{ "ticker": { "uuid": "c359477f-72ce-44df-a787-db04fa222e71", "symbol": "KLXE", "name": "KLX Energy Services Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/c359477f-72ce-44df-a787-db04fa222e71/", "api_url": "https://sharemaestro.com/factors/api/tickers/c359477f-72ce-44df-a787-db04fa222e71/" }, "ticker_metadata": { "id": 6820, "uuid": "c359477f-72ce-44df-a787-db04fa222e71", "symbol": "KLXE", "name": "KLX Energy Services Holdings Inc", "asset_type": "equity", "market_cap": 54558000, "stock_exchange_id": 2, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "KLX Energy Services Holdings, Inc. provides well drilling, completion, production and intervention services and products to the onshore oil and gas producing regions of the United States. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c359477f-72ce-44df-a787-db04fa222e71", "symbol": "KLXE", "name": "KLX Energy Services Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/c359477f-72ce-44df-a787-db04fa222e71/", "api_url": "https://sharemaestro.com/factors/api/tickers/c359477f-72ce-44df-a787-db04fa222e71/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.5, "value": 0.48, "quality": 0.48, "momentum": 0.48, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 2.79, "market_cap": 54405000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1908, "shareholder_yield": 0, "roe": 0.7617, "piotroski_f_score": 3, "momentum_12_1": 0.7035, "volatility_252d": 0.8699 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:36.229928+00:00", "batch_id": "" }, "size": { "price_close": 2.79, "market_cap": 54405000, "market_cap_usd": 54405000, "enterprise_value": 348605000, "shares_outstanding": 19500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0867, "pcf_ratio": 1.1983, "pfcf_ratio": 0.6168, "ev_ebitda": 5.2422, "ev_ebit": -13.4597, "ev_sales": 0.5558, "ev_fcf": 3.9524, "earnings_yield": null, "fcf_yield": 0.253, "price_to_sales": 0.0867, "price_to_book": null, "price_to_cashflow": 1.1983, "ebitda_to_ev": 0.1908, "sales_yield": 1.7992 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0607, "operating_margin": -0.0413, "net_margin": -0.1167, "ebitda_margin": 0.106, "fcf_margin": 0.1406, "roe": 0.7617, "roa": -0.2208, "roic": -0.0981, "roc_greenblatt": null, "asset_turnover": 1.892, "cash_conversion": -1.2049, "accruals_ratio": -0.3578, "sbc_to_revenue": 0.0033, "piotroski_f_score": 3, "altman_z_score": -0.979, "earnings_stability_5y": 0.4286, "revenue_stability_5y": 0.3431, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1149, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.4495, "net_debt_to_ebitda": 4.4241, "debt_to_assets": 0.9044, "interest_coverage": -0.5558, "current_ratio": 1.2528, "quick_ratio": 0.9935, "net_debt": 294200000, "local_beta": 0.0001, "volatility_252d": 0.8699, "volatility_60d": 2.0431, "max_drawdown_12m": -0.4397, "risk_adjusted_momentum": 0.8088 }, "growth": { "revenue_growth_1y": -0.0892, "revenue_growth_3y_cagr": -0.0661, "revenue_growth_5y_cagr": 0.1812, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0617, "book_value_growth_1y": null, "revenue_growth": -0.0892, "earnings_growth": null }, "momentum": { "price_return_1m": -0.177, "price_return_3m": 0.1116, "price_return_6m": 0.6807, "price_return_9m": 0.4762, "price_return_12m": 0.402, "price_return_12m_ex1m": 0.7035, "momentum_6m": 0.6807, "momentum_12m": 0.402, "momentum_12_1": 0.7035, "distance_from_52w_high": -0.2883, "distance_from_52w_low": 0.7658, "relative_strength": 0.2441 }, "raw_ttm": { "revenue_ttm": 627200000, "gross_profit_ttm": 38100000, "ebit_ttm": -25900000, "ebitda_ttm": 66500000, "net_income_ttm": -73200000, "eps_diluted_ttm": -3.7538, "operating_cash_flow_ttm": 45400000, "capital_expenditure_ttm": 42800000, "fcf_ttm": 88200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46600000, "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_current_liabilities": 123000000, "net_ppe": null, "total_assets": 331500000, "total_debt": 299800000, "total_equity": -96100000, "net_working_capital": 54000000, "book_value_per_share": -4.9282, "retained_earnings": -663500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -97100000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 52, "quality_composite": 52, "momentum_composite": 52, "growth_composite": 52, "yield_composite": 52, "svqf_composite": 54, "vc1_composite": 52, "vc2_composite": 52, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 50, "quality_value_composite": 0.48, "os_score": 0.5, "value_percentile": 0.48, "quality_percentile": 0.48, "momentum_percentile": 0.48, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 13, "all_cap_buyback_rank": 68, "small_cap_core_rank": 55, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1655, "ticker_id": 6820, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:36.229928+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.79, "market_cap": 54405000, "market_cap_usd": 54405000, "enterprise_value": 348605000, "shares_outstanding": 19500000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.08674267, "pcf_ratio": 1.19834802, "pfcf_ratio": 0.61683673, "ev_ebitda": 5.24218045, "ev_ebit": -13.45965251, "ev_sales": 0.55581154, "ev_fcf": 3.95243764, "earnings_yield": null, "fcf_yield": 0.25300842, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.06074617, "operating_margin": -0.04129464, "net_margin": -0.11670918, "ebitda_margin": 0.10602679, "fcf_margin": 0.140625, "roe": 0.76170656, "roa": -0.22081448, "roic": -0.09805654, "roc_greenblatt": null, "asset_turnover": 1.89200603, "cash_conversion": -1.20491803, "accruals_ratio": -0.35776772, "sbc_to_revenue": 0.00334821, "debt_to_equity": -4.44953174, "net_debt_to_ebitda": 4.42406015, "debt_to_assets": 0.90437406, "interest_coverage": -0.55579399, "current_ratio": 1.25284553, "quick_ratio": 0.99349593, "net_debt": 294200000, "revenue_growth_1y": -0.08916642, "revenue_growth_3y_cagr": -0.06611365, "revenue_growth_5y_cagr": 0.18124534, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06170213, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -0.97901441, "earnings_stability_5y": 0.428635, "revenue_stability_5y": 0.343086, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17699115, "price_return_3m": 0.11155378, "price_return_6m": 0.68072289, "price_return_9m": 0.47619048, "price_return_12m": 0.40201005, "price_return_12m_ex1m": 0.70351759, "distance_from_52w_high": -0.28826531, "distance_from_52w_low": 0.76582278, "relative_strength": 0.244069, "local_beta": 0.0001, "volatility_252d": 0.869852, "volatility_60d": 2.043135, "max_drawdown_12m": -0.43971631, "revenue_ttm": 627200000, "gross_profit_ttm": 38100000, "ebit_ttm": -25900000, "ebitda_ttm": 66500000, "net_income_ttm": -73200000, "eps_diluted_ttm": -3.75384615, "operating_cash_flow_ttm": 45400000, "capital_expenditure_ttm": 42800000, "fcf_ttm": 88200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46600000, "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_current_liabilities": 123000000, "net_ppe": null, "total_assets": 331500000, "total_debt": 299800000, "total_equity": -96100000, "net_working_capital": 54000000, "book_value_per_share": -4.92820513, "retained_earnings": -663500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -97100000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 52, "quality_composite": 52, "momentum_composite": 52, "growth_composite": 52, "yield_composite": 52, "svqf_composite": 54, "vc1_composite": 52, "vc2_composite": 52, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 13, "all_cap_buyback_rank": 68, "small_cap_core_rank": 55, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.79, "os": 0.5, "value": 0.48, "quality": 0.48, "momentum": 0.48, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7617, "momentum_12_1": 0.7035, "complete_fields": { "id": 1655, "ticker_id": 6820, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:36.229928+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.79, "market_cap": 54405000, "market_cap_usd": 54405000, "enterprise_value": 348605000, "shares_outstanding": 19500000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.08674267, "pcf_ratio": 1.19834802, "pfcf_ratio": 0.61683673, "ev_ebitda": 5.24218045, "ev_ebit": -13.45965251, "ev_sales": 0.55581154, "ev_fcf": 3.95243764, "earnings_yield": null, "fcf_yield": 0.25300842, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.06074617, "operating_margin": -0.04129464, "net_margin": -0.11670918, "ebitda_margin": 0.10602679, "fcf_margin": 0.140625, "roe": 0.76170656, "roa": -0.22081448, "roic": -0.09805654, "roc_greenblatt": null, "asset_turnover": 1.89200603, "cash_conversion": -1.20491803, "accruals_ratio": -0.35776772, "sbc_to_revenue": 0.00334821, "debt_to_equity": -4.44953174, "net_debt_to_ebitda": 4.42406015, "debt_to_assets": 0.90437406, "interest_coverage": -0.55579399, "current_ratio": 1.25284553, "quick_ratio": 0.99349593, "net_debt": 294200000, "revenue_growth_1y": -0.08916642, "revenue_growth_3y_cagr": -0.06611365, "revenue_growth_5y_cagr": 0.18124534, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06170213, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -0.97901441, "earnings_stability_5y": 0.428635, "revenue_stability_5y": 0.343086, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17699115, "price_return_3m": 0.11155378, "price_return_6m": 0.68072289, "price_return_9m": 0.47619048, "price_return_12m": 0.40201005, "price_return_12m_ex1m": 0.70351759, "distance_from_52w_high": -0.28826531, "distance_from_52w_low": 0.76582278, "relative_strength": 0.244069, "local_beta": 0.0001, "volatility_252d": 0.869852, "volatility_60d": 2.043135, "max_drawdown_12m": -0.43971631, "revenue_ttm": 627200000, "gross_profit_ttm": 38100000, "ebit_ttm": -25900000, "ebitda_ttm": 66500000, "net_income_ttm": -73200000, "eps_diluted_ttm": -3.75384615, "operating_cash_flow_ttm": 45400000, "capital_expenditure_ttm": 42800000, "fcf_ttm": 88200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46600000, "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_current_liabilities": 123000000, "net_ppe": null, "total_assets": 331500000, "total_debt": 299800000, "total_equity": -96100000, "net_working_capital": 54000000, "book_value_per_share": -4.92820513, "retained_earnings": -663500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -97100000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 52, "quality_composite": 52, "momentum_composite": 52, "growth_composite": 52, "yield_composite": 52, "svqf_composite": 54, "vc1_composite": 52, "vc2_composite": 52, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 13, "all_cap_buyback_rank": 68, "small_cap_core_rank": 55, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 636600000, "cost_of_revenue": 596700000, "gross_profit": 39900000, "ebit": -30300000, "ebitda": 64900000, "pretax_income": -76300000, "tax_provision": 800000, "net_income": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 31100000, "long_term_debt": 253900000, "total_debt": 285000000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 18700000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 49100000, "free_cash_flow": 56600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105746, "ticker_id": 6820, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30300000", "ebitda": "64900000", "netIncome": "-77100000", "grossProfit": "39900000", "depreciation": "None", "totalRevenue": "636600000", "costOfRevenue": "596700000", "interestIncome": "400000", "incomeBeforeTax": "-76300000", "interestExpense": "45200000", "operatingIncome": "-30300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-44800000", "nonInterestIncome": "None", "operatingExpenses": "70200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "596700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95200000", "sellingGeneralAndAdministrative": "68500000", "netIncomeFromContinuingOperations": "-77100000" }, "balance": { "goodwill": "None", "inventory": "30700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "340300000", "longTermDebt": "253900000", "shortTermDebt": "31100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1100000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "414500000", "otherCurrentAssets": "10800000", "totalCurrentAssets": "149900000", "currentLongTermDebt": "4400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190400000", "currentAccountsPayable": "68700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318300000", "totalShareholderEquity": "-74200000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "26400000", "totalCurrentLiabilities": "126200000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "288300000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "18700000", "intangibleAssetsExcludingGoodwill": "1100000", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1800000", "operatingCashflow": "7500000", "capitalExpenditures": "49100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60500000", "cashflowFromInvestment": "-32900000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 636600000, "cost_of_revenue": 596700000, "gross_profit": 39900000, "research_and_development": 1700000, "selling_general_admin": 68500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30300000, "depreciation_amortisation": 95200000, "ebitda": 64900000, "interest_expense": 45200000, "interest_income": null, "other_non_operating": null, "pretax_income": -76300000, "tax_provision": 800000, "effective_tax_rate": null, "net_income": -77100000, "net_income_continuing_ops": -77100000, "net_income_to_common": -77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5700000, "short_term_investments": null, "net_receivables": 102700000, "inventory": 30700000, "other_current_assets": null, "total_current_assets": 149900000, "net_ppe": null, "goodwill": null, "intangible_assets": 1100000, "goodwill_and_intangibles": 1100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 190400000, "total_assets": 340300000, "short_term_debt": 31100000, "accounts_payable": 68700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126200000, "long_term_debt": 253900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 288300000, "total_liabilities": 414500000, "total_debt": 285000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639500000, "total_equity": -74200000, "shares_outstanding": 18700000, "operating_cash_flow": 7500000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60500000, "free_cash_flow": 56600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30300000", "ebitda": "64900000", "netIncome": "-77100000", "grossProfit": "39900000", "depreciation": "None", "totalRevenue": "636600000", "costOfRevenue": "596700000", "interestIncome": "400000", "incomeBeforeTax": "-76300000", "interestExpense": "45200000", "operatingIncome": "-30300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-44800000", "nonInterestIncome": "None", "operatingExpenses": "70200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "596700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95200000", "sellingGeneralAndAdministrative": "68500000", "netIncomeFromContinuingOperations": "-77100000" }, "balance": { "goodwill": "None", "inventory": "30700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "340300000", "longTermDebt": "253900000", "shortTermDebt": "31100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1100000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "414500000", "otherCurrentAssets": "10800000", "totalCurrentAssets": "149900000", "currentLongTermDebt": "4400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190400000", "currentAccountsPayable": "68700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318300000", "totalShareholderEquity": "-74200000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "26400000", "totalCurrentLiabilities": "126200000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "288300000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "18700000", "intangibleAssetsExcludingGoodwill": "1100000", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1800000", "operatingCashflow": "7500000", "capitalExpenditures": "49100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60500000", "cashflowFromInvestment": "-32900000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 709300000, "cost_of_revenue": 549700000, "gross_profit": 159600000, "ebit": -13000000, "ebitda": 81000000, "pretax_income": -52400000, "tax_provision": 600000, "net_income": -53000000, "net_income_to_common": -53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91600000, "total_current_assets": 233000000, "total_assets": 456300000, "short_term_debt": 19900000, "long_term_debt": 285100000, "total_debt": 305000000, "total_liabilities": 466800000, "total_equity": -10500000, "shares_outstanding": 16200000, "goodwill_and_intangibles": 1500000 }, "cash_flow": { "operating_cash_flow": 54200000, "capital_expenditure": 65100000, "free_cash_flow": 119300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105751, "ticker_id": 6820, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13000000", "ebitda": "81000000", "netIncome": "-53000000", "grossProfit": "159600000", "depreciation": "None", "totalRevenue": "709300000", "costOfRevenue": "549700000", "interestIncome": "2500000", "incomeBeforeTax": "-52400000", "interestExpense": "39400000", "operatingIncome": "-15500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-36900000", "nonInterestIncome": "None", "operatingExpenses": "175100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "79600000", "netIncomeFromContinuingOperations": "-53000000" }, "balance": { "goodwill": "None", "inventory": "31000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "456300000", "longTermDebt": "285100000", "shortTermDebt": "19900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1500000", "reportedCurrency": "USD", "retainedEarnings": "-562400000", "totalLiabilities": "466800000", "otherCurrentAssets": "13500000", "totalCurrentAssets": "233000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223300000", "currentAccountsPayable": "74400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344900000", "totalShareholderEquity": "-10500000", "capitalLeaseObligations": "59800000", "otherCurrentLiabilities": "40500000", "totalCurrentLiabilities": "140100000", "otherNonCurrentLiabilities": "1700000", "totalNonCurrentLiabilities": "326700000", "cashAndShortTermInvestments": "91600000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "1500000", "cashAndCashEquivalentsAtCarryingValue": "91600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1400000", "operatingCashflow": "54200000", "capitalExpenditures": "65100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24000000", "cashflowFromInvestment": "-51100000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 709300000, "cost_of_revenue": 549700000, "gross_profit": 159600000, "research_and_development": 1400000, "selling_general_admin": 79600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13000000, "depreciation_amortisation": 94000000, "ebitda": 81000000, "interest_expense": 39400000, "interest_income": null, "other_non_operating": null, "pretax_income": -52400000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": -53000000, "net_income_continuing_ops": -53000000, "net_income_to_common": -53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91600000, "short_term_investments": null, "net_receivables": 96900000, "inventory": 31000000, "other_current_assets": null, "total_current_assets": 233000000, "net_ppe": null, "goodwill": null, "intangible_assets": 1500000, "goodwill_and_intangibles": 1500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 223300000, "total_assets": 456300000, "short_term_debt": 19900000, "accounts_payable": 74400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140100000, "long_term_debt": 285100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 326700000, "total_liabilities": 466800000, "total_debt": 305000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -562400000, "total_equity": -10500000, "shares_outstanding": 16200000, "operating_cash_flow": 54200000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24000000, "free_cash_flow": 119300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13000000", "ebitda": "81000000", "netIncome": "-53000000", "grossProfit": "159600000", "depreciation": "None", "totalRevenue": "709300000", "costOfRevenue": "549700000", "interestIncome": "2500000", "incomeBeforeTax": "-52400000", "interestExpense": "39400000", "operatingIncome": "-15500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-36900000", "nonInterestIncome": "None", "operatingExpenses": "175100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "79600000", "netIncomeFromContinuingOperations": "-53000000" }, "balance": { "goodwill": "None", "inventory": "31000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "456300000", "longTermDebt": "285100000", "shortTermDebt": "19900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1500000", "reportedCurrency": "USD", "retainedEarnings": "-562400000", "totalLiabilities": "466800000", "otherCurrentAssets": "13500000", "totalCurrentAssets": "233000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223300000", "currentAccountsPayable": "74400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344900000", "totalShareholderEquity": "-10500000", "capitalLeaseObligations": "59800000", "otherCurrentLiabilities": "40500000", "totalCurrentLiabilities": "140100000", "otherNonCurrentLiabilities": "1700000", "totalNonCurrentLiabilities": "326700000", "cashAndShortTermInvestments": "91600000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "1500000", "cashAndCashEquivalentsAtCarryingValue": "91600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1400000", "operatingCashflow": "54200000", "capitalExpenditures": "65100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24000000", "cashflowFromInvestment": "-51100000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 888400000, "cost_of_revenue": 672500000, "gross_profit": 215900000, "ebit": 58700000, "ebitda": 131500000, "pretax_income": 22200000, "tax_provision": 3000000, "net_income": 19200000, "net_income_to_common": 19200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112500000, "total_current_assets": 290300000, "total_assets": 539800000, "short_term_debt": 28900000, "long_term_debt": 284300000, "total_debt": 313200000, "total_liabilities": 501000000, "total_equity": 38800000, "shares_outstanding": 15700000, "goodwill_and_intangibles": 1800000 }, "cash_flow": { "operating_cash_flow": 115600000, "capital_expenditure": 57100000, "free_cash_flow": 172700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105756, "ticker_id": 6820, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58700000", "ebitda": "131500000", "netIncome": "19200000", "grossProfit": "215900000", "depreciation": "None", "totalRevenue": "888400000", "costOfRevenue": "672500000", "interestIncome": "1800000", "incomeBeforeTax": "22200000", "interestExpense": "36500000", "operatingIncome": "56900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "159000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72800000", "sellingGeneralAndAdministrative": "86700000", "netIncomeFromContinuingOperations": "19200000" }, "balance": { "goodwill": "None", "inventory": "33500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "539800000", "longTermDebt": "284300000", "shortTermDebt": "28900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-509400000", "totalLiabilities": "501000000", "otherCurrentAssets": "17300000", "totalCurrentAssets": "290300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249500000", "currentAccountsPayable": "87900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365400000", "totalShareholderEquity": "38800000", "capitalLeaseObligations": "81100000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "164100000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "336900000", "cashAndShortTermInvestments": "112500000", "commonStockSharesOutstanding": "15700000", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "112500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "115600000", "capitalExpenditures": "57100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20800000", "cashflowFromInvestment": "-39700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 888400000, "cost_of_revenue": 672500000, "gross_profit": 215900000, "research_and_development": 1400000, "selling_general_admin": 86700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58700000, "depreciation_amortisation": 72800000, "ebitda": 131500000, "interest_expense": 36500000, "interest_income": null, "other_non_operating": null, "pretax_income": 22200000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": 19200000, "net_income_continuing_ops": 19200000, "net_income_to_common": 19200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112500000, "short_term_investments": null, "net_receivables": 127000000, "inventory": 33500000, "other_current_assets": null, "total_current_assets": 290300000, "net_ppe": null, "goodwill": null, "intangible_assets": 1800000, "goodwill_and_intangibles": 1800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 249500000, "total_assets": 539800000, "short_term_debt": 28900000, "accounts_payable": 87900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164100000, "long_term_debt": 284300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336900000, "total_liabilities": 501000000, "total_debt": 313200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -509400000, "total_equity": 38800000, "shares_outstanding": 15700000, "operating_cash_flow": 115600000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20800000, "free_cash_flow": 172700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58700000", "ebitda": "131500000", "netIncome": "19200000", "grossProfit": "215900000", "depreciation": "None", "totalRevenue": "888400000", "costOfRevenue": "672500000", "interestIncome": "1800000", "incomeBeforeTax": "22200000", "interestExpense": "36500000", "operatingIncome": "56900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "159000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72800000", "sellingGeneralAndAdministrative": "86700000", "netIncomeFromContinuingOperations": "19200000" }, "balance": { "goodwill": "None", "inventory": "33500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "539800000", "longTermDebt": "284300000", "shortTermDebt": "28900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-509400000", "totalLiabilities": "501000000", "otherCurrentAssets": "17300000", "totalCurrentAssets": "290300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249500000", "currentAccountsPayable": "87900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365400000", "totalShareholderEquity": "38800000", "capitalLeaseObligations": "81100000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "164100000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "336900000", "cashAndShortTermInvestments": "112500000", "commonStockSharesOutstanding": "15700000", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "112500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "115600000", "capitalExpenditures": "57100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20800000", "cashflowFromInvestment": "-39700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 781600000, "cost_of_revenue": 621300000, "gross_profit": 160300000, "ebit": 32500000, "ebitda": 89300000, "pretax_income": -2500000, "tax_provision": 600000, "net_income": -3100000, "net_income_to_common": -3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57400000, "total_current_assets": 254700000, "total_assets": 465900000, "short_term_debt": 48800000, "long_term_debt": 283400000, "total_debt": 332200000, "total_liabilities": 481700000, "total_equity": -15800000, "shares_outstanding": 11300000, "goodwill_and_intangibles": 2100000 }, "cash_flow": { "operating_cash_flow": 15700000, "capital_expenditure": 35600000, "free_cash_flow": 51300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105761, "ticker_id": 6820, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32500000", "ebitda": "89300000", "netIncome": "-3100000", "grossProfit": "160300000", "depreciation": "None", "totalRevenue": "781600000", "costOfRevenue": "621300000", "interestIncome": "0", "incomeBeforeTax": "-2500000", "interestExpense": "35000000", "operatingIncome": "32500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "127800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56800000", "sellingGeneralAndAdministrative": "70400000", "netIncomeFromContinuingOperations": "-3100000" }, "balance": { "goodwill": "None", "inventory": "25700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "465900000", "longTermDebt": "283400000", "shortTermDebt": "48800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2100000", "reportedCurrency": "USD", "retainedEarnings": "-528600000", "totalLiabilities": "481700000", "otherCurrentAssets": "17300000", "totalCurrentAssets": "254700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "211200000", "currentAccountsPayable": "84200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350900000", "totalShareholderEquity": "-15800000", "capitalLeaseObligations": "67500000", "otherCurrentLiabilities": "14400000", "totalCurrentLiabilities": "154400000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "327300000", "cashAndShortTermInvestments": "57400000", "commonStockSharesOutstanding": "11300000", "intangibleAssetsExcludingGoodwill": "2100000", "cashAndCashEquivalentsAtCarryingValue": "57400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6200000", "operatingCashflow": "15700000", "capitalExpenditures": "35600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32400000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 781600000, "cost_of_revenue": 621300000, "gross_profit": 160300000, "research_and_development": 600000, "selling_general_admin": 70400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32500000, "depreciation_amortisation": 56800000, "ebitda": 89300000, "interest_expense": 35000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2500000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": -3100000, "net_income_continuing_ops": -3100000, "net_income_to_common": -3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57400000, "short_term_investments": null, "net_receivables": 154300000, "inventory": 25700000, "other_current_assets": null, "total_current_assets": 254700000, "net_ppe": null, "goodwill": null, "intangible_assets": 2100000, "goodwill_and_intangibles": 2100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 211200000, "total_assets": 465900000, "short_term_debt": 48800000, "accounts_payable": 84200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154400000, "long_term_debt": 283400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 327300000, "total_liabilities": 481700000, "total_debt": 332200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528600000, "total_equity": -15800000, "shares_outstanding": 11300000, "operating_cash_flow": 15700000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32400000, "free_cash_flow": 51300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32500000", "ebitda": "89300000", "netIncome": "-3100000", "grossProfit": "160300000", "depreciation": "None", "totalRevenue": "781600000", "costOfRevenue": "621300000", "interestIncome": "0", "incomeBeforeTax": "-2500000", "interestExpense": "35000000", "operatingIncome": "32500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "127800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56800000", "sellingGeneralAndAdministrative": "70400000", "netIncomeFromContinuingOperations": "-3100000" }, "balance": { "goodwill": "None", "inventory": "25700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "465900000", "longTermDebt": "283400000", "shortTermDebt": "48800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2100000", "reportedCurrency": "USD", "retainedEarnings": "-528600000", "totalLiabilities": "481700000", "otherCurrentAssets": "17300000", "totalCurrentAssets": "254700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "211200000", "currentAccountsPayable": "84200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350900000", "totalShareholderEquity": "-15800000", "capitalLeaseObligations": "67500000", "otherCurrentLiabilities": "14400000", "totalCurrentLiabilities": "154400000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "327300000", "cashAndShortTermInvestments": "57400000", "commonStockSharesOutstanding": "11300000", "intangibleAssetsExcludingGoodwill": "2100000", "cashAndCashEquivalentsAtCarryingValue": "57400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6200000", "operatingCashflow": "15700000", "capitalExpenditures": "35600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32400000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 436100000, "cost_of_revenue": 442500000, "gross_profit": -6400000, "ebit": -64100000, "ebitda": -10200000, "pretax_income": -93500000, "tax_provision": 300000, "net_income": -93800000, "net_income_to_common": -93800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28000000, "total_current_assets": 164700000, "total_assets": 387700000, "short_term_debt": 21500000, "long_term_debt": null, "total_debt": 21500000, "total_liabilities": 439100000, "total_equity": -51400000, "shares_outstanding": 8700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -55600000, "capital_expenditure": 11000000, "free_cash_flow": -44600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105766, "ticker_id": 6820, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64100000", "ebitda": "-10200000", "netIncome": "-93800000", "grossProfit": "-6400000", "depreciation": "None", "totalRevenue": "436100000", "costOfRevenue": "442500000", "interestIncome": "None", "incomeBeforeTax": "-93500000", "interestExpense": "29400000", "operatingIncome": "-61100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "54700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "22400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "387700000", "longTermDebt": "None", "shortTermDebt": "21500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-525300000", "totalLiabilities": "439100000", "otherCurrentAssets": "11100000", "totalCurrentAssets": "164700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223000000", "currentAccountsPayable": "72100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336900000", "totalShareholderEquity": "-51400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26100000", "totalCurrentLiabilities": "122700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "316400000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "8700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2400000", "operatingCashflow": "-55600000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32000000", "cashflowFromInvestment": "4500000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436100000, "cost_of_revenue": 442500000, "gross_profit": -6400000, "research_and_development": 600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64100000, "depreciation_amortisation": 53900000, "ebitda": -10200000, "interest_expense": 29400000, "interest_income": null, "other_non_operating": null, "pretax_income": -93500000, "tax_provision": 300000, "effective_tax_rate": null, "net_income": -93800000, "net_income_continuing_ops": null, "net_income_to_common": -93800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28000000, "short_term_investments": null, "net_receivables": 103200000, "inventory": 22400000, "other_current_assets": null, "total_current_assets": 164700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 223000000, "total_assets": 387700000, "short_term_debt": 21500000, "accounts_payable": 72100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316400000, "total_liabilities": 439100000, "total_debt": 21500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -525300000, "total_equity": -51400000, "shares_outstanding": 8700000, "operating_cash_flow": -55600000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32000000, "free_cash_flow": -44600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-64100000", "ebitda": "-10200000", "netIncome": "-93800000", "grossProfit": "-6400000", "depreciation": "None", "totalRevenue": "436100000", "costOfRevenue": "442500000", "interestIncome": "None", "incomeBeforeTax": "-93500000", "interestExpense": "29400000", "operatingIncome": "-61100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "54700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "22400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "387700000", "longTermDebt": "None", "shortTermDebt": "21500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-525300000", "totalLiabilities": "439100000", "otherCurrentAssets": "11100000", "totalCurrentAssets": "164700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223000000", "currentAccountsPayable": "72100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336900000", "totalShareholderEquity": "-51400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26100000", "totalCurrentLiabilities": "122700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "316400000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "8700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2400000", "operatingCashflow": "-55600000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32000000", "cashflowFromInvestment": "4500000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 276800000, "cost_of_revenue": 314800000, "gross_profit": -38000000, "ebit": -301100000, "ebitda": -242100000, "pretax_income": -331800000, "tax_provision": 400000, "net_income": -332200000, "net_income_to_common": -332200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47100000, "total_current_assets": 150700000, "total_assets": 362700000, "short_term_debt": 3800000, "long_term_debt": 243900000, "total_debt": 247700000, "total_liabilities": 330600000, "total_equity": 32100000, "shares_outstanding": 6500000, "goodwill_and_intangibles": 2500000 }, "cash_flow": { "operating_cash_flow": -64900000, "capital_expenditure": 12200000, "free_cash_flow": -52700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105770, "ticker_id": 6820, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-301100000", "ebitda": "-242100000", "netIncome": "-332200000", "grossProfit": "-38000000", "depreciation": "None", "totalRevenue": "276800000", "costOfRevenue": "314800000", "interestIncome": "None", "incomeBeforeTax": "-331800000", "interestExpense": "30700000", "operatingIncome": "-301100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "89500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "88800000", "netIncomeFromContinuingOperations": "-332200000" }, "balance": { "goodwill": "0", "inventory": "20800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "362700000", "longTermDebt": "243900000", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "-433100000", "totalLiabilities": "330600000", "otherCurrentAssets": "15800000", "totalCurrentAssets": "150700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212000000", "currentAccountsPayable": "39400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250200000", "totalShareholderEquity": "32100000", "capitalLeaseObligations": "6300000", "otherCurrentLiabilities": "32700000", "totalCurrentLiabilities": "77700000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "252900000", "cashAndShortTermInvestments": "47100000", "commonStockSharesOutstanding": "6500000", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "47100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-332200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "-64900000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400000", "cashflowFromInvestment": "-11900000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276800000, "cost_of_revenue": 314800000, "gross_profit": -38000000, "research_and_development": 700000, "selling_general_admin": 88800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -301100000, "depreciation_amortisation": 59000000, "ebitda": -242100000, "interest_expense": 30700000, "interest_income": null, "other_non_operating": null, "pretax_income": -331800000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": -332200000, "net_income_continuing_ops": -332200000, "net_income_to_common": -332200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47100000, "short_term_investments": null, "net_receivables": 67000000, "inventory": 20800000, "other_current_assets": null, "total_current_assets": 150700000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2500000, "goodwill_and_intangibles": 2500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 212000000, "total_assets": 362700000, "short_term_debt": 3800000, "accounts_payable": 39400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77700000, "long_term_debt": 243900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252900000, "total_liabilities": 330600000, "total_debt": 247700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433100000, "total_equity": 32100000, "shares_outstanding": 6500000, "operating_cash_flow": -64900000, "stock_based_compensation": 17800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 400000, "free_cash_flow": -52700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-301100000", "ebitda": "-242100000", "netIncome": "-332200000", "grossProfit": "-38000000", "depreciation": "None", "totalRevenue": "276800000", "costOfRevenue": "314800000", "interestIncome": "None", "incomeBeforeTax": "-331800000", "interestExpense": "30700000", "operatingIncome": "-301100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "89500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "88800000", "netIncomeFromContinuingOperations": "-332200000" }, "balance": { "goodwill": "0", "inventory": "20800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "362700000", "longTermDebt": "243900000", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "-433100000", "totalLiabilities": "330600000", "otherCurrentAssets": "15800000", "totalCurrentAssets": "150700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212000000", "currentAccountsPayable": "39400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250200000", "totalShareholderEquity": "32100000", "capitalLeaseObligations": "6300000", "otherCurrentLiabilities": "32700000", "totalCurrentLiabilities": "77700000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "252900000", "cashAndShortTermInvestments": "47100000", "commonStockSharesOutstanding": "6500000", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "47100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-332200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "-64900000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400000", "cashflowFromInvestment": "-11900000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 544000000, "cost_of_revenue": 470000000, "gross_profit": 74000000, "ebit": -75700000, "ebitda": -11600000, "pretax_income": -104900000, "tax_provision": -8500000, "net_income": -96400000, "net_income_to_common": -96400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123500000, "total_current_assets": 228500000, "total_assets": 623400000, "short_term_debt": null, "long_term_debt": 243000000, "total_debt": 243000000, "total_liabilities": 311200000, "total_equity": 312200000, "shares_outstanding": 4460000, "goodwill_and_intangibles": 74100000 }, "cash_flow": { "operating_cash_flow": 58100000, "capital_expenditure": 70800000, "free_cash_flow": 128900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105775, "ticker_id": 6820, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75700000", "ebitda": "-11600000", "netIncome": "-96400000", "grossProfit": "74000000", "depreciation": "None", "totalRevenue": "544000000", "costOfRevenue": "470000000", "interestIncome": "None", "incomeBeforeTax": "-104900000", "interestExpense": "29200000", "operatingIncome": "-28700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8500000", "reportedCurrency": "USD", "netInterestIncome": "-29200000", "nonInterestIncome": "None", "operatingExpenses": "102700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64100000", "sellingGeneralAndAdministrative": "100000000", "netIncomeFromContinuingOperations": "-96400000" }, "balance": { "goodwill": "28300000", "inventory": "12000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "623400000", "longTermDebt": "243000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45800000", "reportedCurrency": "USD", "retainedEarnings": "-100900000", "totalLiabilities": "311200000", "otherCurrentAssets": "13800000", "totalCurrentAssets": "228500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394900000", "currentAccountsPayable": "31400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "243000000", "totalShareholderEquity": "312200000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "31100000", "totalCurrentLiabilities": "64800000", "otherNonCurrentLiabilities": "3400000", "totalNonCurrentLiabilities": "246400000", "cashAndShortTermInvestments": "123500000", "commonStockSharesOutstanding": "4460000", "intangibleAssetsExcludingGoodwill": "45800000", "cashAndCashEquivalentsAtCarryingValue": "123500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "58100000", "capitalExpenditures": "70800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-97700000", "stockBasedCompensation": "18500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 544000000, "cost_of_revenue": 470000000, "gross_profit": 74000000, "research_and_development": 2700000, "selling_general_admin": 100000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75700000, "depreciation_amortisation": 64100000, "ebitda": -11600000, "interest_expense": 29200000, "interest_income": null, "other_non_operating": null, "pretax_income": -104900000, "tax_provision": -8500000, "effective_tax_rate": null, "net_income": -96400000, "net_income_continuing_ops": -96400000, "net_income_to_common": -96400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123500000, "short_term_investments": null, "net_receivables": 79200000, "inventory": 12000000, "other_current_assets": null, "total_current_assets": 228500000, "net_ppe": null, "goodwill": 28300000, "intangible_assets": 45800000, "goodwill_and_intangibles": 74100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 394900000, "total_assets": 623400000, "short_term_debt": null, "accounts_payable": 31400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64800000, "long_term_debt": 243000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246400000, "total_liabilities": 311200000, "total_debt": 243000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100900000, "total_equity": 312200000, "shares_outstanding": 4460000, "operating_cash_flow": 58100000, "stock_based_compensation": 18500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -700000, "free_cash_flow": 128900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75700000", "ebitda": "-11600000", "netIncome": "-96400000", "grossProfit": "74000000", "depreciation": "None", "totalRevenue": "544000000", "costOfRevenue": "470000000", "interestIncome": "None", "incomeBeforeTax": "-104900000", "interestExpense": "29200000", "operatingIncome": "-28700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8500000", "reportedCurrency": "USD", "netInterestIncome": "-29200000", "nonInterestIncome": "None", "operatingExpenses": "102700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64100000", "sellingGeneralAndAdministrative": "100000000", "netIncomeFromContinuingOperations": "-96400000" }, "balance": { "goodwill": "28300000", "inventory": "12000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "623400000", "longTermDebt": "243000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45800000", "reportedCurrency": "USD", "retainedEarnings": "-100900000", "totalLiabilities": "311200000", "otherCurrentAssets": "13800000", "totalCurrentAssets": "228500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394900000", "currentAccountsPayable": "31400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "243000000", "totalShareholderEquity": "312200000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "31100000", "totalCurrentLiabilities": "64800000", "otherNonCurrentLiabilities": "3400000", "totalNonCurrentLiabilities": "246400000", "cashAndShortTermInvestments": "123500000", "commonStockSharesOutstanding": "4460000", "intangibleAssetsExcludingGoodwill": "45800000", "cashAndCashEquivalentsAtCarryingValue": "123500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "58100000", "capitalExpenditures": "70800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-97700000", "stockBasedCompensation": "18500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 495300000, "cost_of_revenue": 370400000, "gross_profit": 124900000, "ebit": 22100000, "ebitda": 63600000, "pretax_income": 15000000, "tax_provision": 600000, "net_income": 14400000, "net_income_to_common": 14400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163800000, "total_current_assets": 308300000, "total_assets": 672800000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 332100000, "total_equity": 340700000, "shares_outstanding": 4040000, "goodwill_and_intangibles": 73500000 }, "cash_flow": { "operating_cash_flow": 62000000, "capital_expenditure": 84000000, "free_cash_flow": 146000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105780, "ticker_id": 6820, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22100000", "ebitda": "63600000", "netIncome": "14400000", "grossProfit": "124900000", "depreciation": "None", "totalRevenue": "495300000", "costOfRevenue": "370400000", "interestIncome": "None", "incomeBeforeTax": "15000000", "interestExpense": "7100000", "operatingIncome": "22100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "102800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41500000", "sellingGeneralAndAdministrative": "100400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "43200000", "inventory": "15400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "672800000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "30300000", "reportedCurrency": "USD", "retainedEarnings": "-4500000", "totalLiabilities": "332100000", "otherCurrentAssets": "9500000", "totalCurrentAssets": "308300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364500000", "currentAccountsPayable": "47300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242200000", "totalShareholderEquity": "340700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36000000", "totalCurrentLiabilities": "85200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "246900000", "cashAndShortTermInvestments": "163800000", "commonStockSharesOutstanding": "4040000", "intangibleAssetsExcludingGoodwill": "30300000", "cashAndCashEquivalentsAtCarryingValue": "163800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6800000", "operatingCashflow": "62000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "315900000", "cashflowFromInvestment": "-214100000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 495300000, "cost_of_revenue": 370400000, "gross_profit": 124900000, "research_and_development": 2400000, "selling_general_admin": 100400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22100000, "depreciation_amortisation": 41500000, "ebitda": 63600000, "interest_expense": 7100000, "interest_income": null, "other_non_operating": null, "pretax_income": 15000000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": 14400000, "net_income_continuing_ops": null, "net_income_to_common": 14400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163800000, "short_term_investments": null, "net_receivables": 119600000, "inventory": 15400000, "other_current_assets": null, "total_current_assets": 308300000, "net_ppe": null, "goodwill": 43200000, "intangible_assets": 30300000, "goodwill_and_intangibles": 73500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 364500000, "total_assets": 672800000, "short_term_debt": null, "accounts_payable": 47300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246900000, "total_liabilities": 332100000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4500000, "total_equity": 340700000, "shares_outstanding": 4040000, "operating_cash_flow": 62000000, "stock_based_compensation": 23500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 315900000, "free_cash_flow": 146000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22100000", "ebitda": "63600000", "netIncome": "14400000", "grossProfit": "124900000", "depreciation": "None", "totalRevenue": "495300000", "costOfRevenue": "370400000", "interestIncome": "None", "incomeBeforeTax": "15000000", "interestExpense": "7100000", "operatingIncome": "22100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "102800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41500000", "sellingGeneralAndAdministrative": "100400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "43200000", "inventory": "15400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "672800000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "30300000", "reportedCurrency": "USD", "retainedEarnings": "-4500000", "totalLiabilities": "332100000", "otherCurrentAssets": "9500000", "totalCurrentAssets": "308300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364500000", "currentAccountsPayable": "47300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242200000", "totalShareholderEquity": "340700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36000000", "totalCurrentLiabilities": "85200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "246900000", "cashAndShortTermInvestments": "163800000", "commonStockSharesOutstanding": "4040000", "intangibleAssetsExcludingGoodwill": "30300000", "cashAndCashEquivalentsAtCarryingValue": "163800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6800000", "operatingCashflow": "62000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "315900000", "cashflowFromInvestment": "-214100000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 144700000, "cost_of_revenue": 141000000, "gross_profit": 3700000, "ebit": -12100000, "ebitda": 9800000, "pretax_income": -23800000, "tax_provision": 200000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 154100000, "total_assets": 331500000, "short_term_debt": 28500000, "long_term_debt": 271300000, "total_debt": 299800000, "total_liabilities": 427600000, "total_equity": -96100000, "shares_outstanding": 19500000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 300000, "capital_expenditure": 8700000, "free_cash_flow": 9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105744, "ticker_id": 6820, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12100000", "ebitda": "9800000", "netIncome": "-24000000", "grossProfit": "3700000", "depreciation": "None", "totalRevenue": "144700000", "costOfRevenue": "141000000", "interestIncome": "0", "incomeBeforeTax": "-23800000", "interestExpense": "11700000", "operatingIncome": "-12100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "15800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21900000", "sellingGeneralAndAdministrative": "15400000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "None", "inventory": "31900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "331500000", "longTermDebt": "271300000", "shortTermDebt": "28500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1000000", "reportedCurrency": "USD", "retainedEarnings": "-663500000", "totalLiabilities": "427600000", "otherCurrentAssets": "9300000", "totalCurrentAssets": "154100000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177400000", "currentAccountsPayable": "69700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "332300000", "totalShareholderEquity": "-96100000", "capitalLeaseObligations": "56500000", "otherCurrentLiabilities": "24800000", "totalCurrentLiabilities": "123000000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "304600000", "cashAndShortTermInvestments": "5600000", "commonStockSharesOutstanding": "19500000", "intangibleAssetsExcludingGoodwill": "1000000", "cashAndCashEquivalentsAtCarryingValue": "5600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "300000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4900000", "cashflowFromInvestment": "-5300000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144700000, "cost_of_revenue": 141000000, "gross_profit": 3700000, "research_and_development": 400000, "selling_general_admin": 15400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12100000, "depreciation_amortisation": 21900000, "ebitda": 9800000, "interest_expense": 11700000, "interest_income": null, "other_non_operating": null, "pretax_income": -23800000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -24000000, "net_income_continuing_ops": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5600000, "short_term_investments": null, "net_receivables": 107300000, "inventory": 31900000, "other_current_assets": null, "total_current_assets": 154100000, "net_ppe": null, "goodwill": null, "intangible_assets": 1000000, "goodwill_and_intangibles": 1000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 177400000, "total_assets": 331500000, "short_term_debt": 28500000, "accounts_payable": 69700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123000000, "long_term_debt": 271300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 304600000, "total_liabilities": 427600000, "total_debt": 299800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -663500000, "total_equity": -96100000, "shares_outstanding": 19500000, "operating_cash_flow": 300000, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4900000, "free_cash_flow": 9000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12100000", "ebitda": "9800000", "netIncome": "-24000000", "grossProfit": "3700000", "depreciation": "None", "totalRevenue": "144700000", "costOfRevenue": "141000000", "interestIncome": "0", "incomeBeforeTax": "-23800000", "interestExpense": "11700000", "operatingIncome": "-12100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "15800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21900000", "sellingGeneralAndAdministrative": "15400000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "None", "inventory": "31900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "331500000", "longTermDebt": "271300000", "shortTermDebt": "28500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1000000", "reportedCurrency": "USD", "retainedEarnings": "-663500000", "totalLiabilities": "427600000", "otherCurrentAssets": "9300000", "totalCurrentAssets": "154100000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177400000", "currentAccountsPayable": "69700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "332300000", "totalShareholderEquity": "-96100000", "capitalLeaseObligations": "56500000", "otherCurrentLiabilities": "24800000", "totalCurrentLiabilities": "123000000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "304600000", "cashAndShortTermInvestments": "5600000", "commonStockSharesOutstanding": "19500000", "intangibleAssetsExcludingGoodwill": "1000000", "cashAndCashEquivalentsAtCarryingValue": "5600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "300000", "capitalExpenditures": "8700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4900000", "cashflowFromInvestment": "-5300000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 156800000, "cost_of_revenue": 145100000, "gross_profit": 11700000, "ebit": -2100000, "ebitda": 21500000, "pretax_income": -14800000, "tax_provision": 200000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 149900000, "total_assets": 340300000, "short_term_debt": 31100000, "long_term_debt": 253900000, "total_debt": 285000000, "total_liabilities": 414500000, "total_equity": -74200000, "shares_outstanding": 19200000, "goodwill_and_intangibles": 1100000 }, "cash_flow": { "operating_cash_flow": 12500000, "capital_expenditure": 9400000, "free_cash_flow": 21900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105745, "ticker_id": 6820, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2100000", "ebitda": "21500000", "netIncome": "-15000000", "grossProfit": "11700000", "depreciation": "None", "totalRevenue": "156800000", "costOfRevenue": "145100000", "interestIncome": "100000", "incomeBeforeTax": "-14800000", "interestExpense": "12800000", "operatingIncome": "-2100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-12700000", "nonInterestIncome": "None", "operatingExpenses": "13800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23600000", "sellingGeneralAndAdministrative": "13300000", "netIncomeFromContinuingOperations": "-15000000" }, "balance": { "goodwill": "None", "inventory": "30700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "340300000", "longTermDebt": "253900000", "shortTermDebt": "31100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1100000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "414500000", "otherCurrentAssets": "10800000", "totalCurrentAssets": "149900000", "currentLongTermDebt": "4400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190400000", "currentAccountsPayable": "68700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318300000", "totalShareholderEquity": "-74200000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "26400000", "totalCurrentLiabilities": "126200000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "288300000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "19200000", "intangibleAssetsExcludingGoodwill": "1100000", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "12500000", "capitalExpenditures": "9400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11400000", "cashflowFromInvestment": "-3800000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156800000, "cost_of_revenue": 145100000, "gross_profit": 11700000, "research_and_development": 500000, "selling_general_admin": 13300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2100000, "depreciation_amortisation": 23600000, "ebitda": 21500000, "interest_expense": 12800000, "interest_income": null, "other_non_operating": null, "pretax_income": -14800000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -15000000, "net_income_continuing_ops": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5700000, "short_term_investments": null, "net_receivables": 102700000, "inventory": 30700000, "other_current_assets": null, "total_current_assets": 149900000, "net_ppe": null, "goodwill": null, "intangible_assets": 1100000, "goodwill_and_intangibles": 1100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 190400000, "total_assets": 340300000, "short_term_debt": 31100000, "accounts_payable": 68700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126200000, "long_term_debt": 253900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 288300000, "total_liabilities": 414500000, "total_debt": 285000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639500000, "total_equity": -74200000, "shares_outstanding": 19200000, "operating_cash_flow": 12500000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11400000, "free_cash_flow": 21900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2100000", "ebitda": "21500000", "netIncome": "-15000000", "grossProfit": "11700000", "depreciation": "None", "totalRevenue": "156800000", "costOfRevenue": "145100000", "interestIncome": "100000", "incomeBeforeTax": "-14800000", "interestExpense": "12800000", "operatingIncome": "-2100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-12700000", "nonInterestIncome": "None", "operatingExpenses": "13800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23600000", "sellingGeneralAndAdministrative": "13300000", "netIncomeFromContinuingOperations": "-15000000" }, "balance": { "goodwill": "None", "inventory": "30700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "340300000", "longTermDebt": "253900000", "shortTermDebt": "31100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1100000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "414500000", "otherCurrentAssets": "10800000", "totalCurrentAssets": "149900000", "currentLongTermDebt": "4400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190400000", "currentAccountsPayable": "68700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318300000", "totalShareholderEquity": "-74200000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "26400000", "totalCurrentLiabilities": "126200000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "288300000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "19200000", "intangibleAssetsExcludingGoodwill": "1100000", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "12500000", "capitalExpenditures": "9400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11400000", "cashflowFromInvestment": "-3800000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 166700000, "cost_of_revenue": 153700000, "gross_profit": 13000000, "ebit": -3000000, "ebitda": 20200000, "pretax_income": -14100000, "tax_provision": 200000, "net_income": -14300000, "net_income_to_common": -14300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8300000, "total_current_assets": 164200000, "total_assets": 358200000, "short_term_debt": 30300000, "long_term_debt": 254700000, "total_debt": 285000000, "total_liabilities": 419400000, "total_equity": -61200000, "shares_outstanding": 19200000, "goodwill_and_intangibles": 1200000 }, "cash_flow": { "operating_cash_flow": 13500000, "capital_expenditure": 12000000, "free_cash_flow": 25500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105747, "ticker_id": 6820, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3000000", "ebitda": "20200000", "netIncome": "-14300000", "grossProfit": "13000000", "depreciation": "None", "totalRevenue": "166700000", "costOfRevenue": "153700000", "interestIncome": "0", "incomeBeforeTax": "-14100000", "interestExpense": "11100000", "operatingIncome": "-3000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "16000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23200000", "sellingGeneralAndAdministrative": "15600000", "netIncomeFromContinuingOperations": "-14300000" }, "balance": { "goodwill": "None", "inventory": "32700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "358200000", "longTermDebt": "254700000", "shortTermDebt": "30300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1200000", "reportedCurrency": "USD", "retainedEarnings": "-624500000", "totalLiabilities": "419400000", "otherCurrentAssets": "12600000", "totalCurrentAssets": "164200000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194000000", "currentAccountsPayable": "71200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311700000", "totalShareholderEquity": "-61200000", "capitalLeaseObligations": "52500000", "otherCurrentLiabilities": "35700000", "totalCurrentLiabilities": "137200000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "282200000", "cashAndShortTermInvestments": "8300000", "commonStockSharesOutstanding": "19200000", "intangibleAssetsExcludingGoodwill": "1200000", "cashAndCashEquivalentsAtCarryingValue": "8300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1100000", "operatingCashflow": "13500000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14600000", "cashflowFromInvestment": "-7800000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166700000, "cost_of_revenue": 153700000, "gross_profit": 13000000, "research_and_development": 400000, "selling_general_admin": 15600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3000000, "depreciation_amortisation": 23200000, "ebitda": 20200000, "interest_expense": 11100000, "interest_income": null, "other_non_operating": null, "pretax_income": -14100000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -14300000, "net_income_continuing_ops": -14300000, "net_income_to_common": -14300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8300000, "short_term_investments": null, "net_receivables": 110600000, "inventory": 32700000, "other_current_assets": null, "total_current_assets": 164200000, "net_ppe": null, "goodwill": null, "intangible_assets": 1200000, "goodwill_and_intangibles": 1200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 194000000, "total_assets": 358200000, "short_term_debt": 30300000, "accounts_payable": 71200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137200000, "long_term_debt": 254700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 282200000, "total_liabilities": 419400000, "total_debt": 285000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -624500000, "total_equity": -61200000, "shares_outstanding": 19200000, "operating_cash_flow": 13500000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14600000, "free_cash_flow": 25500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3000000", "ebitda": "20200000", "netIncome": "-14300000", "grossProfit": "13000000", "depreciation": "None", "totalRevenue": "166700000", "costOfRevenue": "153700000", "interestIncome": "0", "incomeBeforeTax": "-14100000", "interestExpense": "11100000", "operatingIncome": "-3000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "16000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23200000", "sellingGeneralAndAdministrative": "15600000", "netIncomeFromContinuingOperations": "-14300000" }, "balance": { "goodwill": "None", "inventory": "32700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "358200000", "longTermDebt": "254700000", "shortTermDebt": "30300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1200000", "reportedCurrency": "USD", "retainedEarnings": "-624500000", "totalLiabilities": "419400000", "otherCurrentAssets": "12600000", "totalCurrentAssets": "164200000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194000000", "currentAccountsPayable": "71200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311700000", "totalShareholderEquity": "-61200000", "capitalLeaseObligations": "52500000", "otherCurrentLiabilities": "35700000", "totalCurrentLiabilities": "137200000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "282200000", "cashAndShortTermInvestments": "8300000", "commonStockSharesOutstanding": "19200000", "intangibleAssetsExcludingGoodwill": "1200000", "cashAndCashEquivalentsAtCarryingValue": "8300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1100000", "operatingCashflow": "13500000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14600000", "cashflowFromInvestment": "-7800000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 159000000, "cost_of_revenue": 149300000, "gross_profit": 9700000, "ebit": -8700000, "ebitda": 15000000, "pretax_income": -19700000, "tax_provision": 200000, "net_income": -19900000, "net_income_to_common": -19900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17300000, "total_current_assets": 172700000, "total_assets": 369500000, "short_term_debt": 29200000, "long_term_debt": 254200000, "total_debt": 283400000, "total_liabilities": 416700000, "total_equity": -47200000, "shares_outstanding": 19200000, "goodwill_and_intangibles": 1300000 }, "cash_flow": { "operating_cash_flow": 19100000, "capital_expenditure": 12700000, "free_cash_flow": 31800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105748, "ticker_id": 6820, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8700000", "ebitda": "15000000", "netIncome": "-19900000", "grossProfit": "9700000", "depreciation": "None", "totalRevenue": "159000000", "costOfRevenue": "149300000", "interestIncome": "0", "incomeBeforeTax": "-19700000", "interestExpense": "11000000", "operatingIncome": "-8700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "18400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "18000000", "netIncomeFromContinuingOperations": "-19900000" }, "balance": { "goodwill": "None", "inventory": "32000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "369500000", "longTermDebt": "254200000", "shortTermDebt": "29200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1300000", "reportedCurrency": "USD", "retainedEarnings": "-610200000", "totalLiabilities": "416700000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "172700000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "196800000", "currentAccountsPayable": "69700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "305700000", "totalShareholderEquity": "-47200000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "40200000", "totalCurrentLiabilities": "139100000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "277600000", "cashAndShortTermInvestments": "17300000", "commonStockSharesOutstanding": "19200000", "intangibleAssetsExcludingGoodwill": "1300000", "cashAndCashEquivalentsAtCarryingValue": "17300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "19100000", "capitalExpenditures": "12700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13400000", "cashflowFromInvestment": "-11100000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159000000, "cost_of_revenue": 149300000, "gross_profit": 9700000, "research_and_development": 400000, "selling_general_admin": 18000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8700000, "depreciation_amortisation": 23700000, "ebitda": 15000000, "interest_expense": 11000000, "interest_income": null, "other_non_operating": null, "pretax_income": -19700000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -19900000, "net_income_continuing_ops": -19900000, "net_income_to_common": -19900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17300000, "short_term_investments": null, "net_receivables": 106000000, "inventory": 32000000, "other_current_assets": null, "total_current_assets": 172700000, "net_ppe": null, "goodwill": null, "intangible_assets": 1300000, "goodwill_and_intangibles": 1300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 196800000, "total_assets": 369500000, "short_term_debt": 29200000, "accounts_payable": 69700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139100000, "long_term_debt": 254200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 277600000, "total_liabilities": 416700000, "total_debt": 283400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -610200000, "total_equity": -47200000, "shares_outstanding": 19200000, "operating_cash_flow": 19100000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13400000, "free_cash_flow": 31800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8700000", "ebitda": "15000000", "netIncome": "-19900000", "grossProfit": "9700000", "depreciation": "None", "totalRevenue": "159000000", "costOfRevenue": "149300000", "interestIncome": "0", "incomeBeforeTax": "-19700000", "interestExpense": "11000000", "operatingIncome": "-8700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "18400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "18000000", "netIncomeFromContinuingOperations": "-19900000" }, "balance": { "goodwill": "None", "inventory": "32000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "369500000", "longTermDebt": "254200000", "shortTermDebt": "29200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1300000", "reportedCurrency": "USD", "retainedEarnings": "-610200000", "totalLiabilities": "416700000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "172700000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "196800000", "currentAccountsPayable": "69700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "305700000", "totalShareholderEquity": "-47200000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "40200000", "totalCurrentLiabilities": "139100000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "277600000", "cashAndShortTermInvestments": "17300000", "commonStockSharesOutstanding": "19200000", "intangibleAssetsExcludingGoodwill": "1300000", "cashAndCashEquivalentsAtCarryingValue": "17300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "19100000", "capitalExpenditures": "12700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13400000", "cashflowFromInvestment": "-11100000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 154000000, "cost_of_revenue": 148500000, "gross_profit": 5500000, "ebit": -16500000, "ebitda": 8200000, "pretax_income": -27700000, "tax_provision": 200000, "net_income": -27900000, "net_income_to_common": -27900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14600000, "total_current_assets": 167900000, "total_assets": 379100000, "short_term_debt": 23600000, "long_term_debt": 256700000, "total_debt": 280300000, "total_liabilities": 405700000, "total_equity": -26600000, "shares_outstanding": 16300000, "goodwill_and_intangibles": 1300000 }, "cash_flow": { "operating_cash_flow": -37600000, "capital_expenditure": 15000000, "free_cash_flow": -22600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105749, "ticker_id": 6820, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16500000", "ebitda": "8200000", "netIncome": "-27900000", "grossProfit": "5500000", "depreciation": "None", "totalRevenue": "154000000", "costOfRevenue": "148500000", "interestIncome": "300000", "incomeBeforeTax": "-27700000", "interestExpense": "10300000", "operatingIncome": "-16500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "22000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24700000", "sellingGeneralAndAdministrative": "21600000", "netIncomeFromContinuingOperations": "-27900000" }, "balance": { "goodwill": "None", "inventory": "31800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "379100000", "longTermDebt": "256700000", "shortTermDebt": "23600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1300000", "reportedCurrency": "USD", "retainedEarnings": "-590300000", "totalLiabilities": "405700000", "otherCurrentAssets": "18800000", "totalCurrentAssets": "167900000", "currentLongTermDebt": "4300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "211200000", "currentAccountsPayable": "58200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "316700000", "totalShareholderEquity": "-26600000", "capitalLeaseObligations": "55700000", "otherCurrentLiabilities": "29500000", "totalCurrentLiabilities": "111300000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "294400000", "cashAndShortTermInvestments": "14600000", "commonStockSharesOutstanding": "16300000", "intangibleAssetsExcludingGoodwill": "1300000", "cashAndCashEquivalentsAtCarryingValue": "14600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "-37600000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21100000", "cashflowFromInvestment": "-10200000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154000000, "cost_of_revenue": 148500000, "gross_profit": 5500000, "research_and_development": 400000, "selling_general_admin": 21600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16500000, "depreciation_amortisation": 24700000, "ebitda": 8200000, "interest_expense": 10300000, "interest_income": null, "other_non_operating": null, "pretax_income": -27700000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -27900000, "net_income_continuing_ops": -27900000, "net_income_to_common": -27900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14600000, "short_term_investments": null, "net_receivables": 102700000, "inventory": 31800000, "other_current_assets": null, "total_current_assets": 167900000, "net_ppe": null, "goodwill": null, "intangible_assets": 1300000, "goodwill_and_intangibles": 1300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 211200000, "total_assets": 379100000, "short_term_debt": 23600000, "accounts_payable": 58200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111300000, "long_term_debt": 256700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294400000, "total_liabilities": 405700000, "total_debt": 280300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -590300000, "total_equity": -26600000, "shares_outstanding": 16300000, "operating_cash_flow": -37600000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21100000, "free_cash_flow": -22600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16500000", "ebitda": "8200000", "netIncome": "-27900000", "grossProfit": "5500000", "depreciation": "None", "totalRevenue": "154000000", "costOfRevenue": "148500000", "interestIncome": "300000", "incomeBeforeTax": "-27700000", "interestExpense": "10300000", "operatingIncome": "-16500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "22000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24700000", "sellingGeneralAndAdministrative": "21600000", "netIncomeFromContinuingOperations": "-27900000" }, "balance": { "goodwill": "None", "inventory": "31800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "379100000", "longTermDebt": "256700000", "shortTermDebt": "23600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1300000", "reportedCurrency": "USD", "retainedEarnings": "-590300000", "totalLiabilities": "405700000", "otherCurrentAssets": "18800000", "totalCurrentAssets": "167900000", "currentLongTermDebt": "4300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "211200000", "currentAccountsPayable": "58200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "316700000", "totalShareholderEquity": "-26600000", "capitalLeaseObligations": "55700000", "otherCurrentLiabilities": "29500000", "totalCurrentLiabilities": "111300000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "294400000", "cashAndShortTermInvestments": "14600000", "commonStockSharesOutstanding": "16300000", "intangibleAssetsExcludingGoodwill": "1300000", "cashAndCashEquivalentsAtCarryingValue": "14600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "-37600000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21100000", "cashflowFromInvestment": "-10200000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 165500000, "cost_of_revenue": 127400000, "gross_profit": 38100000, "ebit": -4500000, "ebitda": 20600000, "pretax_income": -14600000, "tax_provision": null, "net_income": -14600000, "net_income_to_common": -14600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91600000, "total_current_assets": 233000000, "total_assets": 456300000, "short_term_debt": 19900000, "long_term_debt": 285100000, "total_debt": 305000000, "total_liabilities": 466800000, "total_equity": -10500000, "shares_outstanding": 16300000, "goodwill_and_intangibles": 1500000 }, "cash_flow": { "operating_cash_flow": 26000000, "capital_expenditure": 15300000, "free_cash_flow": 41300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105750, "ticker_id": 6820, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4500000", "ebitda": "20600000", "netIncome": "-14600000", "grossProfit": "38100000", "depreciation": "None", "totalRevenue": "165500000", "costOfRevenue": "127400000", "interestIncome": "500000", "incomeBeforeTax": "-14600000", "interestExpense": "10200000", "operatingIncome": "-5000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "43000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25100000", "sellingGeneralAndAdministrative": "17500000", "netIncomeFromContinuingOperations": "-14600000" }, "balance": { "goodwill": "None", "inventory": "31000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "456300000", "longTermDebt": "285100000", "shortTermDebt": "19900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1500000", "reportedCurrency": "USD", "retainedEarnings": "-562400000", "totalLiabilities": "466800000", "otherCurrentAssets": "13500000", "totalCurrentAssets": "233000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223300000", "currentAccountsPayable": "74400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344900000", "totalShareholderEquity": "-10500000", "capitalLeaseObligations": "59800000", "otherCurrentLiabilities": "40500000", "totalCurrentLiabilities": "140100000", "otherNonCurrentLiabilities": "1700000", "totalNonCurrentLiabilities": "326700000", "cashAndShortTermInvestments": "91600000", "commonStockSharesOutstanding": "16300000", "intangibleAssetsExcludingGoodwill": "1500000", "cashAndCashEquivalentsAtCarryingValue": "91600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "26000000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-10500000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165500000, "cost_of_revenue": 127400000, "gross_profit": 38100000, "research_and_development": 400000, "selling_general_admin": 17500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4500000, "depreciation_amortisation": 25100000, "ebitda": 20600000, "interest_expense": 10200000, "interest_income": null, "other_non_operating": null, "pretax_income": -14600000, "tax_provision": null, "effective_tax_rate": null, "net_income": -14600000, "net_income_continuing_ops": -14600000, "net_income_to_common": -14600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91600000, "short_term_investments": null, "net_receivables": 96900000, "inventory": 31000000, "other_current_assets": null, "total_current_assets": 233000000, "net_ppe": null, "goodwill": null, "intangible_assets": 1500000, "goodwill_and_intangibles": 1500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 223300000, "total_assets": 456300000, "short_term_debt": 19900000, "accounts_payable": 74400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140100000, "long_term_debt": 285100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 326700000, "total_liabilities": 466800000, "total_debt": 305000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -562400000, "total_equity": -10500000, "shares_outstanding": 16300000, "operating_cash_flow": 26000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6600000, "free_cash_flow": 41300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4500000", "ebitda": "20600000", "netIncome": "-14600000", "grossProfit": "38100000", "depreciation": "None", "totalRevenue": "165500000", "costOfRevenue": "127400000", "interestIncome": "500000", "incomeBeforeTax": "-14600000", "interestExpense": "10200000", "operatingIncome": "-5000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "43000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25100000", "sellingGeneralAndAdministrative": "17500000", "netIncomeFromContinuingOperations": "-14600000" }, "balance": { "goodwill": "None", "inventory": "31000000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "456300000", "longTermDebt": "285100000", "shortTermDebt": "19900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1500000", "reportedCurrency": "USD", "retainedEarnings": "-562400000", "totalLiabilities": "466800000", "otherCurrentAssets": "13500000", "totalCurrentAssets": "233000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223300000", "currentAccountsPayable": "74400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344900000", "totalShareholderEquity": "-10500000", "capitalLeaseObligations": "59800000", "otherCurrentLiabilities": "40500000", "totalCurrentLiabilities": "140100000", "otherNonCurrentLiabilities": "1700000", "totalNonCurrentLiabilities": "326700000", "cashAndShortTermInvestments": "91600000", "commonStockSharesOutstanding": "16300000", "intangibleAssetsExcludingGoodwill": "1500000", "cashAndCashEquivalentsAtCarryingValue": "91600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "26000000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-10500000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 188900000, "cost_of_revenue": 142300000, "gross_profit": 46600000, "ebit": 1800000, "ebitda": 25700000, "pretax_income": -8000000, "tax_provision": 200000, "net_income": -8200000, "net_income_to_common": -8200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82700000, "total_current_assets": 254800000, "total_assets": 486800000, "short_term_debt": 72600000, "long_term_debt": 235200000, "total_debt": 307800000, "total_liabilities": 484300000, "total_equity": 2500000, "shares_outstanding": 16200000, "goodwill_and_intangibles": 1500000 }, "cash_flow": { "operating_cash_flow": 17300000, "capital_expenditure": 21000000, "free_cash_flow": 38300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105752, "ticker_id": 6820, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1800000", "ebitda": "25700000", "netIncome": "-8200000", "grossProfit": "46600000", "depreciation": "None", "totalRevenue": "188900000", "costOfRevenue": "142300000", "interestIncome": "700000", "incomeBeforeTax": "-8000000", "interestExpense": "9800000", "operatingIncome": "1100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "45500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23900000", "sellingGeneralAndAdministrative": "21200000", "netIncomeFromContinuingOperations": "-8200000" }, "balance": { "goodwill": "None", "inventory": "32700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "486800000", "longTermDebt": "235200000", "shortTermDebt": "72600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1500000", "reportedCurrency": "USD", "retainedEarnings": "-547800000", "totalLiabilities": "484300000", "otherCurrentAssets": "14600000", "totalCurrentAssets": "254800000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232000000", "currentAccountsPayable": "78500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349900000", "totalShareholderEquity": "2500000", "capitalLeaseObligations": "64700000", "otherCurrentLiabilities": "54000000", "totalCurrentLiabilities": "205100000", "otherNonCurrentLiabilities": "1900000", "totalNonCurrentLiabilities": "279200000", "cashAndShortTermInvestments": "82700000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "1500000", "cashAndCashEquivalentsAtCarryingValue": "82700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "17300000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3100000", "cashflowFromInvestment": "-18400000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188900000, "cost_of_revenue": 142300000, "gross_profit": 46600000, "research_and_development": 400000, "selling_general_admin": 21200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1800000, "depreciation_amortisation": 23900000, "ebitda": 25700000, "interest_expense": 