrentLiabilities": "244643000", "otherNonCurrentLiabilities": "262950000", "totalNonCurrentLiabilities": "683056000", "cashAndShortTermInvestments": "418325000", "commonStockSharesOutstanding": "9057100", "intangibleAssetsExcludingGoodwill": "32841000", "cashAndCashEquivalentsAtCarryingValue": "418325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30012000", "operatingCashflow": "64153000", "capitalExpenditures": "5031000", "changeInReceivables": "4547000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17122000", "cashflowFromInvestment": "-4940000", "stockBasedCompensation": "1926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42091000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 815967000, "cost_of_revenue": 680164000, "gross_profit": 135803000, "research_and_development": null, "selling_general_admin": 89743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43474000, "depreciation_amortisation": 7951000, "ebitda": 51425000, "interest_expense": 11286000, "interest_income": null, "other_non_operating": null, "pretax_income": 32188000, "tax_provision": 7722000, "effective_tax_rate": null, "net_income": 24466000, "net_income_continuing_ops": 24466000, "net_income_to_common": 24466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 418325000, "short_term_investments": null, "net_receivables": 294341000, "inventory": 379312000, "other_current_assets": null, "total_current_assets": 1137268000, "net_ppe": null, "goodwill": 55372000, "intangible_assets": 32841000, "goodwill_and_intangibles": 88213000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 413202000, "total_assets": 1550470000, "short_term_debt": 15323000, "accounts_payable": 190130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244643000, "long_term_debt": 293083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 683056000, "total_liabilities": 927699000, "total_debt": 308406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 462881000, "total_equity": 622771000, "shares_outstanding": 9057100, "operating_cash_flow": 64153000, "stock_based_compensation": 1926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5031000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17122000, "free_cash_flow": 69184000, "net_change_in_cash": 42091000 }, "raw_data": { "income": { "ebit": "43474000", "ebitda": "51425000", "netIncome": "24466000", "grossProfit": "135803000", "depreciation": "None", "totalRevenue": "815967000", "costOfRevenue": "680164000", "interestIncome": "6311000", "incomeBeforeTax": "32188000", "interestExpense": "11286000", "operatingIncome": "39093000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7722000", "reportedCurrency": "USD", "netInterestIncome": "-6311000", "nonInterestIncome": "None", "operatingExpenses": "96710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-594000", "costofGoodsAndServicesSold": "680164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7951000", "sellingGeneralAndAdministrative": "89743000", "netIncomeFromContinuingOperations": "24466000" }, "balance": { "goodwill": "55372000", "inventory": "379312000", "commonStock": "90000", "currentDebt": "None", "investments": "None", "totalAssets": "1550470000", "longTermDebt": "293083000", "shortTermDebt": "15323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "32841000", "reportedCurrency": "USD", "retainedEarnings": "462881000", "totalLiabilities": "927699000", "otherCurrentAssets": "45290000", "totalCurrentAssets": "1137268000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413202000", "currentAccountsPayable": "190130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "254096000", "shortLongTermDebtTotal": "609209000", "totalShareholderEquity": "622771000", "capitalLeaseObligations": "316126000", "otherCurrentLiabilities": "35255000", "totalCurrentLiabilities": "244643000", "otherNonCurrentLiabilities": "262950000", "totalNonCurrentLiabilities": "683056000", "cashAndShortTermInvestments": "418325000", "commonStockSharesOutstanding": "9057100", "intangibleAssetsExcludingGoodwill": "32841000", "cashAndCashEquivalentsAtCarryingValue": "418325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30012000", "operatingCashflow": "64153000", "capitalExpenditures": "5031000", "changeInReceivables": "4547000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17122000", "cashflowFromInvestment": "-4940000", "stockBasedCompensation": "1926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42091000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }