{ "ticker": { "uuid": "c9ba298e-596f-4b73-831d-c8d61d32656c", "symbol": "EAF", "name": "GrafTech International Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/c9ba298e-596f-4b73-831d-c8d61d32656c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9ba298e-596f-4b73-831d-c8d61d32656c/" }, "ticker_metadata": { "id": 1154, "uuid": "c9ba298e-596f-4b73-831d-c8d61d32656c", "symbol": "EAF", "name": "GrafTech International Ltd", "asset_type": "equity", "market_cap": 259957000, "stock_exchange_id": 3, "industry": "Electrical Equipment & Parts", "sector": "Industrials", "description": "GrafTech International Ltd. researches, develops, manufactures and sells graphite and carbon based products worldwide. The company is headquartered in Brooklyn Heights, Ohio.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c9ba298e-596f-4b73-831d-c8d61d32656c", "symbol": "EAF", "name": "GrafTech International Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/c9ba298e-596f-4b73-831d-c8d61d32656c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9ba298e-596f-4b73-831d-c8d61d32656c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.65, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 8.72, "market_cap": 2275035792, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.735, "piotroski_f_score": 3, "momentum_12_1": -0.1991, "volatility_252d": 1.0639 }, "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": "2026-06-07T06:53:13.689698+00:00", "batch_id": "" }, "size": { "price_close": 8.72, "market_cap": 2275035792, "market_cap_usd": 2275035792, "enterprise_value": 3251445792, "shares_outstanding": 260898600, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 4.3971, "pcf_ratio": null, "pfcf_ratio": -96.3386, "ev_ebitda": null, "ev_ebit": -40.4791, "ev_sales": 6.2842, "ev_fcf": -137.6856, "earnings_yield": null, "fcf_yield": -0.0073, "price_to_sales": 4.3971, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.1591 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.0563, "operating_margin": -0.1552, "net_margin": -0.4325, "ebitda_margin": -0.0337, "fcf_margin": -0.0456, "roe": 0.735, "roa": -0.2244, "roic": -0.0897, "roc_greenblatt": null, "asset_turnover": 0.5188, "cash_conversion": 0.1055, "accruals_ratio": -0.1598, "sbc_to_revenue": 0.012, "piotroski_f_score": 3, "altman_z_score": 0.211, "earnings_stability_5y": 0.4908, "revenue_stability_5y": 0.4732, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0292, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.2756, "net_debt_to_ebitda": -56.064, "debt_to_assets": 1.0997, "interest_coverage": -0.8162, "current_ratio": 3.328, "quick_ratio": 1.7352, "net_debt": 976410000, "local_beta": -0.0012, "volatility_252d": 1.0639, "volatility_60d": 2.3231, "max_drawdown_12m": -0.6897, "risk_adjusted_momentum": -0.1872 }, "growth": { "revenue_growth_1y": 0.0065, "revenue_growth_3y_cagr": -0.2672, "revenue_growth_5y_cagr": -0.1626, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.0065, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0614, "price_return_3m": 0.4957, "price_return_6m": -0.4785, "price_return_9m": -0.121, "price_return_12m": -0.2483, "price_return_12m_ex1m": -0.1991, "momentum_6m": -0.4785, "momentum_12m": -0.2483, "momentum_12_1": -0.1991, "distance_from_52w_high": -0.5219, "distance_from_52w_low": 0.5406, "relative_strength": -0.3482 }, "raw_ttm": { "revenue_ttm": 517396000, "gross_profit_ttm": -29143999, "ebit_ttm": -80323999, "ebitda_ttm": -17416000, "net_income_ttm": -223761000, "eps_diluted_ttm": -0.8577, "operating_cash_flow_ttm": -64364000, "capital_expenditure_ttm": 40749000, "fcf_ttm": -23615000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 98412000, "cash_and_equivalents": 120244000, "total_current_assets": 466197000, "total_current_liabilities": 140085000, "net_ppe": null, "total_assets": 997201000, "total_debt": 1096654000, "total_equity": -304433000, "net_working_capital": 205868000, "book_value_per_share": -1.1669, "retained_earnings": -1056426000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -329749000, "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": 35, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 28, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.645, "os_score": 0.81, "value_percentile": 0.65, "quality_percentile": 0.64, "momentum_percentile": 0.65, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 44, "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": 4204, "ticker_id": 1154, "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": "2026-06-07T06:53:13.689698+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.72, "market_cap": 2275035792, "market_cap_usd": 2275035792, "enterprise_value": 3251445792, "shares_outstanding": 260898600, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 4.39708809, "pcf_ratio": null, "pfcf_ratio": -96.33858954, "ev_ebitda": null, "ev_ebit": -40.47913242, "ev_sales": 6.28424996, "ev_fcf": -137.68561474, "earnings_yield": null, "fcf_yield": -0.00726292, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.05632823, "operating_margin": -0.15524666, "net_margin": -0.43247532, "ebitda_margin": -0.03366087, "fcf_margin": -0.04564202, "roe": 0.73500902, "roa": -0.22438906, "roic": -0.08965039, "roc_greenblatt": null, "asset_turnover": 0.51884826, "cash_conversion": 0.10553671, "accruals_ratio": -0.1598444, "sbc_to_revenue": 0.01200434, "debt_to_equity": -4.27560087, "net_debt_to_ebitda": -56.06396417, "debt_to_assets": 1.09973215, "interest_coverage": -0.81620127, "current_ratio": 3.32795803, "quick_ratio": 1.73524646, "net_debt": 976410000, "revenue_growth_1y": 0.00653455, "revenue_growth_3y_cagr": -0.2672249, "revenue_growth_5y_cagr": -0.16261091, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 0.21101852, "earnings_stability_5y": 0.490844, "revenue_stability_5y": 0.473243, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0613563, "price_return_3m": 0.49571184, "price_return_6m": -0.4784689, "price_return_9m": -0.12096774, "price_return_12m": -0.24827586, "price_return_12m_ex1m": -0.19913793, "distance_from_52w_high": -0.52192982, "distance_from_52w_low": 0.54063604, "relative_strength": -0.34823944, "local_beta": -0.0012, "volatility_252d": 1.063872, "volatility_60d": 2.32311, "max_drawdown_12m": -0.68969298, "revenue_ttm": 517396000, "gross_profit_ttm": -29143999, "ebit_ttm": -80323999, "ebitda_ttm": -17416000, "net_income_ttm": -223761000, "eps_diluted_ttm": -0.85765504, "operating_cash_flow_ttm": -64364000, "capital_expenditure_ttm": 40749000, "fcf_ttm": -23615000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 98412000, "cash_and_equivalents": 120244000, "total_current_assets": 466197000, "total_current_liabilities": 140085000, "net_ppe": null, "total_assets": 997201000, "total_debt": 1096654000, "total_equity": -304433000, "net_working_capital": 205868000, "book_value_per_share": -1.16686329, "retained_earnings": -1056426000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -329749000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "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": 35, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 28, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 44, "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": 8.72, "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.65, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.735, "momentum_12_1": -0.1991, "complete_fields": { "id": 4204, "ticker_id": 1154, "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": "2026-06-07T06:53:13.689698+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.72, "market_cap": 2275035792, "market_cap_usd": 2275035792, "enterprise_value": 3251445792, "shares_outstanding": 260898600, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 4.39708809, "pcf_ratio": null, "pfcf_ratio": -96.33858954, "ev_ebitda": null, "ev_ebit": -40.47913242, "ev_sales": 6.28424996, "ev_fcf": -137.68561474, "earnings_yield": null, "fcf_yield": -0.00726292, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.05632823, "operating_margin": -0.15524666, "net_margin": -0.43247532, "ebitda_margin": -0.03366087, "fcf_margin": -0.04564202, "roe": 0.73500902, "roa": -0.22438906, "roic": -0.08965039, "roc_greenblatt": null, "asset_turnover": 0.51884826, "cash_conversion": 0.10553671, "accruals_ratio": -0.1598444, "sbc_to_revenue": 0.01200434, "debt_to_equity": -4.27560087, "net_debt_to_ebitda": -56.06396417, "debt_to_assets": 1.09973215, "interest_coverage": -0.81620127, "current_ratio": 3.32795803, "quick_ratio": 1.73524646, "net_debt": 976410000, "revenue_growth_1y": 0.00653455, "revenue_growth_3y_cagr": -0.2672249, "revenue_growth_5y_cagr": -0.16261091, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 0.21101852, "earnings_stability_5y": 0.490844, "revenue_stability_5y": 0.473243, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0613563, "price_return_3m": 0.49571184, "price_return_6m": -0.4784689, "price_return_9m": -0.12096774, "price_return_12m": -0.24827586, "price_return_12m_ex1m": -0.19913793, "distance_from_52w_high": -0.52192982, "distance_from_52w_low": 0.54063604, "relative_strength": -0.34823944, "local_beta": -0.0012, "volatility_252d": 1.063872, "volatility_60d": 2.32311, "max_drawdown_12m": -0.68969298, "revenue_ttm": 517396000, "gross_profit_ttm": -29143999, "ebit_ttm": -80323999, "ebitda_ttm": -17416000, "net_income_ttm": -223761000, "eps_diluted_ttm": -0.85765504, "operating_cash_flow_ttm": -64364000, "capital_expenditure_ttm": 40749000, "fcf_ttm": -23615000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 98412000, "cash_and_equivalents": 120244000, "total_current_assets": 466197000, "total_current_liabilities": 140085000, "net_ppe": null, "total_assets": 997201000, "total_debt": 1096654000, "total_equity": -304433000, "net_working_capital": 205868000, "book_value_per_share": -1.16686329, "retained_earnings": -1056426000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -329749000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "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": 35, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 28, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 504134000, "cost_of_revenue": 519811000, "gross_profit": -15677000, "ebit": -66385000, "ebitda": -4742000, "pretax_income": -170442000, "tax_provision": 49393000, "net_income": -219835000, "net_income_to_common": -219835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138427000, "total_current_assets": 484534000, "total_assets": 1028789000, "short_term_debt": 0, "long_term_debt": 1094706000, "total_debt": 1094706000, "total_liabilities": 1288417000, "total_equity": -259628000, "shares_outstanding": 260049640, "goodwill_and_intangibles": 27050000 }, "cash_flow": { "operating_cash_flow": -81616000, "capital_expenditure": 38885000, "free_cash_flow": -42731000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252963, "ticker_id": 1154, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66385000", "ebitda": "-4742000", "netIncome": "-219835000", "grossProfit": "-15677000", "depreciation": "None", "totalRevenue": "504134000", "costOfRevenue": "519811000", "interestIncome": "97425000", "incomeBeforeTax": "-170442000", "interestExpense": "104057000", "operatingIncome": "-77066000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "49393000", "reportedCurrency": "USD", "netInterestIncome": "-91944000", "nonInterestIncome": "None", "operatingExpenses": "61389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61643000", "sellingGeneralAndAdministrative": "54914000", "netIncomeFromContinuingOperations": "-219835000" }, "balance": { "goodwill": "None", "inventory": "224692000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "1028789000", "longTermDebt": "1094706000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27050000", "reportedCurrency": "USD", "retainedEarnings": "-1012948000", "totalLiabilities": "1288417000", "otherCurrentAssets": "48180000", "totalCurrentAssets": "484534000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "544255000", "currentAccountsPayable": "67016999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489930000", "shortLongTermDebtTotal": "1094706000", "totalShareholderEquity": "-259628000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61174001", "totalCurrentLiabilities": "128191000", "otherNonCurrentLiabilities": "10805000", "totalNonCurrentLiabilities": "1160226000", "cashAndShortTermInvestments": "138427000", "commonStockSharesOutstanding": "260049640", "intangibleAssetsExcludingGoodwill": "27050000", "cashAndCashEquivalentsAtCarryingValue": "138427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219835000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8589000", "operatingCashflow": "-81616000", "capitalExpenditures": "38885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341000", "cashflowFromInvestment": "-38331000", "stockBasedCompensation": "4952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61643000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504134000, "cost_of_revenue": 519811000, "gross_profit": -15677000, "research_and_development": 6475000, "selling_general_admin": 54914000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66385000, "depreciation_amortisation": 61643000, "ebitda": -4742000, "interest_expense": 104057000, "interest_income": null, "other_non_operating": null, "pretax_income": -170442000, "tax_provision": 49393000, "effective_tax_rate": null, "net_income": -219835000, "net_income_continuing_ops": -219835000, "net_income_to_common": -219835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138427000, "short_term_investments": null, "net_receivables": 73235000, "inventory": 224692000, "other_current_assets": null, "total_current_assets": 484534000, "net_ppe": null, "goodwill": null, "intangible_assets": 27050000, "goodwill_and_intangibles": 27050000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 544255000, "total_assets": 1028789000, "short_term_debt": 0, "accounts_payable": 67016999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128191000, "long_term_debt": 1094706000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1160226000, "total_liabilities": 1288417000, "total_debt": 1094706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1012948000, "total_equity": -259628000, "shares_outstanding": 260049640, "operating_cash_flow": -81616000, "stock_based_compensation": 4952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38331000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -341000, "free_cash_flow": -42731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66385000", "ebitda": "-4742000", "netIncome": "-219835000", "grossProfit": "-15677000", "depreciation": "None", "totalRevenue": "504134000", "costOfRevenue": "519811000", "interestIncome": "97425000", "incomeBeforeTax": "-170442000", "interestExpense": "104057000", "operatingIncome": "-77066000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "49393000", "reportedCurrency": "USD", "netInterestIncome": "-91944000", "nonInterestIncome": "None", "operatingExpenses": "61389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61643000", "sellingGeneralAndAdministrative": "54914000", "netIncomeFromContinuingOperations": "-219835000" }, "balance": { "goodwill": "None", "inventory": "224692000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "1028789000", "longTermDebt": "1094706000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27050000", "reportedCurrency": "USD", "retainedEarnings": "-1012948000", "totalLiabilities": "1288417000", "otherCurrentAssets": "48180000", "totalCurrentAssets": "484534000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "544255000", "currentAccountsPayable": "67016999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489930000", "shortLongTermDebtTotal": "1094706000", "totalShareholderEquity": "-259628000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61174001", "totalCurrentLiabilities": "128191000", "otherNonCurrentLiabilities": "10805000", "totalNonCurrentLiabilities": "1160226000", "cashAndShortTermInvestments": "138427000", "commonStockSharesOutstanding": "260049640", "intangibleAssetsExcludingGoodwill": "27050000", "cashAndCashEquivalentsAtCarryingValue": "138427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219835000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8589000", "operatingCashflow": "-81616000", "capitalExpenditures": "38885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341000", "cashflowFromInvestment": "-38331000", "stockBasedCompensation": "4952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61643000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 538782000, "cost_of_revenue": 560976000, "gross_profit": -22194000, "ebit": -60571000, "ebitda": 1674000, "pretax_income": -153268000, "tax_provision": -22103000, "net_income": -131165000, "net_income_to_common": -131165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256248000, "total_current_assets": 636797000, "total_assets": 1224274000, "short_term_debt": 2049999, "long_term_debt": 1086915000, "total_debt": 1088964999, "total_liabilities": 1303176000, "total_equity": -78902000, "shares_outstanding": 257667125, "goodwill_and_intangibles": 34398000 }, "cash_flow": { "operating_cash_flow": -40093000, "capital_expenditure": 34309000, "free_cash_flow": -5784000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252968, "ticker_id": 1154, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60571000", "ebitda": "1674000", "netIncome": "-131165000", "grossProfit": "-22194000", "depreciation": "None", "totalRevenue": "538782000", "costOfRevenue": "560976000", "interestIncome": "5701000", "incomeBeforeTax": "-153268000", "interestExpense": "92697000", "operatingIncome": "-74410000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-22103000", "reportedCurrency": "USD", "netInterestIncome": "-69409000", "nonInterestIncome": "None", "operatingExpenses": "52216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5706000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62245000", "sellingGeneralAndAdministrative": "46510000", "netIncomeFromContinuingOperations": "-131165000" }, "balance": { "goodwill": "None", "inventory": "245430000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1224274000", "longTermDebt": "1086915000", "shortTermDebt": "2049999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34398000", "reportedCurrency": "USD", "retainedEarnings": "-793453000", "totalLiabilities": "1303176000", "otherCurrentAssets": "19621000", "totalCurrentAssets": "636797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587477000", "currentAccountsPayable": "72833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "488960000", "shortLongTermDebtTotal": "1093409000", "totalShareholderEquity": "-78902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55404000", "totalCurrentLiabilities": "139929000", "otherNonCurrentLiabilities": "19473000", "totalNonCurrentLiabilities": "1163247000", "cashAndShortTermInvestments": "256248000", "commonStockSharesOutstanding": "257667125", "intangibleAssetsExcludingGoodwill": "34398000", "cashAndCashEquivalentsAtCarryingValue": "256248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131165000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "68832000", "operatingCashflow": "-40093000", "capitalExpenditures": "34309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155718000", "cashflowFromInvestment": "-34209000", "stockBasedCompensation": "6035000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 538782000, "cost_of_revenue": 560976000, "gross_profit": -22194000, "research_and_development": 5706000, "selling_general_admin": 46510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60571000, "depreciation_amortisation": 62245000, "ebitda": 1674000, "interest_expense": 92697000, "interest_income": null, "other_non_operating": null, "pretax_income": -153268000, "tax_provision": -22103000, "effective_tax_rate": null, "net_income": -131165000, "net_income_continuing_ops": -131165000, "net_income_to_common": -131165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256248000, "short_term_investments": null, "net_receivables": 115498000, "inventory": 245430000, "other_current_assets": null, "total_current_assets": 636797000, "net_ppe": null, "goodwill": null, "intangible_assets": 34398000, "goodwill_and_intangibles": 34398000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 587477000, "total_assets": 1224274000, "short_term_debt": 2049999, "accounts_payable": 72833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139929000, "long_term_debt": 1086915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163247000, "total_liabilities": 1303176000, "total_debt": 1088964999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -793453000, "total_equity": -78902000, "shares_outstanding": 257667125, "operating_cash_flow": -40093000, "stock_based_compensation": 6035000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34209000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 155718000, "free_cash_flow": -5784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60571000", "ebitda": "1674000", "netIncome": "-131165000", "grossProfit": "-22194000", "depreciation": "None", "totalRevenue": "538782000", "costOfRevenue": "560976000", "interestIncome": "5701000", "incomeBeforeTax": "-153268000", "interestExpense": "92697000", "operatingIncome": "-74410000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-22103000", "reportedCurrency": "USD", "netInterestIncome": "-69409000", "nonInterestIncome": "None", "operatingExpenses": "52216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5706000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62245000", "sellingGeneralAndAdministrative": "46510000", "netIncomeFromContinuingOperations": "-131165000" }, "balance": { "goodwill": "None", "inventory": "245430000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1224274000", "longTermDebt": "1086915000", "shortTermDebt": "2049999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34398000", "reportedCurrency": "USD", "retainedEarnings": "-793453000", "totalLiabilities": "1303176000", "otherCurrentAssets": "19621000", "totalCurrentAssets": "636797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587477000", "currentAccountsPayable": "72833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "488960000", "shortLongTermDebtTotal": "1093409000", "totalShareholderEquity": "-78902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55404000", "totalCurrentLiabilities": "139929000", "otherNonCurrentLiabilities": "19473000", "totalNonCurrentLiabilities": "1163247000", "cashAndShortTermInvestments": "256248000", "commonStockSharesOutstanding": "257667125", "intangibleAssetsExcludingGoodwill": "34398000", "cashAndCashEquivalentsAtCarryingValue": "256248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131165000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "68832000", "operatingCashflow": "-40093000", "capitalExpenditures": "34309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155718000", "cashflowFromInvestment": "-34209000", "stockBasedCompensation": "6035000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 620500000, "cost_of_revenue": 593836000, "gross_profit": 26664000, "ebit": -202103000, "ebitda": -145214000, "pretax_income": -273764000, "tax_provision": -18514000, "net_income": -255250000, "net_income_to_common": -255250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176878000, "total_current_assets": 674793000, "total_assets": 1288889000, "short_term_debt": 134000, "long_term_debt": 925511000, "total_debt": 925645000, "total_liabilities": 1210642000, "total_equity": 78247000, "shares_outstanding": 257042843, "goodwill_and_intangibles": 42373000 }, "cash_flow": { "operating_cash_flow": 76561000, "capital_expenditure": 54040000, "free_cash_flow": 130601000, "dividends_paid": 5134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252973, "ticker_id": 1154, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-202103000", "ebitda": "-145214000", "netIncome": "-255250000", "grossProfit": "26664000", "depreciation": "None", "totalRevenue": "620500000", "costOfRevenue": "593836000", "interestIncome": "4041000", "incomeBeforeTax": "-273764000", "interestExpense": "71661000", "operatingIncome": "-52868000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18514000", "reportedCurrency": "USD", "netInterestIncome": "-53563000", "nonInterestIncome": "None", "operatingExpenses": "79532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5520000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56889000", "sellingGeneralAndAdministrative": "78048000", "netIncomeFromContinuingOperations": "12490000" }, "balance": { "goodwill": "0", "inventory": "345388000", "commonStock": "2568000", "currentDebt": "None", "investments": "None", "totalAssets": "1288889000", "longTermDebt": "925511000", "shortTermDebt": "134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42373000", "reportedCurrency": "USD", "retainedEarnings": "-662390000", "totalLiabilities": "1210642000", "otherCurrentAssets": "22511000", "totalCurrentAssets": "674793000", "currentLongTermDebt": "134000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614096000", "currentAccountsPayable": "83268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "527117000", "shortLongTermDebtTotal": "930755000", "totalShareholderEquity": "78247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97119000", "totalCurrentLiabilities": "190543000", "otherNonCurrentLiabilities": "22701000", "totalNonCurrentLiabilities": "1020099000", "cashAndShortTermInvestments": "176878000", "commonStockSharesOutstanding": "257042843", "intangibleAssetsExcludingGoodwill": "42373000", "cashAndCashEquivalentsAtCarryingValue": "176878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-255250000", "profitLoss": "None", "dividendPayout": "5134000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "107796000", "operatingCashflow": "76561000", "capitalExpenditures": "54040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18713000", "cashflowFromInvestment": "-53820000", "stockBasedCompensation": "4433000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 620500000, "cost_of_revenue": 593836000, "gross_profit": 26664000, "research_and_development": 5520000, "selling_general_admin": 78048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -202103000, "depreciation_amortisation": 56889000, "ebitda": -145214000, "interest_expense": 71661000, "interest_income": null, "other_non_operating": null, "pretax_income": -273764000, "tax_provision": -18514000, "effective_tax_rate": null, "net_income": -255250000, "net_income_continuing_ops": 12490000, "net_income_to_common": -255250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176878000, "short_term_investments": null, "net_receivables": 130016000, "inventory": 345388000, "other_current_assets": null, "total_current_assets": 674793000, "net_ppe": null, "goodwill": 0, "intangible_assets": 42373000, "goodwill_and_intangibles": 42373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614096000, "total_assets": 1288889000, "short_term_debt": 134000, "accounts_payable": 83268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190543000, "long_term_debt": 925511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1020099000, "total_liabilities": 1210642000, "total_debt": 925645000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -662390000, "total_equity": 78247000, "shares_outstanding": 257042843, "operating_cash_flow": 76561000, "stock_based_compensation": 4433000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53820000, "dividends_paid": 5134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18713000, "free_cash_flow": 130601000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-202103000", "ebitda": "-145214000", "netIncome": "-255250000", "grossProfit": "26664000", "depreciation": "None", "totalRevenue": "620500000", "costOfRevenue": "593836000", "interestIncome": "4041000", "incomeBeforeTax": "-273764000", "interestExpense": "71661000", "operatingIncome": "-52868000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-18514000", "reportedCurrency": "USD", "netInterestIncome": "-53563000", "nonInterestIncome": "None", "operatingExpenses": "79532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5520000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56889000", "sellingGeneralAndAdministrative": "78048000", "netIncomeFromContinuingOperations": "12490000" }, "balance": { "goodwill": "0", "inventory": "345388000", "commonStock": "2568000", "currentDebt": "None", "investments": "None", "totalAssets": "1288889000", "longTermDebt": "925511000", "shortTermDebt": "134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42373000", "reportedCurrency": "USD", "retainedEarnings": "-662390000", "totalLiabilities": "1210642000", "otherCurrentAssets": "22511000", "totalCurrentAssets": "674793000", "currentLongTermDebt": "134000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614096000", "currentAccountsPayable": "83268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "527117000", "shortLongTermDebtTotal": "930755000", "totalShareholderEquity": "78247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97119000", "totalCurrentLiabilities": "190543000", "otherNonCurrentLiabilities": "22701000", "totalNonCurrentLiabilities": "1020099000", "cashAndShortTermInvestments": "176878000", "commonStockSharesOutstanding": "257042843", "intangibleAssetsExcludingGoodwill": "42373000", "cashAndCashEquivalentsAtCarryingValue": "176878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-255250000", "profitLoss": "None", "dividendPayout": "5134000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "107796000", "operatingCashflow": "76561000", "capitalExpenditures": "54040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18713000", "cashflowFromInvestment": "-53820000", "stockBasedCompensation": "4433000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 1281250000, "cost_of_revenue": 735850000, "gross_profit": 545400000, "ebit": 491309000, "ebitda": 546805000, "pretax_income": 452318000, "tax_provision": 69356000, "net_income": 382962000, "net_income_to_common": 382962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134641000, "total_current_assets": 815228000, "total_assets": 1604178000, "short_term_debt": 124000, "long_term_debt": 921803000, "total_debt": 921927000, "total_liabilities": 1266463000, "total_equity": 337715000, "shares_outstanding": 258791228, "goodwill_and_intangibles": 222664000 }, "cash_flow": { "operating_cash_flow": 324628000, "capital_expenditure": 72165000, "free_cash_flow": 396793000, "dividends_paid": 10329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252978, "ticker_id": 1154, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "491309000", "ebitda": "546805000", "netIncome": "382962000", "grossProfit": "545400000", "depreciation": "None", "totalRevenue": "1281250000", "costOfRevenue": "735850000", "interestIncome": "4480000", "incomeBeforeTax": "452318000", "interestExpense": "38991000", "operatingIncome": "464782000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "69356000", "reportedCurrency": "USD", "netInterestIncome": "-32088000", "nonInterestIncome": "None", "operatingExpenses": "80618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3641000", "otherNonOperatingIncome": "14544000", "costofGoodsAndServicesSold": "735850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55496000", "sellingGeneralAndAdministrative": "76977000", "netIncomeFromContinuingOperations": "382962000" }, "balance": { "goodwill": "171117000", "inventory": "447741000", "commonStock": "2566000", "currentDebt": "None", "investments": "None", "totalAssets": "1604178000", "longTermDebt": "921803000", "shortTermDebt": "124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51547000", "reportedCurrency": "USD", "retainedEarnings": "-401945000", "totalLiabilities": "1266463000", "otherCurrentAssets": "47855000", "totalCurrentAssets": "815228000", "currentLongTermDebt": "124000", "longTermInvestments": "None", "shortTermInvestments": "17738000", "currentNetReceivables": "184991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "788950000", "currentAccountsPayable": "103156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "519146000", "shortLongTermDebtTotal": "921927000", "totalShareholderEquity": "337715000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61471000", "totalCurrentLiabilities": "237852000", "otherNonCurrentLiabilities": "50822000", "totalNonCurrentLiabilities": "1028611000", "cashAndShortTermInvestments": "134641000", "commonStockSharesOutstanding": "258791228", "intangibleAssetsExcludingGoodwill": "51547000", "cashAndCashEquivalentsAtCarryingValue": "134641000", "accumulatedDepreciationAmortizationPPE": "-350022000" }, "cashflow": { "netIncome": "382962000", "profitLoss": "None", "dividendPayout": "10329000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-153579000", "operatingCashflow": "324628000", "capitalExpenditures": "72165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176267000", "cashflowFromInvestment": "-71970000", "stockBasedCompensation": "2311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76391000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1281250000, "cost_of_revenue": 735850000, "gross_profit": 545400000, "research_and_development": 3641000, "selling_general_admin": 76977000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 491309000, "depreciation_amortisation": 55496000, "ebitda": 546805000, "interest_expense": 38991000, "interest_income": null, "other_non_operating": null, "pretax_income": 452318000, "tax_provision": 69356000, "effective_tax_rate": null, "net_income": 382962000, "net_income_continuing_ops": 382962000, "net_income_to_common": 382962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134641000, "short_term_investments": 17738000, "net_receivables": 184991000, "inventory": 447741000, "other_current_assets": null, "total_current_assets": 815228000, "net_ppe": null, "goodwill": 171117000, "intangible_assets": 51547000, "goodwill_and_intangibles": 222664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 788950000, "total_assets": 1604178000, "short_term_debt": 124000, "accounts_payable": 103156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237852000, "long_term_debt": 921803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1028611000, "total_liabilities": 1266463000, "total_debt": 921927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -401945000, "total_equity": 337715000, "shares_outstanding": 258791228, "operating_cash_flow": 324628000, "stock_based_compensation": 2311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71970000, "dividends_paid": 10329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176267000, "free_cash_flow": 396793000, "net_change_in_cash": 76391000 }, "raw_data": { "income": { "ebit": "491309000", "ebitda": "546805000", "netIncome": "382962000", "grossProfit": "545400000", "depreciation": "None", "totalRevenue": "1281250000", "costOfRevenue": "735850000", "interestIncome": "4480000", "incomeBeforeTax": "452318000", "interestExpense": "38991000", "operatingIncome": "464782000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "69356000", "reportedCurrency": "USD", "netInterestIncome": "-32088000", "nonInterestIncome": "None", "operatingExpenses": "80618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3641000", "otherNonOperatingIncome": "14544000", "costofGoodsAndServicesSold": "735850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55496000", "sellingGeneralAndAdministrative": "76977000", "netIncomeFromContinuingOperations": "382962000" }, "balance": { "goodwill": "171117000", "inventory": "447741000", "commonStock": "2566000", "currentDebt": "None", "investments": "None", "totalAssets": "1604178000", "longTermDebt": "921803000", "shortTermDebt": "124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51547000", "reportedCurrency": "USD", "retainedEarnings": "-401945000", "totalLiabilities": "1266463000", "otherCurrentAssets": "47855000", "totalCurrentAssets": "815228000", "currentLongTermDebt": "124000", "longTermInvestments": "None", "shortTermInvestments": "17738000", "currentNetReceivables": "184991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "788950000", "currentAccountsPayable": "103156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "519146000", "shortLongTermDebtTotal": "921927000", "totalShareholderEquity": "337715000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61471000", "totalCurrentLiabilities": "237852000", "otherNonCurrentLiabilities": "50822000", "totalNonCurrentLiabilities": "1028611000", "cashAndShortTermInvestments": "134641000", "commonStockSharesOutstanding": "258791228", "intangibleAssetsExcludingGoodwill": "51547000", "cashAndCashEquivalentsAtCarryingValue": "134641000", "accumulatedDepreciationAmortizationPPE": "-350022000" }, "cashflow": { "netIncome": "382962000", "profitLoss": "None", "dividendPayout": "10329000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-153579000", "operatingCashflow": "324628000", "capitalExpenditures": "72165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176267000", "cashflowFromInvestment": "-71970000", "stockBasedCompensation": "2311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76391000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 1345788000, "cost_of_revenue": 692088000, "gross_profit": 653700000, "ebit": 523320001, "ebitda": 589036000, "pretax_income": 456406000, "tax_provision": 68076000, "net_income": 388330000, "net_income_to_common": 388330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57514000, "total_current_assets": 627857000, "total_assets": 1412318000, "short_term_debt": 127000, "long_term_debt": 1029561000, "total_debt": 1029688000, "total_liabilities": 1388916000, "total_equity": 23402000, "shares_outstanding": 266317193, "goodwill_and_intangibles": 232801000 }, "cash_flow": { "operating_cash_flow": 443040000, "capital_expenditure": 58257000, "free_cash_flow": 501297000, "dividends_paid": 10645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252983, "ticker_id": 1154, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "523320001", "ebitda": "589036000", "netIncome": "388330000", "grossProfit": "653700000", "depreciation": "None", "totalRevenue": "1345788000", "costOfRevenue": "692088000", "interestIncome": "67888000", "incomeBeforeTax": "456406000", "interestExpense": "66914000", "operatingIncome": "517321000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "68076000", "reportedCurrency": "USD", "netInterestIncome": "-67888000", "nonInterestIncome": "None", "operatingExpenses": "136379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3771000", "otherNonOperatingIncome": "17323000", "costofGoodsAndServicesSold": "692088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65715999", "sellingGeneralAndAdministrative": "132608000", "netIncomeFromContinuingOperations": "388330000" }, "balance": { "goodwill": "171117000", "inventory": "301840000", "commonStock": "2633000", "currentDebt": "None", "investments": "None", "totalAssets": "1412318000", "longTermDebt": "1029561000", "shortTermDebt": "127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61684000", "reportedCurrency": "USD", "retainedEarnings": "-733199000", "totalLiabilities": "1388916000", "otherCurrentAssets": "18895000", "totalCurrentAssets": "627857000", "currentLongTermDebt": "127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "249608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "784461000", "currentAccountsPayable": "117112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501473000", "shortLongTermDebtTotal": "1029688000", "totalShareholderEquity": "23402000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46565000", "totalCurrentLiabilities": "234569000", "otherNonCurrentLiabilities": "68657000", "totalNonCurrentLiabilities": "1154347000", "cashAndShortTermInvestments": "57514000", "commonStockSharesOutstanding": "266317193", "intangibleAssetsExcludingGoodwill": "61684000", "cashAndCashEquivalentsAtCarryingValue": "57514000", "accumulatedDepreciationAmortizationPPE": "-313825000" }, "cashflow": { "netIncome": "388330000", "profitLoss": "None", "dividendPayout": "10645000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-28165000", "operatingCashflow": "443040000", "capitalExpenditures": "58257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-471792000", "cashflowFromInvestment": "-57860000", "stockBasedCompensation": "16631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-86612000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1345788000, "cost_of_revenue": 692088000, "gross_profit": 653700000, "research_and_development": 3771000, "selling_general_admin": 132608000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 523320001, "depreciation_amortisation": 65715999, "ebitda": 589036000, "interest_expense": 66914000, "interest_income": null, "other_non_operating": null, "pretax_income": 456406000, "tax_provision": 68076000, "effective_tax_rate": null, "net_income": 388330000, "net_income_continuing_ops": 388330000, "net_income_to_common": 388330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57514000, "short_term_investments": null, "net_receivables": 249608000, "inventory": 301840000, "other_current_assets": null, "total_current_assets": 627857000, "net_ppe": null, "goodwill": 171117000, "intangible_assets": 61684000, "goodwill_and_intangibles": 232801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 784461000, "total_assets": 1412318000, "short_term_debt": 127000, "accounts_payable": 117112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234569000, "long_term_debt": 1029561000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1154347000, "total_liabilities": 1388916000, "total_debt": 1029688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -733199000, "total_equity": 23402000, "shares_outstanding": 266317193, "operating_cash_flow": 443040000, "stock_based_compensation": 16631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57860000, "dividends_paid": 10645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -471792000, "free_cash_flow": 501297000, "net_change_in_cash": -86612000 }, "raw_data": { "income": { "ebit": "523320001", "ebitda": "589036000", "netIncome": "388330000", "grossProfit": "653700000", "depreciation": "None", "totalRevenue": "1345788000", "costOfRevenue": "692088000", "interestIncome": "67888000", "incomeBeforeTax": "456406000", "interestExpense": "66914000", "operatingIncome": "517321000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "68076000", "reportedCurrency": "USD", "netInterestIncome": "-67888000", "nonInterestIncome": "None", "operatingExpenses": "136379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3771000", "otherNonOperatingIncome": "17323000", "costofGoodsAndServicesSold": "692088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65715999", "sellingGeneralAndAdministrative": "132608000", "netIncomeFromContinuingOperations": "388330000" }, "balance": { "goodwill": "171117000", "inventory": "301840000", "commonStock": "2633000", "currentDebt": "None", "investments": "None", "totalAssets": "1412318000", "longTermDebt": "1029561000", "shortTermDebt": "127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61684000", "reportedCurrency": "USD", "retainedEarnings": "-733199000", "totalLiabilities": "1388916000", "otherCurrentAssets": "18895000", "totalCurrentAssets": "627857000", "currentLongTermDebt": "127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "249608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "784461000", "currentAccountsPayable": "117112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501473000", "shortLongTermDebtTotal": "1029688000", "totalShareholderEquity": "23402000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46565000", "totalCurrentLiabilities": "234569000", "otherNonCurrentLiabilities": "68657000", "totalNonCurrentLiabilities": "1154347000", "cashAndShortTermInvestments": "57514000", "commonStockSharesOutstanding": "266317193", "intangibleAssetsExcludingGoodwill": "61684000", "cashAndCashEquivalentsAtCarryingValue": "57514000", "accumulatedDepreciationAmortizationPPE": "-313825000" }, "cashflow": { "netIncome": "388330000", "profitLoss": "None", "dividendPayout": "10645000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-28165000", "operatingCashflow": "443040000", "capitalExpenditures": "58257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-471792000", "cashflowFromInvestment": "-57860000", "stockBasedCompensation": "16631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-86612000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 1224361000, "cost_of_revenue": 568528000, "gross_profit": 655833000, "ebit": 603729000, "ebitda": 666692000, "pretax_income": 510045000, "tax_provision": 75671000, "net_income": 434374000, "net_income_to_common": 434374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145442000, "total_current_assets": 629167000, "total_assets": 1432712000, "short_term_debt": 131000, "long_term_debt": 1420000000, "total_debt": 1420131000, "total_liabilities": 1762097000, "total_equity": -329385000, "shares_outstanding": 267930643, "goodwill_and_intangibles": 243546000 }, "cash_flow": { "operating_cash_flow": 563646000, "capital_expenditure": 36075000, "free_cash_flow": 599721000, "dividends_paid": 30875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252988, "ticker_id": 1154, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "603729000", "ebitda": "666692000", "netIncome": "434374000", "grossProfit": "655833000", "depreciation": "None", "totalRevenue": "1224361000", "costOfRevenue": "568528000", "interestIncome": "1750000", "incomeBeforeTax": "510045000", "interestExpense": "98074000", "operatingIncome": "583945000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "75671000", "reportedCurrency": "USD", "netInterestIncome": "-96324000", "nonInterestIncome": "None", "operatingExpenses": "71888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3975000", "otherNonOperatingIncome": "-1580000", "costofGoodsAndServicesSold": "568528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62963000", "sellingGeneralAndAdministrative": "67913000", "netIncomeFromContinuingOperations": "434374000" }, "balance": { "goodwill": "171117000", "inventory": "277789000", "commonStock": "2672000", "currentDebt": "None", "investments": "None", "totalAssets": "1432712000", "longTermDebt": "1420000000", "shortTermDebt": "131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "72429000", "reportedCurrency": "USD", "retainedEarnings": "-1070770000", "totalLiabilities": "1762097000", "otherCurrentAssets": "11123000", "totalCurrentAssets": "629167000", "currentLongTermDebt": "131000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803545000", "currentAccountsPayable": "70989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "506217000", "shortLongTermDebtTotal": "1420131000", "totalShareholderEquity": "-329385000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43445000", "totalCurrentLiabilities": "198093000", "otherNonCurrentLiabilities": "100576000", "totalNonCurrentLiabilities": "1564004000", "cashAndShortTermInvestments": "145442000", "commonStockSharesOutstanding": "267930643", "intangibleAssetsExcludingGoodwill": "72429000", "cashAndCashEquivalentsAtCarryingValue": "145442000", "accumulatedDepreciationAmortizationPPE": "-278685000" }, "cashflow": { "netIncome": "434374000", "profitLoss": "None", "dividendPayout": "30875000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "44633000", "operatingCashflow": "563646000", "capitalExpenditures": "36075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463683000", "cashflowFromInvestment": "-35696000", "stockBasedCompensation": "2665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64267000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30099000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1224361000, "cost_of_revenue": 568528000, "gross_profit": 655833000, "research_and_development": 3975000, "selling_general_admin": 67913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 603729000, "depreciation_amortisation": 62963000, "ebitda": 666692000, "interest_expense": 98074000, "interest_income": null, "other_non_operating": null, "pretax_income": 510045000, "tax_provision": 75671000, "effective_tax_rate": null, "net_income": 434374000, "net_income_continuing_ops": 434374000, "net_income_to_common": 434374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145442000, "short_term_investments": null, "net_receivables": 194813000, "inventory": 277789000, "other_current_assets": null, "total_current_assets": 629167000, "net_ppe": null, "goodwill": 171117000, "intangible_assets": 72429000, "goodwill_and_intangibles": 243546000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 803545000, "total_assets": 1432712000, "short_term_debt": 131000, "accounts_payable": 70989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198093000, "long_term_debt": 1420000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1564004000, "total_liabilities": 1762097000, "total_debt": 1420131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1070770000, "total_equity": -329385000, "shares_outstanding": 267930643, "operating_cash_flow": 563646000, "stock_based_compensation": 2665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35696000, "dividends_paid": 30875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -463683000, "free_cash_flow": 599721000, "net_change_in_cash": 64267000 }, "raw_data": { "income": { "ebit": "603729000", "ebitda": "666692000", "netIncome": "434374000", "grossProfit": "655833000", "depreciation": "None", "totalRevenue": "1224361000", "costOfRevenue": "568528000", "interestIncome": "1750000", "incomeBeforeTax": "510045000", "interestExpense": "98074000", "operatingIncome": "583945000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "75671000", "reportedCurrency": "USD", "netInterestIncome": "-96324000", "nonInterestIncome": "None", "operatingExpenses": "71888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3975000", "otherNonOperatingIncome": "-1580000", "costofGoodsAndServicesSold": "568528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62963000", "sellingGeneralAndAdministrative": "67913000", "netIncomeFromContinuingOperations": "434374000" }, "balance": { "goodwill": "171117000", "inventory": "277789000", "commonStock": "2672000", "currentDebt": "None", "investments": "None", "totalAssets": "1432712000", "longTermDebt": "1420000000", "shortTermDebt": "131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "72429000", "reportedCurrency": "USD", "retainedEarnings": "-1070770000", "totalLiabilities": "1762097000", "otherCurrentAssets": "11123000", "totalCurrentAssets": "629167000", "currentLongTermDebt": "131000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803545000", "currentAccountsPayable": "70989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "506217000", "shortLongTermDebtTotal": "1420131000", "totalShareholderEquity": "-329385000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43445000", "totalCurrentLiabilities": "198093000", "otherNonCurrentLiabilities": "100576000", "totalNonCurrentLiabilities": "1564004000", "cashAndShortTermInvestments": "145442000", "commonStockSharesOutstanding": "267930643", "intangibleAssetsExcludingGoodwill": "72429000", "cashAndCashEquivalentsAtCarryingValue": "145442000", "accumulatedDepreciationAmortizationPPE": "-278685000" }, "cashflow": { "netIncome": "434374000", "profitLoss": "None", "dividendPayout": "30875000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "44633000", "operatingCashflow": "563646000", "capitalExpenditures": "36075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463683000", "cashflowFromInvestment": "-35696000", "stockBasedCompensation": "2665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64267000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30099000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 1790793000, "cost_of_revenue": 759505000, "gross_profit": 1031288000, "ebit": 971208000, "ebitda": 1033027000, "pretax_income": 842827000, "tax_provision": 98225000, "net_income": 744602000, "net_income_to_common": 744602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80935000, "total_current_assets": 682580000, "total_assets": 1526164000, "short_term_debt": 141000, "long_term_debt": 1812682000, "total_debt": 1812823000, "total_liabilities": 2217237000, "total_equity": -691073000, "shares_outstanding": 289074601, "goodwill_and_intangibles": 254971000 }, "cash_flow": { "operating_cash_flow": 805316000, "capital_expenditure": 64103000, "free_cash_flow": 869419000, "dividends_paid": 98623000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252993, "ticker_id": 1154, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "971208000", "ebitda": "1033027000", "netIncome": "744602000", "grossProfit": "1031288000", "depreciation": "None", "totalRevenue": "1790793000", "costOfRevenue": "759505000", "interestIncome": "4709000", "incomeBeforeTax": "842827000", "interestExpense": "127331000", "operatingIncome": "964930000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "98225000", "reportedCurrency": "USD", "netInterestIncome": "-122622000", "nonInterestIncome": "None", "operatingExpenses": "66358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2684000", "otherNonOperatingIncome": "-494000", "costofGoodsAndServicesSold": "759505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61819000", "sellingGeneralAndAdministrative": "63674000", "netIncomeFromContinuingOperations": "941052000" }, "balance": { "goodwill": "171117000", "inventory": "313648000", "commonStock": "2705000", "currentDebt": "None", "investments": "None", "totalAssets": "1526164000", "longTermDebt": "1812682000", "shortTermDebt": "141000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "83854000", "reportedCurrency": "USD", "retainedEarnings": "-1451836000", "totalLiabilities": "2217237000", "otherCurrentAssets": "40946000", "totalCurrentAssets": "682580000", "currentLongTermDebt": "141000", "longTermInvestments": "2684000", "shortTermInvestments": "253000", "currentNetReceivables": "247051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843584000", "currentAccountsPayable": "78697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "513020000", "shortLongTermDebtTotal": "1812823000", "totalShareholderEquity": "-691073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36559000", "totalCurrentLiabilities": "220206000", "otherNonCurrentLiabilities": "134576000", "totalNonCurrentLiabilities": "1997031000", "cashAndShortTermInvestments": "80935000", "commonStockSharesOutstanding": "289074601", "intangibleAssetsExcludingGoodwill": "83854000", "cashAndCashEquivalentsAtCarryingValue": "80935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "744602000", "profitLoss": "None", "dividendPayout": "98623000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21549000", "operatingCashflow": "805316000", "capitalExpenditures": "64103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-709631000", "cashflowFromInvestment": "-63884000", "stockBasedCompensation": "2146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98623000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31801000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1790793000, "cost_of_revenue": 759505000, "gross_profit": 1031288000, "research_and_development": 2684000, "selling_general_admin": 63674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 971208000, "depreciation_amortisation": 61819000, "ebitda": 1033027000, "interest_expense": 127331000, "interest_income": null, "other_non_operating": null, "pretax_income": 842827000, "tax_provision": 98225000, "effective_tax_rate": null, "net_income": 744602000, "net_income_continuing_ops": 941052000, "net_income_to_common": 744602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80935000, "short_term_investments": 253000, "net_receivables": 247051000, "inventory": 313648000, "other_current_assets": null, "total_current_assets": 682580000, "net_ppe": null, "goodwill": 171117000, "intangible_assets": 83854000, "goodwill_and_intangibles": 254971000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 843584000, "total_assets": 1526164000, "short_term_debt": 141000, "accounts_payable": 78697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220206000, "long_term_debt": 1812682000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1997031000, "total_liabilities": 2217237000, "total_debt": 1812823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1451836000, "total_equity": -691073000, "shares_outstanding": 289074601, "operating_cash_flow": 805316000, "stock_based_compensation": 2146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63884000, "dividends_paid": 98623000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -709631000, "free_cash_flow": 869419000, "net_change_in_cash": 31801000 }, "raw_data": { "income": { "ebit": "971208000", "ebitda": "1033027000", "netIncome": "744602000", "grossProfit": "1031288000", "depreciation": "None", "totalRevenue": "1790793000", "costOfRevenue": "759505000", "interestIncome": "4709000", "incomeBeforeTax": "842827000", "interestExpense": "127331000", "operatingIncome": "964930000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "98225000", "reportedCurrency": "USD", "netInterestIncome": "-122622000", "nonInterestIncome": "None", "operatingExpenses": "66358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2684000", "otherNonOperatingIncome": "-494000", "costofGoodsAndServicesSold": "759505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61819000", "sellingGeneralAndAdministrative": "63674000", "netIncomeFromContinuingOperations": "941052000" }, "balance": { "goodwill": "171117000", "inventory": "313648000", "commonStock": "2705000", "currentDebt": "None", "investments": "None", "totalAssets": "1526164000", "longTermDebt": "1812682000", "shortTermDebt": "141000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "83854000", "reportedCurrency": "USD", "retainedEarnings": "-1451836000", "totalLiabilities": "2217237000", "otherCurrentAssets": "40946000", "totalCurrentAssets": "682580000", "currentLongTermDebt": "141000", "longTermInvestments": "2684000", "shortTermInvestments": "253000", "currentNetReceivables": "247051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843584000", "currentAccountsPayable": "78697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "513020000", "shortLongTermDebtTotal": "1812823000", "totalShareholderEquity": "-691073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36559000", "totalCurrentLiabilities": "220206000", "otherNonCurrentLiabilities": "134576000", "totalNonCurrentLiabilities": "1997031000", "cashAndShortTermInvestments": "80935000", "commonStockSharesOutstanding": "289074601", "intangibleAssetsExcludingGoodwill": "83854000", "cashAndCashEquivalentsAtCarryingValue": "80935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "744602000", "profitLoss": "None", "dividendPayout": "98623000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21549000", "operatingCashflow": "805316000", "capitalExpenditures": "64103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-709631000", "cashflowFromInvestment": "-63884000", "stockBasedCompensation": "2146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98623000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31801000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 1895910000, "cost_of_revenue": 706617000, "gross_profit": 1189293000, "ebit": 1037869000, "ebitda": 1104269000, "pretax_income": 902808000, "tax_provision": 48920000, "net_income": 854219000, "net_income_to_common": 854219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49880000, "total_current_assets": 638051000, "total_assets": 1505491000, "short_term_debt": 106323000, "long_term_debt": 2050311000, "total_debt": 2156634000, "total_liabilities": 2582260000, "total_equity": -1076769000, "shares_outstanding": 297753770, "goodwill_and_intangibles": 267123000 }, "cash_flow": { "operating_cash_flow": 836603000, "capital_expenditure": 68221000, "free_cash_flow": 904824000, "dividends_paid": 1544265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252998, "ticker_id": 1154, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1037869000", "ebitda": "1104269000", "netIncome": "854219000", "grossProfit": "1189293000", "depreciation": "None", "totalRevenue": "1895910000", "costOfRevenue": "706617000", "interestIncome": "1657000", "incomeBeforeTax": "902808000", "interestExpense": "135061000", "operatingIncome": "1130232000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "48920000", "reportedCurrency": "USD", "netInterestIncome": "-133404000", "nonInterestIncome": "None", "operatingExpenses": "59061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2129000", "otherNonOperatingIncome": "-1704000", "costofGoodsAndServicesSold": "706617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66400000", "sellingGeneralAndAdministrative": "62032000", "netIncomeFromContinuingOperations": "951728000" }, "balance": { "goodwill": "171117000", "inventory": "293717000", "commonStock": "2905000", "currentDebt": "None", "investments": "None", "totalAssets": "1505491000", "longTermDebt": "2050311000", "shortTermDebt": "106323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "96006000", "reportedCurrency": "USD", "retainedEarnings": "-1893496000", "totalLiabilities": "2582260000", "otherCurrentAssets": "46168000", "totalCurrentAssets": "638051000", "currentLongTermDebt": "106323000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "248286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "867440000", "currentAccountsPayable": "88097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "513705000", "shortLongTermDebtTotal": "2156634000", "totalShareholderEquity": "-1076769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45072000", "totalCurrentLiabilities": "327127000", "otherNonCurrentLiabilities": "159019000", "totalNonCurrentLiabilities": "2255133000", "cashAndShortTermInvestments": "49880000", "commonStockSharesOutstanding": "297753770", "intangibleAssetsExcludingGoodwill": "96006000", "cashAndCashEquivalentsAtCarryingValue": "49880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "854219000", "profitLoss": "None", "dividendPayout": "1544265000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-126355000", "operatingCashflow": "836603000", "capitalExpenditures": "68221000", "changeInReceivables": "None", "changeInExchangeRate": "-1749000", "cashflowFromFinancing": "-731044000", "cashflowFromInvestment": "-67295000", "stockBasedCompensation": "1152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1544265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1895910000, "cost_of_revenue": 706617000, "gross_profit": 1189293000, "research_and_development": 2129000, "selling_general_admin": 62032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1037869000, "depreciation_amortisation": 66400000, "ebitda": 1104269000, "interest_expense": 135061000, "interest_income": null, "other_non_operating": null, "pretax_income": 902808000, "tax_provision": 48920000, "effective_tax_rate": null, "net_income": 854219000, "net_income_continuing_ops": 951728000, "net_income_to_common": 854219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49880000, "short_term_investments": 0, "net_receivables": 248286000, "inventory": 293717000, "other_current_assets": null, "total_current_assets": 638051000, "net_ppe": null, "goodwill": 171117000, "intangible_assets": 96006000, "goodwill_and_intangibles": 267123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 867440000, "total_assets": 1505491000, "short_term_debt": 106323000, "accounts_payable": 88097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327127000, "long_term_debt": 2050311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2255133000, "total_liabilities": 2582260000, "total_debt": 2156634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1893496000, "total_equity": -1076769000, "shares_outstanding": 297753770, "operating_cash_flow": 836603000, "stock_based_compensation": 1152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68221000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67295000, "dividends_paid": 1544265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -731044000, "free_cash_flow": 904824000, "net_change_in_cash": 36515000 }, "raw_data": { "income": { "ebit": "1037869000", "ebitda": "1104269000", "netIncome": "854219000", "grossProfit": "1189293000", "depreciation": "None", "totalRevenue": "1895910000", "costOfRevenue": "706617000", "interestIncome": "1657000", "incomeBeforeTax": "902808000", "interestExpense": "135061000", "operatingIncome": "1130232000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "48920000", "reportedCurrency": "USD", "netInterestIncome": "-133404000", "nonInterestIncome": "None", "operatingExpenses": "59061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2129000", "otherNonOperatingIncome": "-1704000", "costofGoodsAndServicesSold": "706617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66400000", "sellingGeneralAndAdministrative": "62032000", "netIncomeFromContinuingOperations": "951728000" }, "balance": { "goodwill": "171117000", "inventory": "293717000", "commonStock": "2905000", "currentDebt": "None", "investments": "None", "totalAssets": "1505491000", "longTermDebt": "2050311000", "shortTermDebt": "106323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "96006000", "reportedCurrency": "USD", "retainedEarnings": "-1893496000", "totalLiabilities": "2582260000", "otherCurrentAssets": "46168000", "totalCurrentAssets": "638051000", "currentLongTermDebt": "106323000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "248286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "867440000", "currentAccountsPayable": "88097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "513705000", "shortLongTermDebtTotal": "2156634000", "totalShareholderEquity": "-1076769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45072000", "totalCurrentLiabilities": "327127000", "otherNonCurrentLiabilities": "159019000", "totalNonCurrentLiabilities": "2255133000", "cashAndShortTermInvestments": "49880000", "commonStockSharesOutstanding": "297753770", "intangibleAssetsExcludingGoodwill": "96006000", "cashAndCashEquivalentsAtCarryingValue": "49880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "854219000", "profitLoss": "None", "dividendPayout": "1544265000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-126355000", "operatingCashflow": "836603000", "capitalExpenditures": "68221000", "changeInReceivables": "None", "changeInExchangeRate": "-1749000", "cashflowFromFinancing": "-731044000", "cashflowFromInvestment": "-67295000", "stockBasedCompensation": "1152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1544265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 125101000, "cost_of_revenue": 140091000, "gross_profit": -14990000, "ebit": -30661000, "ebitda": -15613000, "pretax_income": -41968000, "tax_provision": 1309000, "net_income": -43277000, "net_income_to_common": -43277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120244000, "total_current_assets": 466197000, "total_assets": 997201000, "short_term_debt": null, "long_term_debt": 1096654000, "total_debt": 1096654000, "total_liabilities": 1301634000, "total_equity": -304433000, "shares_outstanding": 260898600, "goodwill_and_intangibles": 25316000 }, "cash_flow": { "operating_cash_flow": -14934000, "capital_expenditure": 12145000, "free_cash_flow": -2789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252961, "ticker_id": 1154, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30661000", "ebitda": "-15613000", "netIncome": "-43277000", "grossProfit": "-14990000", "depreciation": "None", "totalRevenue": "125101000", "costOfRevenue": "140091000", "interestIncome": "841000", "incomeBeforeTax": "-41968000", "interestExpense": "24196000", "operatingIncome": "-30661000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1309000", "reportedCurrency": "USD", "netInterestIncome": "-23355000", "nonInterestIncome": "None", "operatingExpenses": "15671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1443000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15048000", "sellingGeneralAndAdministrative": "14228000", "netIncomeFromContinuingOperations": "-43277000" }, "balance": { "goodwill": "None", "inventory": "223115000", "commonStock": "2584000", "currentDebt": "None", "investments": "None", "totalAssets": "997201000", "longTermDebt": "1096654000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "25316000", "reportedCurrency": "USD", "retainedEarnings": "-1056426000", "totalLiabilities": "1301634000", "otherCurrentAssets": "42926000", "totalCurrentAssets": "466197000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531004000", "currentAccountsPayable": "68709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1096654000", "totalShareholderEquity": "-304433000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62462000", "totalCurrentLiabilities": "140085000", "otherNonCurrentLiabilities": "39848000", "totalNonCurrentLiabilities": "1161549000", "cashAndShortTermInvestments": "120244000", "commonStockSharesOutstanding": "260898600", "intangibleAssetsExcludingGoodwill": "25316000", "cashAndCashEquivalentsAtCarryingValue": "120244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3244000", "operatingCashflow": "-14934000", "capitalExpenditures": "12145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-373000", "cashflowFromInvestment": "-2830000", "stockBasedCompensation": "1839000", "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": "15048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125101000, "cost_of_revenue": 140091000, "gross_profit": -14990000, "research_and_development": 1443000, "selling_general_admin": 14228000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30661000, "depreciation_amortisation": 15048000, "ebitda": -15613000, "interest_expense": 24196000, "interest_income": null, "other_non_operating": null, "pretax_income": -41968000, "tax_provision": 1309000, "effective_tax_rate": null, "net_income": -43277000, "net_income_continuing_ops": -43277000, "net_income_to_common": -43277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120244000, "short_term_investments": null, "net_receivables": 79912000, "inventory": 223115000, "other_current_assets": null, "total_current_assets": 466197000, "net_ppe": null, "goodwill": null, "intangible_assets": 25316000, "goodwill_and_intangibles": 25316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 531004000, "total_assets": 997201000, "short_term_debt": null, "accounts_payable": 68709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140085000, "long_term_debt": 1096654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1161549000, "total_liabilities": 1301634000, "total_debt": 1096654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1056426000, "total_equity": -304433000, "shares_outstanding": 260898600, "operating_cash_flow": -14934000, "stock_based_compensation": 1839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2830000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -373000, "free_cash_flow": -2789000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30661000", "ebitda": "-15613000", "netIncome": "-43277000", "grossProfit": "-14990000", "depreciation": "None", "totalRevenue": "125101000", "costOfRevenue": "140091000", "interestIncome": "841000", "incomeBeforeTax": "-41968000", "interestExpense": "24196000", "operatingIncome": "-30661000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1309000", "reportedCurrency": "USD", "netInterestIncome": "-23355000", "nonInterestIncome": "None", "operatingExpenses": "15671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1443000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15048000", "sellingGeneralAndAdministrative": "14228000", "netIncomeFromContinuingOperations": "-43277000" }, "balance": { "goodwill": "None", "inventory": "223115000", "commonStock": "2584000", "currentDebt": "None", "investments": "None", "totalAssets": "997201000", "longTermDebt": "1096654000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "25316000", "reportedCurrency": "USD", "retainedEarnings": "-1056426000", "totalLiabilities": "1301634000", "otherCurrentAssets": "42926000", "totalCurrentAssets": "466197000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531004000", "currentAccountsPayable": "68709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1096654000", "totalShareholderEquity": "-304433000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62462000", "totalCurrentLiabilities": "140085000", "otherNonCurrentLiabilities": "39848000", "totalNonCurrentLiabilities": "1161549000", "cashAndShortTermInvestments": "120244000", "commonStockSharesOutstanding": "260898600", "intangibleAssetsExcludingGoodwill": "25316000", "cashAndCashEquivalentsAtCarryingValue": "120244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3244000", "operatingCashflow": "-14934000", "capitalExpenditures": "12145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-373000", "cashflowFromInvestment": "-2830000", "stockBasedCompensation": "1839000", "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": "15048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 116457000, "cost_of_revenue": 140794000, "gross_profit": -24337000, "ebit": -35526999, "ebitda": -19727999, "pretax_income": -59808000, "tax_provision": 5308000, "net_income": -65116000, "net_income_to_common": -65116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138427000, "total_current_assets": 484534000, "total_assets": 1028789000, "short_term_debt": 0, "long_term_debt": 1094706000, "total_debt": 1094706000, "total_liabilities": 1288417000, "total_equity": -259628000, "shares_outstanding": 260432440, "goodwill_and_intangibles": 27050000 }, "cash_flow": { "operating_cash_flow": -20894000, "capital_expenditure": 18371000, "free_cash_flow": -2523000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252962, "ticker_id": 1154, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35526999", "ebitda": "-19727999", "netIncome": "-65116000", "grossProfit": "-24337000", "depreciation": "None", "totalRevenue": "116457000", "costOfRevenue": "140794000", "interestIncome": "22833000", "incomeBeforeTax": "-59808000", "interestExpense": "24281000", "operatingIncome": "-39187000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5308000", "reportedCurrency": "USD", "netInterestIncome": "-23644000", "nonInterestIncome": "None", "operatingExpenses": "14850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1609000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15799000", "sellingGeneralAndAdministrative": "13241000", "netIncomeFromContinuingOperations": "-65116000" }, "balance": { "goodwill": "None", "inventory": "224692000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "1028789000", "longTermDebt": "1094706000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27050000", "reportedCurrency": "USD", "retainedEarnings": "-1012948000", "totalLiabilities": "1288417000", "otherCurrentAssets": "48180000", "totalCurrentAssets": "484534000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "544255000", "currentAccountsPayable": "67017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489930000", "shortLongTermDebtTotal": "1094706000", "totalShareholderEquity": "-259628000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53127000", "totalCurrentLiabilities": "128191000", "otherNonCurrentLiabilities": "10805000", "totalNonCurrentLiabilities": "1160226000", "cashAndShortTermInvestments": "138427000", "commonStockSharesOutstanding": "260432440", "intangibleAssetsExcludingGoodwill": "27050000", "cashAndCashEquivalentsAtCarryingValue": "138427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219835000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6445000", "operatingCashflow": "-20894000", "capitalExpenditures": "18371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000", "cashflowFromInvestment": "-18115000", "stockBasedCompensation": "1518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116457000, "cost_of_revenue": 140794000, "gross_profit": -24337000, "research_and_development": 1609000, "selling_general_admin": 13241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35526999, "depreciation_amortisation": 15799000, "ebitda": -19727999, "interest_expense": 24281000, "interest_income": null, "other_non_operating": null, "pretax_income": -59808000, "tax_provision": 5308000, "effective_tax_rate": null, "net_income": -65116000, "net_income_continuing_ops": -65116000, "net_income_to_common": -65116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138427000, "short_term_investments": null, "net_receivables": 73235000, "inventory": 224692000, "other_current_assets": null, "total_current_assets": 484534000, "net_ppe": null, "goodwill": null, "intangible_assets": 27050000, "goodwill_and_intangibles": 27050000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 544255000, "total_assets": 1028789000, "short_term_debt": 0, "accounts_payable": 67017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128191000, "long_term_debt": 1094706000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1160226000, "total_liabilities": 1288417000, "total_debt": 1094706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1012948000, "total_equity": -259628000, "shares_outstanding": 260432440, "operating_cash_flow": -20894000, "stock_based_compensation": 1518000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18115000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31000, "free_cash_flow": -2523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35526999", "ebitda": "-19727999", "netIncome": "-65116000", "grossProfit": "-24337000", "depreciation": "None", "totalRevenue": "116457000", "costOfRevenue": "140794000", "interestIncome": "22833000", "incomeBeforeTax": "-59808000", "interestExpense": "24281000", "operatingIncome": "-39187000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5308000", "reportedCurrency": "USD", "netInterestIncome": "-23644000", "nonInterestIncome": "None", "operatingExpenses": "14850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1609000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15799000", "sellingGeneralAndAdministrative": "13241000", "netIncomeFromContinuingOperations": "-65116000" }, "balance": { "goodwill": "None", "inventory": "224692000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "1028789000", "longTermDebt": "1094706000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27050000", "reportedCurrency": "USD", "retainedEarnings": "-1012948000", "totalLiabilities": "1288417000", "otherCurrentAssets": "48180000", "totalCurrentAssets": "484534000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "544255000", "currentAccountsPayable": "67017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489930000", "shortLongTermDebtTotal": "1094706000", "totalShareholderEquity": "-259628000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53127000", "totalCurrentLiabilities": "128191000", "otherNonCurrentLiabilities": "10805000", "totalNonCurrentLiabilities": "1160226000", "cashAndShortTermInvestments": "138427000", "commonStockSharesOutstanding": "260432440", "intangibleAssetsExcludingGoodwill": "27050000", "cashAndCashEquivalentsAtCarryingValue": "138427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219835000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6445000", "operatingCashflow": "-20894000", "capitalExpenditures": "18371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000", "cashflowFromInvestment": "-18115000", "stockBasedCompensation": "1518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 143998000, "cost_of_revenue": 133689000, "gross_profit": 10309000, "ebit": -3875000, "ebitda": 12623999, "pretax_income": -28392000, "tax_provision": 90000, "net_income": -28482000, "net_income_to_common": -28482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177635000, "total_current_assets": 569782000, "total_assets": 1107835000, "short_term_debt": 0, "long_term_debt": 1092759000, "total_debt": 1092759000, "total_liabilities": 1302195000, "total_equity": -194360000, "shares_outstanding": 258965200, "goodwill_and_intangibles": 28785000 }, "cash_flow": { "operating_cash_flow": 24700000, "capital_expenditure": 6324000, "free_cash_flow": 31024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252964, "ticker_id": 1154, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3875000", "ebitda": "12623999", "netIncome": "-28482000", "grossProfit": "10309000", "depreciation": "None", "totalRevenue": "143998000", "costOfRevenue": "133689000", "interestIncome": "1383000", "incomeBeforeTax": "-28392000", "interestExpense": "24517000", "operatingIncome": "-5114000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "90000", "reportedCurrency": "USD", "netInterestIncome": "-23134000", "nonInterestIncome": "None", "operatingExpenses": "15423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16498999", "sellingGeneralAndAdministrative": "13784000", "netIncomeFromContinuingOperations": "-28482000" }, "balance": { "goodwill": "None", "inventory": "243293000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "1107835000", "longTermDebt": "1092759000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "28785000", "reportedCurrency": "USD", "retainedEarnings": "-947832000", "totalLiabilities": "1302195000", "otherCurrentAssets": "60551000", "totalCurrentAssets": "569782000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "538053000", "currentAccountsPayable": "62273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481476000", "shortLongTermDebtTotal": "1092759000", "totalShareholderEquity": "-194360000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62110000", "totalCurrentLiabilities": "134966000", "otherNonCurrentLiabilities": "47472000", "totalNonCurrentLiabilities": "1167229000", "cashAndShortTermInvestments": "177635000", "commonStockSharesOutstanding": "258965200", "intangibleAssetsExcludingGoodwill": "28785000", "cashAndCashEquivalentsAtCarryingValue": "177635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10620000", "operatingCashflow": "24700000", "capitalExpenditures": "6324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000", "cashflowFromInvestment": "-6059000", "stockBasedCompensation": "1012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16499000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143998000, "cost_of_revenue": 133689000, "gross_profit": 10309000, "research_and_development": 1639000, "selling_general_admin": 13784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3875000, "depreciation_amortisation": 16498999, "ebitda": 12623999, "interest_expense": 24517000, "interest_income": null, "other_non_operating": null, "pretax_income": -28392000, "tax_provision": 90000, "effective_tax_rate": null, "net_income": -28482000, "net_income_continuing_ops": -28482000, "net_income_to_common": -28482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177635000, "short_term_investments": null, "net_receivables": 88303000, "inventory": 243293000, "other_current_assets": null, "total_current_assets": 569782000, "net_ppe": null, "goodwill": null, "intangible_assets": 28785000, "goodwill_and_intangibles": 28785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 538053000, "total_assets": 1107835000, "short_term_debt": 0, "accounts_payable": 62273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134966000, "long_term_debt": 1092759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1167229000, "total_liabilities": 1302195000, "total_debt": 1092759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -947832000, "total_equity": -194360000, "shares_outstanding": 258965200, "operating_cash_flow": 24700000, "stock_based_compensation": 1012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46000, "free_cash_flow": 31024000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3875000", "ebitda": "12623999", "netIncome": "-28482000", "grossProfit": "10309000", "depreciation": "None", "totalRevenue": "143998000", "costOfRevenue": "133689000", "interestIncome": "1383000", "incomeBeforeTax": "-28392000", "interestExpense": "24517000", "operatingIncome": "-5114000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "90000", "reportedCurrency": "USD", "netInterestIncome": "-23134000", "nonInterestIncome": "None", "operatingExpenses": "15423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16498999", "sellingGeneralAndAdministrative": "13784000", "netIncomeFromContinuingOperations": "-28482000" }, "balance": { "goodwill": "None", "inventory": "243293000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "1107835000", "longTermDebt": "1092759000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "28785000", "reportedCurrency": "USD", "retainedEarnings": "-947832000", "totalLiabilities": "1302195000", "otherCurrentAssets": "60551000", "totalCurrentAssets": "569782000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "538053000", "currentAccountsPayable": "62273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481476000", "shortLongTermDebtTotal": "1092759000", "totalShareholderEquity": "-194360000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62110000", "totalCurrentLiabilities": "134966000", "otherNonCurrentLiabilities": "47472000", "totalNonCurrentLiabilities": "1167229000", "cashAndShortTermInvestments": "177635000", "commonStockSharesOutstanding": "258965200", "intangibleAssetsExcludingGoodwill": "28785000", "cashAndCashEquivalentsAtCarryingValue": "177635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10620000", "operatingCashflow": "24700000", "capitalExpenditures": "6324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000", "cashflowFromInvestment": "-6059000", "stockBasedCompensation": "1012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16499000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 131840000, "cost_of_revenue": 131966000, "gross_profit": -125999, "ebit": -10261000, "ebitda": 5301000, "pretax_income": -35679000, "tax_provision": 51207000, "net_income": -86886000, "net_income_to_common": -86886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158543000, "total_current_assets": 566451000, "total_assets": 1112026000, "short_term_debt": 0, "long_term_debt": 1090811000, "total_debt": 1090811000, "total_liabilities": 1280461000, "total_equity": -168435000, "shares_outstanding": 259183478, "goodwill_and_intangibles": 30602000 }, "cash_flow": { "operating_cash_flow": -53236000, "capital_expenditure": 3909000, "free_cash_flow": -49327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252965, "ticker_id": 1154, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10261000", "ebitda": "5301000", "netIncome": "-86886000", "grossProfit": "-125999", "depreciation": "None", "totalRevenue": "131840000", "costOfRevenue": "131966000", "interestIncome": "1866000", "incomeBeforeTax": "-35679000", "interestExpense": "25418000", "operatingIncome": "-14741000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51207000", "reportedCurrency": "USD", "netInterestIncome": "-22621000", "nonInterestIncome": "None", "operatingExpenses": "14615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1348000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15562000", "sellingGeneralAndAdministrative": "13267000", "netIncomeFromContinuingOperations": "-86886000" }, "balance": { "goodwill": "None", "inventory": "255926000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "1112026000", "longTermDebt": "1090811000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "30602000", "reportedCurrency": "USD", "retainedEarnings": "-919338000", "totalLiabilities": "1280461000", "otherCurrentAssets": "61225000", "totalCurrentAssets": "566451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "545575000", "currentAccountsPayable": "50367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "488354000", "shortLongTermDebtTotal": "1090811000", "totalShareholderEquity": "-168435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42868000", "totalCurrentLiabilities": "114426000", "otherNonCurrentLiabilities": "48657000", "totalNonCurrentLiabilities": "1166035000", "cashAndShortTermInvestments": "158543000", "commonStockSharesOutstanding": "259183478", "intangibleAssetsExcludingGoodwill": "30602000", "cashAndCashEquivalentsAtCarryingValue": "158543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86886000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2283000", "operatingCashflow": "-53236000", "capitalExpenditures": "3909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000", "cashflowFromInvestment": "-3905000", "stockBasedCompensation": "1842000", "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": "15562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131840000, "cost_of_revenue": 131966000, "gross_profit": -125999, "research_and_development": 1348000, "selling_general_admin": 13267000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10261000, "depreciation_amortisation": 15562000, "ebitda": 5301000, "interest_expense": 25418000, "interest_income": null, "other_non_operating": null, "pretax_income": -35679000, "tax_provision": 51207000, "effective_tax_rate": null, "net_income": -86886000, "net_income_continuing_ops": -86886000, "net_income_to_common": -86886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158543000, "short_term_investments": null, "net_receivables": 90757000, "inventory": 255926000, "other_current_assets": null, "total_current_assets": 566451000, "net_ppe": null, "goodwill": null, "intangible_assets": 30602000, "goodwill_and_intangibles": 30602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 545575000, "total_assets": 1112026000, "short_term_debt": 0, "accounts_payable": 50367000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114426000, "long_term_debt": 1090811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1166035000, "total_liabilities": 1280461000, "total_debt": 1090811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -919338000, "total_equity": -168435000, "shares_outstanding": 259183478, "operating_cash_flow": -53236000, "stock_based_compensation": 1842000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3905000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27000, "free_cash_flow": -49327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10261000", "ebitda": "5301000", "netIncome": "-86886000", "grossProfit": "-125999", "depreciation": "None", "totalRevenue": "131840000", "costOfRevenue": "131966000", "interestIncome": "1866000", "incomeBeforeTax": "-35679000", "interestExpense": "25418000", "operatingIncome": "-14741000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51207000", "reportedCurrency": "USD", "netInterestIncome": "-22621000", "nonInterestIncome": "None", "operatingExpenses": "14615000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1348000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15562000", "sellingGeneralAndAdministrative": "13267000", "netIncomeFromContinuingOperations": "-86886000" }, "balance": { "goodwill": "None", "inventory": "255926000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "1112026000", "longTermDebt": "1090811000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "30602000", "reportedCurrency": "USD", "retainedEarnings": "-919338000", "totalLiabilities": "1280461000", "otherCurrentAssets": "61225000", "totalCurrentAssets": "566451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "545575000", "currentAccountsPayable": "50367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "488354000", "shortLongTermDebtTotal": "1090811000", "totalShareholderEquity": "-168435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42868000", "totalCurrentLiabilities": "114426000", "otherNonCurrentLiabilities": "48657000", "totalNonCurrentLiabilities": "1166035000", "cashAndShortTermInvestments": "158543000", "commonStockSharesOutstanding": "259183478", "intangibleAssetsExcludingGoodwill": "30602000", "cashAndCashEquivalentsAtCarryingValue": "158543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86886000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2283000", "operatingCashflow": "-53236000", "capitalExpenditures": "3909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000", "cashflowFromInvestment": "-3905000", "stockBasedCompensation": "1842000", "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": "15562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 111839000, "cost_of_revenue": 113605000, "gross_profit": -1766000, "ebit": -16722000, "ebitda": -2939000, "pretax_income": -46563000, "tax_provision": -7212000, "net_income": -39351000, "net_income_to_common": -39351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214283000, "total_current_assets": 618543000, "total_assets": 1207753000, "short_term_debt": 0, "long_term_debt": 1088863000, "total_debt": 1088863000, "total_liabilities": 1313093000, "total_equity": -105340000, "shares_outstanding": 258369101, "goodwill_and_intangibles": 32501000 }, "cash_flow": { "operating_cash_flow": -32186000, "capital_expenditure": 10281000, "free_cash_flow": -21905000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252966, "ticker_id": 1154, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16722000", "ebitda": "-2939000", "netIncome": "-39351000", "grossProfit": "-1766000", "depreciation": "None", "totalRevenue": "111839000", "costOfRevenue": "113605000", "interestIncome": "1935000", "incomeBeforeTax": "-46563000", "interestExpense": "29841000", "operatingIncome": "-18267000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7212000", "reportedCurrency": "USD", "netInterestIncome": "-22545000", "nonInterestIncome": "None", "operatingExpenses": "16501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1879000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13783000", "sellingGeneralAndAdministrative": "14622000", "netIncomeFromContinuingOperations": "-39351000" }, "balance": { "goodwill": "None", "inventory": "254267000", "commonStock": "2581000", "currentDebt": "None", "investments": "None", "totalAssets": "1207753000", "longTermDebt": "1088863000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32501000", "reportedCurrency": "USD", "retainedEarnings": "-832452000", "totalLiabilities": "1313093000", "otherCurrentAssets": "60397000", "totalCurrentAssets": "618543000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589210000", "currentAccountsPayable": "70555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481420000", "shortLongTermDebtTotal": "1088863000", "totalShareholderEquity": "-105340000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "68822000", "totalCurrentLiabilities": "148580000", "otherNonCurrentLiabilities": "51514000", "totalNonCurrentLiabilities": "1164513000", "cashAndShortTermInvestments": "214283000", "commonStockSharesOutstanding": "258369101", "intangibleAssetsExcludingGoodwill": "32501000", "cashAndCashEquivalentsAtCarryingValue": "214283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39351000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-23371000", "operatingCashflow": "-32186000", "capitalExpenditures": "10281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237000", "cashflowFromInvestment": "-10252000", "stockBasedCompensation": "580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111839000, "cost_of_revenue": 113605000, "gross_profit": -1766000, "research_and_development": 1879000, "selling_general_admin": 14622000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16722000, "depreciation_amortisation": 13783000, "ebitda": -2939000, "interest_expense": 29841000, "interest_income": null, "other_non_operating": null, "pretax_income": -46563000, "tax_provision": -7212000, "effective_tax_rate": null, "net_income": -39351000, "net_income_continuing_ops": -39351000, "net_income_to_common": -39351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 214283000, "short_term_investments": null, "net_receivables": 89596000, "inventory": 254267000, "other_current_assets": null, "total_current_assets": 618543000, "net_ppe": null, "goodwill": null, "intangible_assets": 32501000, "goodwill_and_intangibles": 32501000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 589210000, "total_assets": 1207753000, "short_term_debt": 0, "accounts_payable": 70555000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148580000, "long_term_debt": 1088863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164513000, "total_liabilities": 1313093000, "total_debt": 1088863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -832452000, "total_equity": -105340000, "shares_outstanding": 258369101, "operating_cash_flow": -32186000, "stock_based_compensation": 580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237000, "free_cash_flow": -21905000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16722000", "ebitda": "-2939000", "netIncome": "-39351000", "grossProfit": "-1766000", "depreciation": "None", "totalRevenue": "111839000", "costOfRevenue": "113605000", "interestIncome": "1935000", "incomeBeforeTax": "-46563000", "interestExpense": "29841000", "operatingIncome": "-18267000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7212000", "reportedCurrency": "USD", "netInterestIncome": "-22545000", "nonInterestIncome": "None", "operatingExpenses": "16501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1879000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13783000", "sellingGeneralAndAdministrative": "14622000", "netIncomeFromContinuingOperations": "-39351000" }, "balance": { "goodwill": "None", "inventory": "254267000", "commonStock": "2581000", "currentDebt": "None", "investments": "None", "totalAssets": "1207753000", "longTermDebt": "1088863000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32501000", "reportedCurrency": "USD", "retainedEarnings": "-832452000", "totalLiabilities": "1313093000", "otherCurrentAssets": "60397000", "totalCurrentAssets": "618543000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589210000", "currentAccountsPayable": "70555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481420000", "shortLongTermDebtTotal": "1088863000", "totalShareholderEquity": "-105340000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "68822000", "totalCurrentLiabilities": "148580000", "otherNonCurrentLiabilities": "51514000", "totalNonCurrentLiabilities": "1164513000", "cashAndShortTermInvestments": "214283000", "commonStockSharesOutstanding": "258369101", "intangibleAssetsExcludingGoodwill": "32501000", "cashAndCashEquivalentsAtCarryingValue": "214283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39351000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-23371000", "operatingCashflow": "-32186000", "capitalExpenditures": "10281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237000", "cashflowFromInvestment": "-10252000", "stockBasedCompensation": "580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 134217000, "cost_of_revenue": 144660000, "gross_profit": -10443000, "ebit": -23879000, "ebitda": -7769000, "pretax_income": -61454000, "tax_provision": -11978000, "net_income": -49476000, "net_income_to_common": -49476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256248000, "total_current_assets": 636797000, "total_assets": 1224274000, "short_term_debt": 2049999, "long_term_debt": 1086915000, "total_debt": 1088964999, "total_liabilities": 1303176000, "total_equity": -78902000, "shares_outstanding": 257667125, "goodwill_and_intangibles": 34398000 }, "cash_flow": { "operating_cash_flow": -26417000, "capital_expenditure": 12792000, "free_cash_flow": -13625000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252967, "ticker_id": 1154, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23879000", "ebitda": "-7769000", "netIncome": "-49476000", "grossProfit": "-10443000", "depreciation": "None", "totalRevenue": "134217000", "costOfRevenue": "144660000", "interestIncome": "1226000", "incomeBeforeTax": "-61454000", "interestExpense": "37575000", "operatingIncome": "-24905000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11978000", "reportedCurrency": "USD", "netInterestIncome": "-18762000", "nonInterestIncome": "None", "operatingExpenses": "14462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1387000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16110000", "sellingGeneralAndAdministrative": "13075000", "netIncomeFromContinuingOperations": "-49476000" }, "balance": { "goodwill": "None", "inventory": "231241000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1224274000", "longTermDebt": "1086915000", "shortTermDebt": "2049999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34398000", "reportedCurrency": "USD", "retainedEarnings": "-793453000", "totalLiabilities": "1303176000", "otherCurrentAssets": "33810000", "totalCurrentAssets": "636797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587477000", "currentAccountsPayable": "72833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "488960000", "shortLongTermDebtTotal": "1093409000", "totalShareholderEquity": "-78902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55404000", "totalCurrentLiabilities": "139929000", "otherNonCurrentLiabilities": "19473000", "totalNonCurrentLiabilities": "1163247000", "cashAndShortTermInvestments": "256248000", "commonStockSharesOutstanding": "257667125", "intangibleAssetsExcludingGoodwill": "34398000", "cashAndCashEquivalentsAtCarryingValue": "256248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49476000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18727000", "operatingCashflow": "-26417000", "capitalExpenditures": "12792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155858000", "cashflowFromInvestment": "-12792000", "stockBasedCompensation": "1589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134217000, "cost_of_revenue": 144660000, "gross_profit": -10443000, "research_and_development": 1387000, "selling_general_admin": 13075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23879000, "depreciation_amortisation": 16110000, "ebitda": -7769000, "interest_expense": 37575000, "interest_income": null, "other_non_operating": null, "pretax_income": -61454000, "tax_provision": -11978000, "effective_tax_rate": null, "net_income": -49476000, "net_income_continuing_ops": -49476000, "net_income_to_common": -49476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256248000, "short_term_investments": null, "net_receivables": 115498000, "inventory": 231241000, "other_current_assets": null, "total_current_assets": 636797000, "net_ppe": null, "goodwill": null, "intangible_assets": 34398000, "goodwill_and_intangibles": 34398000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 587477000, "total_assets": 1224274000, "short_term_debt": 2049999, "accounts_payable": 72833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139929000, "long_term_debt": 1086915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163247000, "total_liabilities": 1303176000, "total_debt": 1088964999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -793453000, "total_equity": -78902000, "shares_outstanding": 257667125, "operating_cash_flow": -26417000, "stock_based_compensation": 1589000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12792000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12792000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 155858000, "free_cash_flow": -13625000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23879000", "ebitda": "-7769000", "netIncome": "-49476000", "grossProfit": "-10443000", "depreciation": "None", "totalRevenue": "134217000", "costOfRevenue": "144660000", "interestIncome": "1226000", "incomeBeforeTax": "-61454000", "interestExpense": "37575000", "operatingIncome": "-24905000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11978000", "reportedCurrency": "USD", "netInterestIncome": "-18762000", "nonInterestIncome": "None", "operatingExpenses": "14462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1387000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16110000", "sellingGeneralAndAdministrative": "13075000", "netIncomeFromContinuingOperations": "-49476000" }, "balance": { "goodwill": "None", "inventory": "231241000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1224274000", "longTermDebt": "1086915000", "shortTermDebt": "2049999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34398000", "reportedCurrency": "USD", "retainedEarnings": "-793453000", "totalLiabilities": "1303176000", "otherCurrentAssets": "33810000", "totalCurrentAssets": "636797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587477000", "currentAccountsPayable": "72833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "488960000", "shortLongTermDebtTotal": "1093409000", "totalShareholderEquity": "-78902000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55404000", "totalCurrentLiabilities": "139929000", "otherNonCurrentLiabilities": "19473000", "totalNonCurrentLiabilities": "1163247000", "cashAndShortTermInvestments": "256248000", "commonStockSharesOutstanding": "257667125", "intangibleAssetsExcludingGoodwill": "34398000", "cashAndCashEquivalentsAtCarryingValue": "256248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49476000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18727000", "operatingCashflow": "-26417000", "capitalExpenditures": "12792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155858000", "cashflowFromInvestment": "-12792000", "stockBasedCompensation": "1589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 130654000, "cost_of_revenue": 142972000, "gross_profit": -12318000, "ebit": -23021000, "ebitda": -5088000, "pretax_income": -41400000, "tax_provision": -5332000, "net_income": -36068000, "net_income_to_common": -36068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141406000, "total_current_assets": 557992000, "total_assets": 1142998000, "short_term_debt": 139000, "long_term_debt": 929313000, "total_debt": 929452000, "total_liabilities": 1151996000, "total_equity": -8998000, "shares_outstanding": 257694799, "goodwill_and_intangibles": 36297000 }, "cash_flow": { "operating_cash_flow": 23709000, "capital_expenditure": 4027000, "free_cash_flow": 27736000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252969, "ticker_id": 1154, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23021000", "ebitda": "-5088000", "netIncome": "-36068000", "grossProfit": "-12318000", "depreciation": "None", "totalRevenue": "130654000", "costOfRevenue": "142972000", "interestIncome": "1098000", "incomeBeforeTax": "-41400000", "interestExpense": "18379000", "operatingIncome": "-26623000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5332000", "reportedCurrency": "USD", "netInterestIncome": "-17281000", "nonInterestIncome": "None", "operatingExpenses": "14305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1245000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17933000", "sellingGeneralAndAdministrative": "13060000", "netIncomeFromContinuingOperations": "-36068000" }, "balance": { "goodwill": "None", "inventory": "266459000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1142998000", "longTermDebt": "929313000", "shortTermDebt": "139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "36297000", "reportedCurrency": "USD", "retainedEarnings": "-743988000", "totalLiabilities": "1151996000", "otherCurrentAssets": "60611000", "totalCurrentAssets": "557992000", "currentLongTermDebt": "139000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "585006000", "currentAccountsPayable": "55112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "496687000", "shortLongTermDebtTotal": "929452000", "totalShareholderEquity": "-8998000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81855000", "totalCurrentLiabilities": "147191000", "otherNonCurrentLiabilities": "51548000", "totalNonCurrentLiabilities": "1004805000", "cashAndShortTermInvestments": "141406000", "commonStockSharesOutstanding": "257694799", "intangibleAssetsExcludingGoodwill": "36297000", "cashAndCashEquivalentsAtCarryingValue": "141406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36068000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "29319000", "operatingCashflow": "23709000", "capitalExpenditures": "4027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23000", "cashflowFromInvestment": "-4007000", "stockBasedCompensation": "1838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130654000, "cost_of_revenue": 142972000, "gross_profit": -12318000, "research_and_development": 1245000, "selling_general_admin": 13060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23021000, "depreciation_amortisation": 17933000, "ebitda": -5088000, "interest_expense": 18379000, "interest_income": null, "other_non_operating": null, "pretax_income": -41400000, "tax_provision": -5332000, "effective_tax_rate": null, "net_income": -36068000, "net_income_continuing_ops": -36068000, "net_income_to_common": -36068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141406000, "short_term_investments": null, "net_receivables": 89516000, "inventory": 266459000, "other_current_assets": null, "total_current_assets": 557992000, "net_ppe": null, "goodwill": null, "intangible_assets": 36297000, "goodwill_and_intangibles": 36297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 585006000, "total_assets": 1142998000, "short_term_debt": 139000, "accounts_payable": 55112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147191000, "long_term_debt": 929313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1004805000, "total_liabilities": 1151996000, "total_debt": 929452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -743988000, "total_equity": -8998000, "shares_outstanding": 257694799, "operating_cash_flow": 23709000, "stock_based_compensation": 1838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4007000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23000, "free_cash_flow": 27736000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23021000", "ebitda": "-5088000", "netIncome": "-36068000", "grossProfit": "-12318000", "depreciation": "None", "totalRevenue": "130654000", "costOfRevenue": "142972000", "interestIncome": "1098000", "incomeBeforeTax": "-41400000", "interestExpense": "18379000", "operatingIncome": "-26623000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5332000", "reportedCurrency": "USD", "netInterestIncome": "-17281000", "nonInterestIncome": "None", "operatingExpenses": "14305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1245000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17933000", "sellingGeneralAndAdministrative": "13060000", "netIncomeFromContinuingOperations": "-36068000" }, "balance": { "goodwill": "None", "inventory": "266459000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1142998000", "longTermDebt": "929313000", "shortTermDebt": "139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "36297000", "reportedCurrency": "USD", "retainedEarnings": "-743988000", "totalLiabilities": "1151996000", "otherCurrentAssets": "60611000", "totalCurrentAssets": "557992000", "currentLongTermDebt": "139000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "585006000", "currentAccountsPayable": "55112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "496687000", "shortLongTermDebtTotal": "929452000", "totalShareholderEquity": "-8998000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81855000", "totalCurrentLiabilities": "147191000", "otherNonCurrentLiabilities": "51548000", "totalNonCurrentLiabilities": "1004805000", "cashAndShortTermInvestments": "141406000", "commonStockSharesOutstanding": "257694799", "intangibleAssetsExcludingGoodwill": "36297000", "cashAndCashEquivalentsAtCarryingValue": "141406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36068000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "29319000", "operatingCashflow": "23709000", "capitalExpenditures": "4027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23000", "cashflowFromInvestment": "-4007000", "stockBasedCompensation": "1838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 137327000, "cost_of_revenue": 132928000, "gross_profit": 4399000, "ebit": -2146000, "ebitda": 12173000, "pretax_income": -15344000, "tax_provision": -592000, "net_income": -14752000, "net_income_to_common": -14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120726000, "total_current_assets": 583003000, "total_assets": 1162997000, "short_term_debt": 132000, "long_term_debt": 928046000, "total_debt": 928178000, "total_liabilities": 1146758000, "total_equity": 16239000, "shares_outstanding": 257772069, "goodwill_and_intangibles": 38273000 }, "cash_flow": { "operating_cash_flow": -36855000, "capital_expenditure": 6979000, "free_cash_flow": -29876000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252970, "ticker_id": 1154, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2146000", "ebitda": "12173000", "netIncome": "-14752000", "grossProfit": "4399000", "depreciation": "None", "totalRevenue": "137327000", "costOfRevenue": "132928000", "interestIncome": "1853000", "incomeBeforeTax": "-15344000", "interestExpense": "18380000", "operatingIncome": "-2146000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-592000", "reportedCurrency": "USD", "netInterestIncome": "-16527000", "nonInterestIncome": "None", "operatingExpenses": "6545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1447000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14319000", "sellingGeneralAndAdministrative": "5098000", "netIncomeFromContinuingOperations": "-14752000" }, "balance": { "goodwill": "None", "inventory": "304786000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1162997000", "longTermDebt": "928046000", "shortTermDebt": "132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "38273000", "reportedCurrency": "USD", "retainedEarnings": "-707920000", "totalLiabilities": "1146758000", "otherCurrentAssets": "62448000", "totalCurrentAssets": "583003000", "currentLongTermDebt": "132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579994000", "currentAccountsPayable": "61011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "928178000", "totalShareholderEquity": "16239000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "67194000", "totalCurrentLiabilities": "138128000", "otherNonCurrentLiabilities": "56511000", "totalNonCurrentLiabilities": "1008630000", "cashAndShortTermInvestments": "120726000", "commonStockSharesOutstanding": "257772069", "intangibleAssetsExcludingGoodwill": "38273000", "cashAndCashEquivalentsAtCarryingValue": "120726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14752000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4542000", "operatingCashflow": "-36855000", "capitalExpenditures": "6979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000", "cashflowFromInvestment": "-6902000", "stockBasedCompensation": "1561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137327000, "cost_of_revenue": 132928000, "gross_profit": 4399000, "research_and_development": 1447000, "selling_general_admin": 5098000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2146000, "depreciation_amortisation": 14319000, "ebitda": 12173000, "interest_expense": 18380000, "interest_income": null, "other_non_operating": null, "pretax_income": -15344000, "tax_provision": -592000, "effective_tax_rate": null, "net_income": -14752000, "net_income_continuing_ops": -14752000, "net_income_to_common": -14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120726000, "short_term_investments": null, "net_receivables": 95043000, "inventory": 304786000, "other_current_assets": null, "total_current_assets": 583003000, "net_ppe": null, "goodwill": null, "intangible_assets": 38273000, "goodwill_and_intangibles": 38273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 579994000, "total_assets": 1162997000, "short_term_debt": 132000, "accounts_payable": 61011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138128000, "long_term_debt": 928046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1008630000, "total_liabilities": 1146758000, "total_debt": 928178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -707920000, "total_equity": 16239000, "shares_outstanding": 257772069, "operating_cash_flow": -36855000, "stock_based_compensation": 1561000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6902000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19000, "free_cash_flow": -29876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2146000", "ebitda": "12173000", "netIncome": "-14752000", "grossProfit": "4399000", "depreciation": "None", "totalRevenue": "137327000", "costOfRevenue": "132928000", "interestIncome": "1853000", "incomeBeforeTax": "-15344000", "interestExpense": "18380000", "operatingIncome": "-2146000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-592000", "reportedCurrency": "USD", "netInterestIncome": "-16527000", "nonInterestIncome": "None", "operatingExpenses": "6545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1447000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14319000", "sellingGeneralAndAdministrative": "5098000", "netIncomeFromContinuingOperations": "-14752000" }, "balance": { "goodwill": "None", "inventory": "304786000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1162997000", "longTermDebt": "928046000", "shortTermDebt": "132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "38273000", "reportedCurrency": "USD", "retainedEarnings": "-707920000", "totalLiabilities": "1146758000", "otherCurrentAssets": "62448000", "totalCurrentAssets": "583003000", "currentLongTermDebt": "132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579994000", "currentAccountsPayable": "61011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "928178000", "totalShareholderEquity": "16239000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "67194000", "totalCurrentLiabilities": "138128000", "otherNonCurrentLiabilities": "56511000", "totalNonCurrentLiabilities": "1008630000", "cashAndShortTermInvestments": "120726000", "commonStockSharesOutstanding": "257772069", "intangibleAssetsExcludingGoodwill": "38273000", "cashAndCashEquivalentsAtCarryingValue": "120726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14752000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4542000", "operatingCashflow": "-36855000", "capitalExpenditures": "6979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000", "cashflowFromInvestment": "-6902000", "stockBasedCompensation": "1561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 136584000, "cost_of_revenue": 140426000, "gross_profit": -3842000, "ebit": -16707000, "ebitda": -2824000, "pretax_income": -35070000, "tax_provision": -4201000, "net_income": -30869000, "net_income_to_common": -30869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165190000, "total_current_assets": 620030000, "total_assets": 1215874000, "short_term_debt": 132000, "long_term_debt": 926779000, "total_debt": 926911000, "total_liabilities": 1178256000, "total_equity": 37618000, "shares_outstanding": 257399365, "goodwill_and_intangibles": 40322000 }, "cash_flow": { "operating_cash_flow": -530000, "capital_expenditure": 10511000, "free_cash_flow": 9981000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252971, "ticker_id": 1154, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16707000", "ebitda": "-2824000", "netIncome": "-30869000", "grossProfit": "-3842000", "depreciation": "None", "totalRevenue": "136584000", "costOfRevenue": "140426000", "interestIncome": "1524000", "incomeBeforeTax": "-35070000", "interestExpense": "18363000", "operatingIncome": "-20746000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4201000", "reportedCurrency": "USD", "netInterestIncome": "-16839000", "nonInterestIncome": "None", "operatingExpenses": "16904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13883000", "sellingGeneralAndAdministrative": "15277000", "netIncomeFromContinuingOperations": "-30869000" }, "balance": { "goodwill": "None", "inventory": "302873000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1215874000", "longTermDebt": "926779000", "shortTermDebt": "132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40322000", "reportedCurrency": "USD", "retainedEarnings": "-693168000", "totalLiabilities": "1178256000", "otherCurrentAssets": "60376000", "totalCurrentAssets": "620030000", "currentLongTermDebt": "132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "595844000", "currentAccountsPayable": "60331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "926911000", "totalShareholderEquity": "37618000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71635000", "totalCurrentLiabilities": "166431000", "otherNonCurrentLiabilities": "54151000", "totalNonCurrentLiabilities": "1011825000", "cashAndShortTermInvestments": "165190000", "commonStockSharesOutstanding": "257399365", "intangibleAssetsExcludingGoodwill": "40322000", "cashAndCashEquivalentsAtCarryingValue": "165190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30869000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "25328000", "operatingCashflow": "-530000", "capitalExpenditures": "10511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000", "cashflowFromInvestment": "-10508000", "stockBasedCompensation": "1047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136584000, "cost_of_revenue": 140426000, "gross_profit": -3842000, "research_and_development": 1627000, "selling_general_admin": 15277000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16707000, "depreciation_amortisation": 13883000, "ebitda": -2824000, "interest_expense": 18363000, "interest_income": null, "other_non_operating": null, "pretax_income": -35070000, "tax_provision": -4201000, "effective_tax_rate": null, "net_income": -30869000, "net_income_continuing_ops": -30869000, "net_income_to_common": -30869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165190000, "short_term_investments": null, "net_receivables": 91591000, "inventory": 302873000, "other_current_assets": null, "total_current_assets": 620030000, "net_ppe": null, "goodwill": null, "intangible_assets": 40322000, "goodwill_and_intangibles": 40322000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 595844000, "total_assets": 1215874000, "short_term_debt": 132000, "accounts_payable": 60331000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166431000, "long_term_debt": 926779000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1011825000, "total_liabilities": 1178256000, "total_debt": 926911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -693168000, "total_equity": 37618000, "shares_outstanding": 257399365, "operating_cash_flow": -530000, "stock_based_compensation": 1047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10508000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98000, "free_cash_flow": 9981000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16707000", "ebitda": "-2824000", "netIncome": "-30869000", "grossProfit": "-3842000", "depreciation": "None", "totalRevenue": "136584000", "costOfRevenue": "140426000", "interestIncome": "1524000", "incomeBeforeTax": "-35070000", "interestExpense": "18363000", "operatingIncome": "-20746000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4201000", "reportedCurrency": "USD", "netInterestIncome": "-16839000", "nonInterestIncome": "None", "operatingExpenses": "16904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13883000", "sellingGeneralAndAdministrative": "15277000", "netIncomeFromContinuingOperations": "-30869000" }, "balance": { "goodwill": "None", "inventory": "302873000", "commonStock": "2572000", "currentDebt": "None", "investments": "None", "totalAssets": "1215874000", "longTermDebt": "926779000", "shortTermDebt": "132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40322000", "reportedCurrency": "USD", "retainedEarnings": "-693168000", "totalLiabilities": "1178256000", "otherCurrentAssets": "60376000", "totalCurrentAssets": "620030000", "currentLongTermDebt": "132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "595844000", "currentAccountsPayable": "60331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "926911000", "totalShareholderEquity": "37618000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71635000", "totalCurrentLiabilities": "166431000", "otherNonCurrentLiabilities": "54151000", "totalNonCurrentLiabilities": "1011825000", "cashAndShortTermInvestments": "165190000", "commonStockSharesOutstanding": "257399365", "intangibleAssetsExcludingGoodwill": "40322000", "cashAndCashEquivalentsAtCarryingValue": "165190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30869000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "25328000", "operatingCashflow": "-530000", "capitalExpenditures": "10511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000", "cashflowFromInvestment": "-10508000", "stockBasedCompensation": "1047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 137145000, "cost_of_revenue": 177893000, "gross_profit": -40748000, "ebit": -206714000, "ebitda": -192878000, "pretax_income": -225104000, "tax_provision": -7695000, "net_income": -217409000, "net_income_to_common": -217409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176878000, "total_current_assets": 674793000, "total_assets": 1288889000, "short_term_debt": 2785000, "long_term_debt": null, "total_debt": 2785000, "total_liabilities": 1210642000, "total_equity": 78247000, "shares_outstanding": 257205583, "goodwill_and_intangibles": 42373000 }, "cash_flow": { "operating_cash_flow": 9273000, "capital_expenditure": 5753000, "free_cash_flow": 15026000, "dividends_paid": 1280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252972, "ticker_id": 1154, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-206714000", "ebitda": "-192878000", "netIncome": "-217409000", "grossProfit": "-40748000", "depreciation": "None", "totalRevenue": "137145000", "costOfRevenue": "177893000", "interestIncome": "None", "incomeBeforeTax": "-225104000", "interestExpense": "18390000", "operatingIncome": "-57664000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7695000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1837000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13836000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "345388000", "commonStock": "2568000", "currentDebt": "None", "investments": "None", "totalAssets": "1288889000", "longTermDebt": "None", "shortTermDebt": "2785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42373000", "reportedCurrency": "USD", "retainedEarnings": "-662390000", "totalLiabilities": "1210642000", "otherCurrentAssets": "51140000", "totalCurrentAssets": "674793000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614096000", "currentAccountsPayable": "83268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "930755000", "totalShareholderEquity": "78247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62885000", "totalCurrentLiabilities": "190543000", "otherNonCurrentLiabilities": "22701000", "totalNonCurrentLiabilities": "1020099000", "cashAndShortTermInvestments": "176878000", "commonStockSharesOutstanding": "257205583", "intangibleAssetsExcludingGoodwill": "42373000", "cashAndCashEquivalentsAtCarryingValue": "176878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217409000", "profitLoss": "None", "dividendPayout": "1280000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38538000", "operatingCashflow": "9273000", "capitalExpenditures": "5753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000", "cashflowFromInvestment": "-5753000", "stockBasedCompensation": "624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137145000, "cost_of_revenue": 177893000, "gross_profit": -40748000, "research_and_development": 1837000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -206714000, "depreciation_amortisation": 13836000, "ebitda": -192878000, "interest_expense": 18390000, "interest_income": null, "other_non_operating": null, "pretax_income": -225104000, "tax_provision": -7695000, "effective_tax_rate": null, "net_income": -217409000, "net_income_continuing_ops": null, "net_income_to_common": -217409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176878000, "short_term_investments": null, "net_receivables": 101387000, "inventory": 345388000, "other_current_assets": null, "total_current_assets": 674793000, "net_ppe": null, "goodwill": null, "intangible_assets": 42373000, "goodwill_and_intangibles": 42373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614096000, "total_assets": 1288889000, "short_term_debt": 2785000, "accounts_payable": 83268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190543000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1020099000, "total_liabilities": 1210642000, "total_debt": 2785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -662390000, "total_equity": 78247000, "shares_outstanding": 257205583, "operating_cash_flow": 9273000, "stock_based_compensation": 624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5753000, "dividends_paid": 1280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168000, "free_cash_flow": 15026000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-206714000", "ebitda": "-192878000", "netIncome": "-217409000", "grossProfit": "-40748000", "depreciation": "None", "totalRevenue": "137145000", "costOfRevenue": "177893000", "interestIncome": "None", "incomeBeforeTax": "-225104000", "interestExpense": "18390000", "operatingIncome": "-57664000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7695000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1837000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13836000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "345388000", "commonStock": "2568000", "currentDebt": "None", "investments": "None", "totalAssets": "1288889000", "longTermDebt": "None", "shortTermDebt": "2785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "42373000", "reportedCurrency": "USD", "retainedEarnings": "-662390000", "totalLiabilities": "1210642000", "otherCurrentAssets": "51140000", "totalCurrentAssets": "674793000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614096000", "currentAccountsPayable": "83268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "930755000", "totalShareholderEquity": "78247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62885000", "totalCurrentLiabilities": "190543000", "otherNonCurrentLiabilities": "22701000", "totalNonCurrentLiabilities": "1020099000", "cashAndShortTermInvestments": "176878000", "commonStockSharesOutstanding": "257205583", "intangibleAssetsExcludingGoodwill": "42373000", "cashAndCashEquivalentsAtCarryingValue": "176878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217409000", "profitLoss": "None", "dividendPayout": "1280000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38538000", "operatingCashflow": "9273000", "capitalExpenditures": "5753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000", "cashflowFromInvestment": "-5753000", "stockBasedCompensation": "624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 158992000, "cost_of_revenue": 153369000, "gross_profit": 5623000, "ebit": -14446001, "ebitda": 2507999, "pretax_income": -32865000, "tax_provision": -10244000, "net_income": -22621000, "net_income_to_common": -22621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172807000, "total_current_assets": 713358000, "total_assets": 1483145000, "short_term_debt": 127000, "long_term_debt": 924375000, "total_debt": 924502000, "total_liabilities": 1194267000, "total_equity": 288878000, "shares_outstanding": 257090112, "goodwill_and_intangibles": 215540000 }, "cash_flow": { "operating_cash_flow": 51495000, "capital_expenditure": 8498000, "free_cash_flow": 59993000, "dividends_paid": 5134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252974, "ticker_id": 1154, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14446001", "ebitda": "2507999", "netIncome": "-22621000", "grossProfit": "5623000", "depreciation": "None", "totalRevenue": "158992000", "costOfRevenue": "153369000", "interestIncome": "1144000", "incomeBeforeTax": "-32865000", "interestExpense": "18419000", "operatingIncome": "-13903000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10244000", "reportedCurrency": "USD", "netInterestIncome": "-14575000", "nonInterestIncome": "None", "operatingExpenses": "19526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16954000", "sellingGeneralAndAdministrative": "18231000", "netIncomeFromContinuingOperations": "-22621000" }, "balance": { "goodwill": "171117000", "inventory": "378970000", "commonStock": "2568000", "currentDebt": "None", "investments": "None", "totalAssets": "1483145000", "longTermDebt": "924375000", "shortTermDebt": "127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "44423000", "reportedCurrency": "USD", "retainedEarnings": "-444981000", "totalLiabilities": "1194267000", "otherCurrentAssets": "64253000", "totalCurrentAssets": "713358000", "currentLongTermDebt": "127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "769787000", "currentAccountsPayable": "54935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "511244000", "shortLongTermDebtTotal": "924502000", "totalShareholderEquity": "288878000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92164000", "totalCurrentLiabilities": "169245000", "otherNonCurrentLiabilities": "51309000", "totalNonCurrentLiabilities": "1025022000", "cashAndShortTermInvestments": "172807000", "commonStockSharesOutstanding": "257090112", "intangibleAssetsExcludingGoodwill": "44423000", "cashAndCashEquivalentsAtCarryingValue": "172807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22621000", "profitLoss": "None", "dividendPayout": "5134000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "50526000", "operatingCashflow": "51495000", "capitalExpenditures": "8498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1819000", "cashflowFromInvestment": "-8492000", "stockBasedCompensation": "1628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158992000, "cost_of_revenue": 153369000, "gross_profit": 5623000, "research_and_development": 1295000, "selling_general_admin": 18231000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14446001, "depreciation_amortisation": 16954000, "ebitda": 2507999, "interest_expense": 18419000, "interest_income": null, "other_non_operating": null, "pretax_income": -32865000, "tax_provision": -10244000, "effective_tax_rate": null, "net_income": -22621000, "net_income_continuing_ops": -22621000, "net_income_to_common": -22621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172807000, "short_term_investments": null, "net_receivables": 97328000, "inventory": 378970000, "other_current_assets": null, "total_current_assets": 713358000, "net_ppe": null, "goodwill": 171117000, "intangible_assets": 44423000, "goodwill_and_intangibles": 215540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 769787000, "total_assets": 1483145000, "short_term_debt": 127000, "accounts_payable": 54935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169245000, "long_term_debt": 924375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1025022000, "total_liabilities": 1194267000, "total_debt": 924502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -444981000, "total_equity": 288878000, "shares_outstanding": 257090112, "operating_cash_flow": 51495000, "stock_based_compensation": 1628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8492000, "dividends_paid": 5134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1819000, "free_cash_flow": 59993000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14446001", "ebitda": "2507999", "netIncome": "-22621000", "grossProfit": "5623000", "depreciation": "None", "totalRevenue": "158992000", "costOfRevenue": "153369000", "interestIncome": "1144000", "incomeBeforeTax": "-32865000", "interestExpense": "18419000", "operatingIncome": "-13903000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10244000", "reportedCurrency": "USD", "netInterestIncome": "-14575000", "nonInterestIncome": "None", "operatingExpenses": "19526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16954000", "sellingGeneralAndAdministrative": "18231000", "netIncomeFromContinuingOperations": "-22621000" }, "balance": { "goodwill": "171117000", "inventory": "378970000", "commonStock": "2568000", "currentDebt": "None", "investments": "None", "totalAssets": "1483145000", "longTermDebt": "924375000", "shortTermDebt": "127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "44423000", "reportedCurrency": "USD", "retainedEarnings": "-444981000", "totalLiabilities": "1194267000", "otherCurrentAssets": "64253000", "totalCurrentAssets": "713358000", "currentLongTermDebt": "127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "769787000", "currentAccountsPayable": "54935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "511244000", "shortLongTermDebtTotal": "924502000", "totalShareholderEquity": "288878000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92164000", "totalCurrentLiabilities": "169245000", "otherNonCurrentLiabilities": "51309000", "totalNonCurrentLiabilities": "1025022000", "cashAndShortTermInvestments": "172807000", "commonStockSharesOutstanding": "257090112", "intangibleAssetsExcludingGoodwill": "44423000", "cashAndCashEquivalentsAtCarryingValue": "172807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22621000", "profitLoss": "None", "dividendPayout": "5134000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "50526000", "operatingCashflow": "51495000", "capitalExpenditures": "8498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1819000", "cashflowFromInvestment": "-8492000", "stockBasedCompensation": "1628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "income_statement": { "revenue": 185561000, "cost_of_revenue": 152746000, "gross_profit": 32814999, "ebit": 11122000, "ebitda": 26444000, "pretax_income": -5522000, "tax_provision": 2329000, "net_income": -7851000, "net_income_to_common": -7851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132160000, "total_current_assets": 739556000, "total_assets": 1525674000, "short_term_debt": 130000, "long_term_debt": 923394000, "total_debt": 923524000, "total_liabilities": 1204862000, "total_equity": 320812000, "shares_outstanding": 257003691, "goodwill_and_intangibles": 217786000 }, "cash_flow": { "operating_cash_flow": -9024000, "capital_expenditure": 14518000, "free_cash_flow": 5494000, "dividends_paid": 2568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252975, "ticker_id": 1154, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:41:27.557745+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11122000", "ebitda": "26444000", "netIncome": "-7851000", "grossProfit": "32814999", "depreciation": "None", "totalRevenue": "185561000", "costOfRevenue": "152746000", "interestIncome": "242000", "incomeBeforeTax": "-5522000", "interestExpense": "16643999", "operatingIncome": "13068000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2329000", "reportedCurrency": "USD", "netInterestIncome": "-13665000", "nonInterestIncome": "None", "operatingExpenses": "19747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1196000", "otherNonOperatingIncome": "-213000", "costofGoodsAndServicesSold": "152746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15322000", "sellingGeneralAndAdministrative": "18551000", "netIncomeFromContinuingOperations": "-7851000" }, "balance": { "goodwill": "171117000", "inventory": "433107000", "commonStock": "2568000", "currentDebt": "None", "investments": "None", "totalAssets": "1525674000", "longTermDebt": "923394000", "shortTermDebt": "130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "46669000", "reportedCurrency": "USD", "retainedEarnings": "-422360000", "totalLiabilities": "1204862000", "otherCurrentAssets": "62950000", "totalCurrentAssets": "739556000", "currentLongTermDebt": "130000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "786118000", "currentAccountsPayable": "77691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "524614000", "shortLongTermDebtTotal": "923524000", "totalShareholderEquity": "320812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78186000", "totalCurrentLiabilities": "180302000", "otherNonCurrentLiabilities": "49289000", "totalNonCurrentLiabilities": "1024560000", "cashAndShortTermInvestments": "132160000", "commonStockSharesOutstanding": "257003691", "intangibleAssetsExcludingGoodwill": "46669000", "cashAndCashEquivalentsAtCarryingValue": "132160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7851000", "profitLoss": "None", "dividendPayout": "2568000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "35629000", "operatingCashflow": "-9024000", "capitalExpenditures": "14518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19893000", "cashflowFromInvestment": "-14396000", "stockBasedCompensation": "1385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3527000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185561000, "cost_of_revenue": 152746000, "gross_profit": 32814999, "research_and_development": 1196000, "selling_general_admin": 18551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11122000, "depreciation_amortisation": 15322000, "ebitda": 26444000, "interest_expense": 16643999, "interest_income": null, "other_non_operating": null, "pretax_income": -5522000, "tax_provision": 2329000, "effective_tax_rate": null, "net_income": -7851000, "net_income_continuing_ops": -7851000, "net_income_to_common": -7851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132160000, "short_term_investments": null, "net_receivables": 111339000, "inventory": 433107000, "other_current_assets": null, "total_current_assets": 739556000, "net_ppe": null, "goodwill": 171117000, "intangible_assets": 46669000, "goodwill_and_intangibles": 217786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 786118000, "total_assets": 1525674000, "short_term_debt": 130000, "accounts_payable": 77691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180302000, "long_term_debt": 923394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1024560000, "total_liabilities": 1204862000, "total_debt": 923524000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -422360000, "total_equity": 320812000, "shares_outstanding": 257003691, "operating_cash_flow": -9024000, "stock_based_compensation": 1385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14518000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14396000, "dividends_paid": 2568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19893000, "free_cash_flow": 5494000, "net_change_in_cash": -3527000 }, "raw_data": { "income": { "ebit": "11122000", "ebitda": "26444000", "netIncome": "-7851000", "grossProfit": "32814999", "depreciation": "None", "totalRevenue": "185561000", "costOfRevenue": "152746000", "interestIncome": "242000", "incomeBeforeTax": "-5522000", "interestExpense": "16643999", "operatingIncome": "13068000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2329000", "reportedCurrency": "USD", "netInterestIncome": "-13665000", "nonInterestIncome": "None", "operatingExpenses": "19747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1196000", "otherNonOperatingIncome": "-213000", "costofGoodsAndServicesSold": "152746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15322000", "sellingGeneralAndAdministrative": "18551000", "netIncomeFromContinuingOperations": "-7851000" }, "balance": { "goodwill": "171117000", "inventory": "433107000", "commonStock": "2568000", "currentDebt": "None", "investments": "None", "totalAssets": "1525674000", "longTermDebt": "923394000", "shortTermDebt": "130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "46669000", "reportedCurrency": "USD", "retainedEarnings": "-422360000", "totalLiabilities": "1204862000", "otherCurrentAssets": "62950000", "totalCurrentAssets": "739556000", "currentLongTermDebt": "130000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "786118000", "currentAccountsPayable": "77691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "524614000", "shortLongTermDebtTotal": "923524000", "totalShareholderEquity": "320812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78186000", "totalCurrentLiabilities": "180302000", "otherNonCurrentLiabilities": "49289000", "totalNonCurrentLiabilities": "1024560000", "cashAndShortTermInvestments": "132160000", "commonStockSharesOutstanding": "257003691", "intangibleAssetsExcludingGoodwill": "46669000", "cashAndCashEquivalentsAtCarryingValue": "132160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7851000", "profitLoss": "None", "dividendPayout": "2568000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "35629000", "operatingCashflow": "-9024000", "capitalExpenditures": "14518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19893000", "cashflowFromInvestment": "-14396000", "stockBasedCompensation": "1385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3527000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15322000", "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": "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" } ], "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" ] } } }