9800000, "interest_income": null, "other_non_operating": null, "pretax_income": -8000000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -8200000, "net_income_continuing_ops": -8200000, "net_income_to_common": -8200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82700000, "short_term_investments": null, "net_receivables": 124800000, "inventory": 32700000, "other_current_assets": null, "total_current_assets": 254800000, "net_ppe": null, "goodwill": null, "intangible_assets": 1500000, "goodwill_and_intangibles": 1500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 232000000, "total_assets": 486800000, "short_term_debt": 72600000, "accounts_payable": 78500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205100000, "long_term_debt": 235200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 279200000, "total_liabilities": 484300000, "total_debt": 307800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -547800000, "total_equity": 2500000, "shares_outstanding": 16200000, "operating_cash_flow": 17300000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3100000, "free_cash_flow": 38300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1800000", "ebitda": "25700000", "netIncome": "-8200000", "grossProfit": "46600000", "depreciation": "None", "totalRevenue": "188900000", "costOfRevenue": "142300000", "interestIncome": "700000", "incomeBeforeTax": "-8000000", "interestExpense": "9800000", "operatingIncome": "1100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "45500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23900000", "sellingGeneralAndAdministrative": "21200000", "netIncomeFromContinuingOperations": "-8200000" }, "balance": { "goodwill": "None", "inventory": "32700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "486800000", "longTermDebt": "235200000", "shortTermDebt": "72600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1500000", "reportedCurrency": "USD", "retainedEarnings": "-547800000", "totalLiabilities": "484300000", "otherCurrentAssets": "14600000", "totalCurrentAssets": "254800000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232000000", "currentAccountsPayable": "78500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349900000", "totalShareholderEquity": "2500000", "capitalLeaseObligations": "64700000", "otherCurrentLiabilities": "54000000", "totalCurrentLiabilities": "205100000", "otherNonCurrentLiabilities": "1900000", "totalNonCurrentLiabilities": "279200000", "cashAndShortTermInvestments": "82700000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "1500000", "cashAndCashEquivalentsAtCarryingValue": "82700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "17300000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3100000", "cashflowFromInvestment": "-18400000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 180200000, "cost_of_revenue": 159100000, "gross_profit": 21100000, "ebit": 2000000, "ebitda": 25100000, "pretax_income": -7800000, "tax_provision": 200000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86900000, "total_current_assets": 251300000, "total_assets": 491200000, "short_term_debt": 49800000, "long_term_debt": 284900000, "total_debt": 334700000, "total_liabilities": 481400000, "total_equity": 9800000, "shares_outstanding": 16200000, "goodwill_and_intangibles": 1600000 }, "cash_flow": { "operating_cash_flow": 21700000, "capital_expenditure": 15300000, "free_cash_flow": 37000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105753, "ticker_id": 6820, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2000000", "ebitda": "25100000", "netIncome": "-8000000", "grossProfit": "21100000", "depreciation": "None", "totalRevenue": "180200000", "costOfRevenue": "159100000", "interestIncome": "600000", "incomeBeforeTax": "-7800000", "interestExpense": "9800000", "operatingIncome": "1500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-9200000", "nonInterestIncome": "None", "operatingExpenses": "19600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "19300000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "None", "inventory": "32300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "491200000", "longTermDebt": "284900000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1600000", "reportedCurrency": "USD", "retainedEarnings": "-539600000", "totalLiabilities": "481400000", "otherCurrentAssets": "14000000", "totalCurrentAssets": "251300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239900000", "currentAccountsPayable": "80100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "354300000", "totalShareholderEquity": "9800000", "capitalLeaseObligations": "69400000", "otherCurrentLiabilities": "21800000", "totalCurrentLiabilities": "151700000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "329700000", "cashAndShortTermInvestments": "86900000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "1600000", "cashAndCashEquivalentsAtCarryingValue": "86900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "21700000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7700000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180200000, "cost_of_revenue": 159100000, "gross_profit": 21100000, "research_and_development": 300000, "selling_general_admin": 19300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2000000, "depreciation_amortisation": 23100000, "ebitda": 25100000, "interest_expense": 9800000, "interest_income": null, "other_non_operating": null, "pretax_income": -7800000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -8000000, "net_income_continuing_ops": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86900000, "short_term_investments": null, "net_receivables": 118100000, "inventory": 32300000, "other_current_assets": null, "total_current_assets": 251300000, "net_ppe": null, "goodwill": null, "intangible_assets": 1600000, "goodwill_and_intangibles": 1600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 239900000, "total_assets": 491200000, "short_term_debt": 49800000, "accounts_payable": 80100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151700000, "long_term_debt": 284900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 329700000, "total_liabilities": 481400000, "total_debt": 334700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -539600000, "total_equity": 9800000, "shares_outstanding": 16200000, "operating_cash_flow": 21700000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7700000, "free_cash_flow": 37000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2000000", "ebitda": "25100000", "netIncome": "-8000000", "grossProfit": "21100000", "depreciation": "None", "totalRevenue": "180200000", "costOfRevenue": "159100000", "interestIncome": "600000", "incomeBeforeTax": "-7800000", "interestExpense": "9800000", "operatingIncome": "1500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-9200000", "nonInterestIncome": "None", "operatingExpenses": "19600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "19300000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "None", "inventory": "32300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "491200000", "longTermDebt": "284900000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1600000", "reportedCurrency": "USD", "retainedEarnings": "-539600000", "totalLiabilities": "481400000", "otherCurrentAssets": "14000000", "totalCurrentAssets": "251300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239900000", "currentAccountsPayable": "80100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "354300000", "totalShareholderEquity": "9800000", "capitalLeaseObligations": "69400000", "otherCurrentLiabilities": "21800000", "totalCurrentLiabilities": "151700000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "329700000", "cashAndShortTermInvestments": "86900000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "1600000", "cashAndCashEquivalentsAtCarryingValue": "86900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "21700000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7700000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 174700000, "cost_of_revenue": 165900000, "gross_profit": 8800000, "ebit": -12400000, "ebitda": 9500000, "pretax_income": -22000000, "tax_provision": 200000, "net_income": -22200000, "net_income_to_common": -22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84900000, "total_current_assets": 253600000, "total_assets": 497500000, "short_term_debt": 26900000, "long_term_debt": 284600000, "total_debt": 311500000, "total_liabilities": 480600000, "total_equity": 16900000, "shares_outstanding": 16100000, "goodwill_and_intangibles": 1700000 }, "cash_flow": { "operating_cash_flow": -10800000, "capital_expenditure": 13500000, "free_cash_flow": 2700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105754, "ticker_id": 6820, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12400000", "ebitda": "9500000", "netIncome": "-22200000", "grossProfit": "8800000", "depreciation": "None", "totalRevenue": "174700000", "costOfRevenue": "165900000", "interestIncome": "700000", "incomeBeforeTax": "-22000000", "interestExpense": "9600000", "operatingIncome": "-13100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "21900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21900000", "sellingGeneralAndAdministrative": "21600000", "netIncomeFromContinuingOperations": "-22200000" }, "balance": { "goodwill": "None", "inventory": "33300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "497500000", "longTermDebt": "284600000", "shortTermDebt": "26900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1700000", "reportedCurrency": "USD", "retainedEarnings": "-531600000", "totalLiabilities": "480600000", "otherCurrentAssets": "14900000", "totalCurrentAssets": "253600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243900000", "currentAccountsPayable": "74500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359900000", "totalShareholderEquity": "16900000", "capitalLeaseObligations": "75300000", "otherCurrentLiabilities": "45900000", "totalCurrentLiabilities": "147300000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "333300000", "cashAndShortTermInvestments": "84900000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "1700000", "cashAndCashEquivalentsAtCarryingValue": "84900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "-10800000", "capitalExpenditures": "13500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-10200000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174700000, "cost_of_revenue": 165900000, "gross_profit": 8800000, "research_and_development": 300000, "selling_general_admin": 21600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12400000, "depreciation_amortisation": 21900000, "ebitda": 9500000, "interest_expense": 9600000, "interest_income": null, "other_non_operating": null, "pretax_income": -22000000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -22200000, "net_income_continuing_ops": -22200000, "net_income_to_common": -22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84900000, "short_term_investments": null, "net_receivables": 120500000, "inventory": 33300000, "other_current_assets": null, "total_current_assets": 253600000, "net_ppe": null, "goodwill": null, "intangible_assets": 1700000, "goodwill_and_intangibles": 1700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 243900000, "total_assets": 497500000, "short_term_debt": 26900000, "accounts_payable": 74500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147300000, "long_term_debt": 284600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 333300000, "total_liabilities": 480600000, "total_debt": 311500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -531600000, "total_equity": 16900000, "shares_outstanding": 16100000, "operating_cash_flow": -10800000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6600000, "free_cash_flow": 2700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12400000", "ebitda": "9500000", "netIncome": "-22200000", "grossProfit": "8800000", "depreciation": "None", "totalRevenue": "174700000", "costOfRevenue": "165900000", "interestIncome": "700000", "incomeBeforeTax": "-22000000", "interestExpense": "9600000", "operatingIncome": "-13100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "21900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21900000", "sellingGeneralAndAdministrative": "21600000", "netIncomeFromContinuingOperations": "-22200000" }, "balance": { "goodwill": "None", "inventory": "33300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "497500000", "longTermDebt": "284600000", "shortTermDebt": "26900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1700000", "reportedCurrency": "USD", "retainedEarnings": "-531600000", "totalLiabilities": "480600000", "otherCurrentAssets": "14900000", "totalCurrentAssets": "253600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243900000", "currentAccountsPayable": "74500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359900000", "totalShareholderEquity": "16900000", "capitalLeaseObligations": "75300000", "otherCurrentLiabilities": "45900000", "totalCurrentLiabilities": "147300000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "333300000", "cashAndShortTermInvestments": "84900000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "1700000", "cashAndCashEquivalentsAtCarryingValue": "84900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "-10800000", "capitalExpenditures": "13500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-10200000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 194200000, "cost_of_revenue": 172000000, "gross_profit": 22200000, "ebit": 2000000, "ebitda": 21800000, "pretax_income": -6400000, "tax_provision": 2800000, "net_income": -9200000, "net_income_to_common": -9200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112500000, "total_current_assets": 290300000, "total_assets": 539800000, "short_term_debt": 28900000, "long_term_debt": 284300000, "total_debt": 313200000, "total_liabilities": 501000000, "total_equity": 38800000, "shares_outstanding": 16000000, "goodwill_and_intangibles": 1800000 }, "cash_flow": { "operating_cash_flow": 38100000, "capital_expenditure": 12800000, "free_cash_flow": 50900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105755, "ticker_id": 6820, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2000000", "ebitda": "21800000", "netIncome": "-9200000", "grossProfit": "22200000", "depreciation": "None", "totalRevenue": "194200000", "costOfRevenue": "172000000", "interestIncome": "900000", "incomeBeforeTax": "-6400000", "interestExpense": "9300000", "operatingIncome": "2000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-8400000", "nonInterestIncome": "None", "operatingExpenses": "20200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19800000", "sellingGeneralAndAdministrative": "19900000", "netIncomeFromContinuingOperations": "-9200000" }, "balance": { "goodwill": "None", "inventory": "33500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "539800000", "longTermDebt": "284300000", "shortTermDebt": "28900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-509400000", "totalLiabilities": "501000000", "otherCurrentAssets": "17300000", "totalCurrentAssets": "290300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249500000", "currentAccountsPayable": "87900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365400000", "totalShareholderEquity": "38800000", "capitalLeaseObligations": "81100000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "164100000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "336900000", "cashAndShortTermInvestments": "112500000", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "112500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "38100000", "capitalExpenditures": "12800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6700000", "cashflowFromInvestment": "-9800000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194200000, "cost_of_revenue": 172000000, "gross_profit": 22200000, "research_and_development": 400000, "selling_general_admin": 19900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2000000, "depreciation_amortisation": 19800000, "ebitda": 21800000, "interest_expense": 9300000, "interest_income": null, "other_non_operating": null, "pretax_income": -6400000, "tax_provision": 2800000, "effective_tax_rate": null, "net_income": -9200000, "net_income_continuing_ops": -9200000, "net_income_to_common": -9200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112500000, "short_term_investments": null, "net_receivables": 127000000, "inventory": 33500000, "other_current_assets": null, "total_current_assets": 290300000, "net_ppe": null, "goodwill": null, "intangible_assets": 1800000, "goodwill_and_intangibles": 1800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 249500000, "total_assets": 539800000, "short_term_debt": 28900000, "accounts_payable": 87900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164100000, "long_term_debt": 284300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336900000, "total_liabilities": 501000000, "total_debt": 313200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -509400000, "total_equity": 38800000, "shares_outstanding": 16000000, "operating_cash_flow": 38100000, "stock_based_compensation": 700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6700000, "free_cash_flow": 50900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2000000", "ebitda": "21800000", "netIncome": "-9200000", "grossProfit": "22200000", "depreciation": "None", "totalRevenue": "194200000", "costOfRevenue": "172000000", "interestIncome": "900000", "incomeBeforeTax": "-6400000", "interestExpense": "9300000", "operatingIncome": "2000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-8400000", "nonInterestIncome": "None", "operatingExpenses": "20200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19800000", "sellingGeneralAndAdministrative": "19900000", "netIncomeFromContinuingOperations": "-9200000" }, "balance": { "goodwill": "None", "inventory": "33500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "539800000", "longTermDebt": "284300000", "shortTermDebt": "28900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-509400000", "totalLiabilities": "501000000", "otherCurrentAssets": "17300000", "totalCurrentAssets": "290300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249500000", "currentAccountsPayable": "87900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365400000", "totalShareholderEquity": "38800000", "capitalLeaseObligations": "81100000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "164100000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "336900000", "cashAndShortTermInvestments": "112500000", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "112500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "38100000", "capitalExpenditures": "12800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6700000", "cashflowFromInvestment": "-9800000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 220600000, "cost_of_revenue": 166200000, "gross_profit": 54400000, "ebit": 17100000, "ebitda": 36000000, "pretax_income": 7900000, "tax_provision": 300000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90400000, "total_current_assets": 287400000, "total_assets": 524300000, "short_term_debt": 59600000, "long_term_debt": 284100000, "total_debt": 343700000, "total_liabilities": 476500000, "total_equity": 47800000, "shares_outstanding": 16100000, "goodwill_and_intangibles": 1900000 }, "cash_flow": { "operating_cash_flow": 25600000, "capital_expenditure": 17800000, "free_cash_flow": 43400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105757, "ticker_id": 6820, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17100000", "ebitda": "36000000", "netIncome": "7600000", "grossProfit": "54400000", "depreciation": "None", "totalRevenue": "220600000", "costOfRevenue": "166200000", "interestIncome": "700000", "incomeBeforeTax": "7900000", "interestExpense": "9200000", "operatingIncome": "16400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-8500000", "nonInterestIncome": "None", "operatingExpenses": "37900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18900000", "sellingGeneralAndAdministrative": "18600000", "netIncomeFromContinuingOperations": "7600000" }, "balance": { "goodwill": "None", "inventory": "33400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "524300000", "longTermDebt": "284100000", "shortTermDebt": "59600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1900000", "reportedCurrency": "USD", "retainedEarnings": "-500200000", "totalLiabilities": "476500000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "287400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236900000", "currentAccountsPayable": "78500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "353000000", "totalShareholderEquity": "47800000", "capitalLeaseObligations": "68900000", "otherCurrentLiabilities": "14800000", "totalCurrentLiabilities": "152900000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "323600000", "cashAndShortTermInvestments": "90400000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "1900000", "cashAndCashEquivalentsAtCarryingValue": "90400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2700000", "operatingCashflow": "25600000", "capitalExpenditures": "17800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4300000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220600000, "cost_of_revenue": 166200000, "gross_profit": 54400000, "research_and_development": 400000, "selling_general_admin": 18600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17100000, "depreciation_amortisation": 18900000, "ebitda": 36000000, "interest_expense": 9200000, "interest_income": null, "other_non_operating": null, "pretax_income": 7900000, "tax_provision": 300000, "effective_tax_rate": null, "net_income": 7600000, "net_income_continuing_ops": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90400000, "short_term_investments": null, "net_receivables": 155700000, "inventory": 33400000, "other_current_assets": null, "total_current_assets": 287400000, "net_ppe": null, "goodwill": null, "intangible_assets": 1900000, "goodwill_and_intangibles": 1900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236900000, "total_assets": 524300000, "short_term_debt": 59600000, "accounts_payable": 78500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152900000, "long_term_debt": 284100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 323600000, "total_liabilities": 476500000, "total_debt": 343700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -500200000, "total_equity": 47800000, "shares_outstanding": 16100000, "operating_cash_flow": 25600000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4300000, "free_cash_flow": 43400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17100000", "ebitda": "36000000", "netIncome": "7600000", "grossProfit": "54400000", "depreciation": "None", "totalRevenue": "220600000", "costOfRevenue": "166200000", "interestIncome": "700000", "incomeBeforeTax": "7900000", "interestExpense": "9200000", "operatingIncome": "16400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-8500000", "nonInterestIncome": "None", "operatingExpenses": "37900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18900000", "sellingGeneralAndAdministrative": "18600000", "netIncomeFromContinuingOperations": "7600000" }, "balance": { "goodwill": "None", "inventory": "33400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "524300000", "longTermDebt": "284100000", "shortTermDebt": "59600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1900000", "reportedCurrency": "USD", "retainedEarnings": "-500200000", "totalLiabilities": "476500000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "287400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236900000", "currentAccountsPayable": "78500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "353000000", "totalShareholderEquity": "47800000", "capitalLeaseObligations": "68900000", "otherCurrentLiabilities": "14800000", "totalCurrentLiabilities": "152900000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "323600000", "cashAndShortTermInvestments": "90400000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "1900000", "cashAndCashEquivalentsAtCarryingValue": "90400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2700000", "operatingCashflow": "25600000", "capitalExpenditures": "17800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4300000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "income_statement": { "revenue": 234000000, "cost_of_revenue": 173300000, "gross_profit": 60700000, "ebit": 19800000, "ebitda": 37400000, "pretax_income": 11100000, "tax_provision": -300000, "net_income": 11400000, "net_income_to_common": 11400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82100000, "total_current_assets": 288500000, "total_assets": 526500000, "short_term_debt": 55200000, "long_term_debt": 283800000, "total_debt": 339000000, "total_liabilities": 486800000, "total_equity": 39700000, "shares_outstanding": 16100000, "goodwill_and_intangibles": 2000000 }, "cash_flow": { "operating_cash_flow": 60000000, "capital_expenditure": 16200000, "free_cash_flow": 76200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 105758, "ticker_id": 6820, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:41:32.994384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19800000", "ebitda": "37400000", "netIncome": "11400000", "grossProfit": "60700000", "depreciation": "None", "totalRevenue": "234000000", "costOfRevenue": "173300000", "interestIncome": "200000", "incomeBeforeTax": "11100000", "interestExpense": "8700000", "operatingIncome": "19600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-8500000", "nonInterestIncome": "None", "operatingExpenses": "39900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17600000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "11400000" }, "balance": { "goodwill": "None", "inventory": "31000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "526500000", "longTermDebt": "283800000", "shortTermDebt": "55200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "-507800000", "totalLiabilities": "486800000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "288500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238000000", "currentAccountsPayable": "96800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351300000", "totalShareholderEquity": "39700000", "capitalLeaseObligations": "67500000", "otherCurrentLiabilities": "10600000", "totalCurrentLiabilities": "162600000", "otherNonCurrentLiabilities": "500000", "totalNonCurrentLiabilities": "324200000", "cashAndShortTermInvestments": "82100000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "82100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "60000000", "capitalExpenditures": "16200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4200000", "cashflowFromInvestment": "-13300000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234000000, "cost_of_revenue": 173300000, "gross_profit": 60700000, "research_and_development": 300000, "selling_general_admin": 22000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19800000, "depreciation_amortisation": 17600000, "ebitda": 37400000, "interest_expense": 8700000, "interest_income": null, "other_non_operating": null, "pretax_income": 11100000, "tax_provision": -300000, "effective_tax_rate": null, "net_income": 11400000, "net_income_continuing_ops": 11400000, "net_income_to_common": 11400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82100000, "short_term_investments": null, "net_receivables": 161800000, "inventory": 31000000, "other_current_assets": null, "total_current_assets": 288500000, "net_ppe": null, "goodwill": null, "intangible_assets": 2000000, "goodwill_and_intangibles": 2000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 238000000, "total_assets": 526500000, "short_term_debt": 55200000, "accounts_payable": 96800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162600000, "long_term_debt": 283800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 324200000, "total_liabilities": 486800000, "total_debt": 339000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -507800000, "total_equity": 39700000, "shares_outstanding": 16100000, "operating_cash_flow": 60000000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4200000, "free_cash_flow": 76200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19800000", "ebitda": "37400000", "netIncome": "11400000", "grossProfit": "60700000", "depreciation": "None", "totalRevenue": "234000000", "costOfRevenue": "173300000", "interestIncome": "200000", "incomeBeforeTax": "11100000", "interestExpense": "8700000", "operatingIncome": "19600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-8500000", "nonInterestIncome": "None", "operatingExpenses": "39900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17600000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "11400000" }, "balance": { "goodwill": "None", "inventory": "31000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "526500000", "longTermDebt": "283800000", "shortTermDebt": "55200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "-507800000", "totalLiabilities": "486800000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "288500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238000000", "currentAccountsPayable": "96800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351300000", "totalShareholderEquity": "39700000", "capitalLeaseObligations": "67500000", "otherCurrentLiabilities": "10600000", "totalCurrentLiabilities": "162600000", "otherNonCurrentLiabilities": "500000", "totalNonCurrentLiabilities": "324200000", "cashAndShortTermInvestments": "82100000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "82100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "60000000", "capitalExpenditures": "16200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4200000", "cashflowFromInvestment": "-13300000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17600000", "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }