{ "ticker": { "uuid": "d2d3b5ef-e104-4683-bc45-b5629162f75e", "symbol": "CENX", "name": "Century Aluminum Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Aluminum", "page_url": "https://sharemaestro.com/factors/ticker/d2d3b5ef-e104-4683-bc45-b5629162f75e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d2d3b5ef-e104-4683-bc45-b5629162f75e/" }, "ticker_metadata": { "id": 5292, "uuid": "d2d3b5ef-e104-4683-bc45-b5629162f75e", "symbol": "CENX", "name": "Century Aluminum Company", "asset_type": "equity", "market_cap": 6529318000, "stock_exchange_id": 2, "industry": "Aluminum", "sector": "Basic Materials", "description": "Century Aluminum Company produces standard quality and value-added primary aluminum products in the United States and Iceland. The company is headquartered in Chicago, Illinois.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d2d3b5ef-e104-4683-bc45-b5629162f75e", "symbol": "CENX", "name": "Century Aluminum Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Aluminum", "page_url": "https://sharemaestro.com/factors/ticker/d2d3b5ef-e104-4683-bc45-b5629162f75e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d2d3b5ef-e104-4683-bc45-b5629162f75e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.21, "value": 0.09, "quality": 0.26, "momentum": 0.97, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 60.12, "market_cap": 6288552000, "pe_ratio": 17.9878, "earnings_yield": 0.0556, "ebitda_to_ev": 0.0305, "shareholder_yield": 0, "roe": 0.3038, "piotroski_f_score": 7, "momentum_12_1": 2.0164, "volatility_252d": 0.6237 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:49.985796+00:00", "batch_id": "" }, "size": { "price_close": 60.12, "market_cap": 6288552000, "market_cap_usd": 6288552000, "enterprise_value": 6590351999, "shares_outstanding": 104600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.9878, "pb_ratio": 5.464, "ptbv_ratio": 5.464, "ps_ratio": 2.4727, "pcf_ratio": 34.9947, "pfcf_ratio": 18.9357, "ev_ebitda": 32.7715, "ev_ebit": 61.4199, "ev_sales": 2.5914, "ev_fcf": 19.8445, "earnings_yield": 0.0556, "fcf_yield": 0.0504, "price_to_sales": 2.4727, "price_to_book": 5.464, "price_to_cashflow": 34.9947, "ebitda_to_ev": 0.0305, "sales_yield": 0.3859 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1267, "operating_margin": 0.0422, "net_margin": 0.1375, "ebitda_margin": 0.0791, "fcf_margin": 0.1306, "roe": 0.3038, "roa": 0.1317, "roic": 0.0554, "roc_greenblatt": null, "asset_turnover": 0.9579, "cash_conversion": 0.9499, "accruals_ratio": 0.064, "sbc_to_revenue": 0.0185, "piotroski_f_score": 7, "altman_z_score": 3.4862, "earnings_stability_5y": 1.952, "revenue_stability_5y": 0.1791, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1214, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1907, "net_debt_to_ebitda": 1.5007, "debt_to_assets": 0.2056, "interest_coverage": 2.3125, "current_ratio": 2.3031, "quick_ratio": 1.363, "net_debt": 301799999, "local_beta": 0.0001, "volatility_252d": 0.6237, "volatility_60d": 1.3738, "max_drawdown_12m": -0.1828, "risk_adjusted_momentum": 3.2328 }, "growth": { "revenue_growth_1y": 0.0755, "revenue_growth_3y_cagr": -0.0309, "revenue_growth_5y_cagr": 0.0951, "eps_growth_1y": 1.9206, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.4365, "book_value_growth_1y": 0.2276, "revenue_growth": 0.0755, "earnings_growth": 1.9206 }, "momentum": { "price_return_1m": 0.0205, "price_return_3m": 0.1198, "price_return_6m": 0.9344, "price_return_9m": 1.7216, "price_return_12m": 2.0783, "price_return_12m_ex1m": 2.0164, "momentum_6m": 0.9344, "momentum_12m": 2.0783, "momentum_12_1": 2.0164, "distance_from_52w_high": -0.1022, "distance_from_52w_low": 2.5553, "relative_strength": 1.9204 }, "raw_ttm": { "revenue_ttm": 2543200000, "gross_profit_ttm": 322300000, "ebit_ttm": 107299999, "ebitda_ttm": 201099999, "net_income_ttm": 349600000, "eps_diluted_ttm": 3.3423, "operating_cash_flow_ttm": 179700000, "capital_expenditure_ttm": 152400000, "fcf_ttm": 332100000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46400000, "cash_and_equivalents": 244100000, "total_current_assets": 1254500000, "total_current_liabilities": 544700000, "net_ppe": null, "total_assets": 2654900000, "total_debt": 545899999, "total_equity": 1150900000, "net_working_capital": 531799999, "book_value_per_share": 11.0029, "retained_earnings": -1288100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.0029 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 48, "rank_pb": 80, "rank_ptbv": 71, "rank_ps": 56, "rank_pcf": 89, "rank_ev_ebitda": 88, "rank_ev_ebit": 94, "rank_earnings_yield": 48, "rank_fcf_yield": 67, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 11, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 90, "rank_fcf_margin": 63, "rank_piotroski": 10, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5 }, "composites": { "value_composite": 91, "quality_composite": 74, "momentum_composite": 3, "growth_composite": 14, "yield_composite": 76, "svqf_composite": 24, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.153, "os_score": 0.21, "value_percentile": 0.09, "quality_percentile": 0.26, "momentum_percentile": 0.97, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 91, "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": 657, "ticker_id": 5292, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:49.985796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 60.12, "market_cap": 6288552000, "market_cap_usd": 6288552000, "enterprise_value": 6590351999, "shares_outstanding": 104600000, "fx_rate_to_usd": null, "pe_ratio": 17.98784897, "pb_ratio": 5.46402989, "ptbv_ratio": 5.46402989, "ps_ratio": 2.47269267, "pcf_ratio": 34.99472454, "pfcf_ratio": 18.93571816, "ev_ebitda": 32.77151682, "ev_ebit": 61.41987009, "ev_sales": 2.59136206, "ev_fcf": 19.84448058, "earnings_yield": 0.05559308, "fcf_yield": 0.05039185, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1267301, "operating_margin": 0.04219094, "net_margin": 0.13746461, "ebitda_margin": 0.07907361, "fcf_margin": 0.13058352, "roe": 0.30376227, "roa": 0.13168104, "roic": 0.05539685, "roc_greenblatt": null, "asset_turnover": 0.95792685, "cash_conversion": 0.94994279, "accruals_ratio": 0.06399488, "sbc_to_revenue": 0.01848065, "debt_to_equity": 1.19072031, "net_debt_to_ebitda": 1.5007459, "debt_to_assets": 0.2056198, "interest_coverage": 2.31249998, "current_ratio": 2.30310263, "quick_ratio": 1.36295208, "net_debt": 301799999, "revenue_growth_1y": 0.07548526, "revenue_growth_3y_cagr": -0.03087671, "revenue_growth_5y_cagr": 0.0950944, "eps_growth_1y": 1.92063492, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.43653705, "book_value_growth_1y": 0.22761495, "piotroski_f_score": 7, "altman_z_score": 3.48618154, "earnings_stability_5y": 1.952048, "revenue_stability_5y": 0.179107, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02053981, "price_return_3m": 0.11976159, "price_return_6m": 0.93436293, "price_return_9m": 1.72159348, "price_return_12m": 2.07834101, "price_return_12m_ex1m": 2.01638505, "distance_from_52w_high": -0.10215054, "distance_from_52w_low": 2.55529273, "relative_strength": 1.92039996, "local_beta": 0.0001, "volatility_252d": 0.62373, "volatility_60d": 1.37375, "max_drawdown_12m": -0.1827534, "revenue_ttm": 2543200000, "gross_profit_ttm": 322300000, "ebit_ttm": 107299999, "ebitda_ttm": 201099999, "net_income_ttm": 349600000, "eps_diluted_ttm": 3.34225621, "operating_cash_flow_ttm": 179700000, "capital_expenditure_ttm": 152400000, "fcf_ttm": 332100000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46400000, "cash_and_equivalents": 244100000, "total_current_assets": 1254500000, "total_current_liabilities": 544700000, "net_ppe": null, "total_assets": 2654900000, "total_debt": 545899999, "total_equity": 1150900000, "net_working_capital": 531799999, "book_value_per_share": 11.00286807, "retained_earnings": -1288100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.00286807, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 48, "rank_pb": 80, "rank_ptbv": 71, "rank_ps": 56, "rank_pcf": 89, "rank_ev_ebitda": 88, "rank_ev_ebit": 94, "rank_earnings_yield": 48, "rank_fcf_yield": 67, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 11, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 90, "rank_fcf_margin": 63, "rank_piotroski": 10, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 91, "quality_composite": 74, "momentum_composite": 3, "growth_composite": 14, "yield_composite": 76, "svqf_composite": 24, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 91, "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": 60.12, "os": 0.21, "value": 0.09, "quality": 0.26, "momentum": 0.97, "confidence": 1, "coverage": 1, "pe_ratio": 17.9878, "earnings_yield": 0.0556, "shareholder_yield": 0, "roe": 0.3038, "momentum_12_1": 2.0164, "complete_fields": { "id": 657, "ticker_id": 5292, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:49.985796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 60.12, "market_cap": 6288552000, "market_cap_usd": 6288552000, "enterprise_value": 6590351999, "shares_outstanding": 104600000, "fx_rate_to_usd": null, "pe_ratio": 17.98784897, "pb_ratio": 5.46402989, "ptbv_ratio": 5.46402989, "ps_ratio": 2.47269267, "pcf_ratio": 34.99472454, "pfcf_ratio": 18.93571816, "ev_ebitda": 32.77151682, "ev_ebit": 61.41987009, "ev_sales": 2.59136206, "ev_fcf": 19.84448058, "earnings_yield": 0.05559308, "fcf_yield": 0.05039185, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1267301, "operating_margin": 0.04219094, "net_margin": 0.13746461, "ebitda_margin": 0.07907361, "fcf_margin": 0.13058352, "roe": 0.30376227, "roa": 0.13168104, "roic": 0.05539685, "roc_greenblatt": null, "asset_turnover": 0.95792685, "cash_conversion": 0.94994279, "accruals_ratio": 0.06399488, "sbc_to_revenue": 0.01848065, "debt_to_equity": 1.19072031, "net_debt_to_ebitda": 1.5007459, "debt_to_assets": 0.2056198, "interest_coverage": 2.31249998, "current_ratio": 2.30310263, "quick_ratio": 1.36295208, "net_debt": 301799999, "revenue_growth_1y": 0.07548526, "revenue_growth_3y_cagr": -0.03087671, "revenue_growth_5y_cagr": 0.0950944, "eps_growth_1y": 1.92063492, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.43653705, "book_value_growth_1y": 0.22761495, "piotroski_f_score": 7, "altman_z_score": 3.48618154, "earnings_stability_5y": 1.952048, "revenue_stability_5y": 0.179107, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02053981, "price_return_3m": 0.11976159, "price_return_6m": 0.93436293, "price_return_9m": 1.72159348, "price_return_12m": 2.07834101, "price_return_12m_ex1m": 2.01638505, "distance_from_52w_high": -0.10215054, "distance_from_52w_low": 2.55529273, "relative_strength": 1.92039996, "local_beta": 0.0001, "volatility_252d": 0.62373, "volatility_60d": 1.37375, "max_drawdown_12m": -0.1827534, "revenue_ttm": 2543200000, "gross_profit_ttm": 322300000, "ebit_ttm": 107299999, "ebitda_ttm": 201099999, "net_income_ttm": 349600000, "eps_diluted_ttm": 3.34225621, "operating_cash_flow_ttm": 179700000, "capital_expenditure_ttm": 152400000, "fcf_ttm": 332100000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46400000, "cash_and_equivalents": 244100000, "total_current_assets": 1254500000, "total_current_liabilities": 544700000, "net_ppe": null, "total_assets": 2654900000, "total_debt": 545899999, "total_equity": 1150900000, "net_working_capital": 531799999, "book_value_per_share": 11.00286807, "retained_earnings": -1288100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.00286807, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 48, "rank_pb": 80, "rank_ptbv": 71, "rank_ps": 56, "rank_pcf": 89, "rank_ev_ebitda": 88, "rank_ev_ebit": 94, "rank_earnings_yield": 48, "rank_fcf_yield": 67, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 11, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 90, "rank_fcf_margin": 63, "rank_piotroski": 10, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 91, "quality_composite": 74, "momentum_composite": 3, "growth_composite": 14, "yield_composite": 76, "svqf_composite": 24, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 91, "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 2527900000, "cost_of_revenue": 2271500000, "gross_profit": 256399999, "ebit": 50400000, "ebitda": 142200000, "pretax_income": 2700000, "tax_provision": -13100000, "net_income": 41800000, "net_income_to_common": 41800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135600000, "total_current_assets": 1031300000, "total_assets": 2280200000, "short_term_debt": 68800000, "long_term_debt": 479500000, "total_debt": 548300000, "total_liabilities": 1339600000, "total_equity": 825600000, "shares_outstanding": 95300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 183600000, "capital_expenditure": 98800000, "free_cash_flow": 282400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39987, "ticker_id": 5292, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50400000", "ebitda": "142200000", "netIncome": "41800000", "grossProfit": "256399999", "depreciation": "None", "totalRevenue": "2527900000", "costOfRevenue": "2271500000", "interestIncome": "9200000", "incomeBeforeTax": "2700000", "interestExpense": "47700000", "operatingIncome": "158100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13100000", "reportedCurrency": "USD", "netInterestIncome": "-38500000", "nonInterestIncome": "None", "operatingExpenses": "98300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2271500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91800000", "sellingGeneralAndAdministrative": "79900000", "netIncomeFromContinuingOperations": "15800000" }, "balance": { "goodwill": "None", "inventory": "519600000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2280200000", "longTermDebt": "479500000", "shortTermDebt": "68800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1605500000", "totalLiabilities": "1339600000", "otherCurrentAssets": "25900000", "totalCurrentAssets": "1031300000", "currentLongTermDebt": "68800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1248899999", "currentAccountsPayable": "187200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "548300000", "totalShareholderEquity": "825600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "267600000", "totalCurrentLiabilities": "523600000", "otherNonCurrentLiabilities": "104900000", "totalNonCurrentLiabilities": "815999999", "cashAndShortTermInvestments": "135600000", "commonStockSharesOutstanding": "95300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10800000", "operatingCashflow": "183600000", "capitalExpenditures": "98800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15100000", "cashflowFromInvestment": "-98800000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2527900000, "cost_of_revenue": 2271500000, "gross_profit": 256399999, "research_and_development": null, "selling_general_admin": 79900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50400000, "depreciation_amortisation": 91800000, "ebitda": 142200000, "interest_expense": 47700000, "interest_income": null, "other_non_operating": null, "pretax_income": 2700000, "tax_provision": -13100000, "effective_tax_rate": null, "net_income": 41800000, "net_income_continuing_ops": 15800000, "net_income_to_common": 41800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135600000, "short_term_investments": null, "net_receivables": 350200000, "inventory": 519600000, "other_current_assets": null, "total_current_assets": 1031300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1248899999, "total_assets": 2280200000, "short_term_debt": 68800000, "accounts_payable": 187200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523600000, "long_term_debt": 479500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 815999999, "total_liabilities": 1339600000, "total_debt": 548300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1605500000, "total_equity": 825600000, "shares_outstanding": 95300000, "operating_cash_flow": 183600000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15100000, "free_cash_flow": 282400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50400000", "ebitda": "142200000", "netIncome": "41800000", "grossProfit": "256399999", "depreciation": "None", "totalRevenue": "2527900000", "costOfRevenue": "2271500000", "interestIncome": "9200000", "incomeBeforeTax": "2700000", "interestExpense": "47700000", "operatingIncome": "158100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13100000", "reportedCurrency": "USD", "netInterestIncome": "-38500000", "nonInterestIncome": "None", "operatingExpenses": "98300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2271500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91800000", "sellingGeneralAndAdministrative": "79900000", "netIncomeFromContinuingOperations": "15800000" }, "balance": { "goodwill": "None", "inventory": "519600000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2280200000", "longTermDebt": "479500000", "shortTermDebt": "68800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1605500000", "totalLiabilities": "1339600000", "otherCurrentAssets": "25900000", "totalCurrentAssets": "1031300000", "currentLongTermDebt": "68800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1248899999", "currentAccountsPayable": "187200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "548300000", "totalShareholderEquity": "825600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "267600000", "totalCurrentLiabilities": "523600000", "otherNonCurrentLiabilities": "104900000", "totalNonCurrentLiabilities": "815999999", "cashAndShortTermInvestments": "135600000", "commonStockSharesOutstanding": "95300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10800000", "operatingCashflow": "183600000", "capitalExpenditures": "98800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15100000", "cashflowFromInvestment": "-98800000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91800000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 2220300000, "cost_of_revenue": 2035300000, "gross_profit": 185000000, "ebit": 366900000, "ebitda": 448700000, "pretax_income": 323900000, "tax_provision": 3200000, "net_income": 336800000, "net_income_to_common": 336800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32900000, "total_current_assets": 802800000, "total_assets": 1939400000, "short_term_debt": 61800000, "long_term_debt": 457400000, "total_debt": 519200000, "total_liabilities": 1276700000, "total_equity": 694400000, "shares_outstanding": 98400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24600000, "capital_expenditure": 82300000, "free_cash_flow": 57700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39992, "ticker_id": 5292, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366900000", "ebitda": "448700000", "netIncome": "336800000", "grossProfit": "185000000", "depreciation": "None", "totalRevenue": "2220300000", "costOfRevenue": "2035300000", "interestIncome": "2100000", "incomeBeforeTax": "323900000", "interestExpense": "43100000", "operatingIncome": "121400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "63600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2035300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81800000", "sellingGeneralAndAdministrative": "56800000", "netIncomeFromContinuingOperations": "320700000" }, "balance": { "goodwill": "None", "inventory": "539000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1939400000", "longTermDebt": "457400000", "shortTermDebt": "61800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1667200000", "totalLiabilities": "1276700000", "otherCurrentAssets": "35300000", "totalCurrentAssets": "802800000", "currentLongTermDebt": "61800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136600000", "currentAccountsPayable": "187300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519200000", "totalShareholderEquity": "694400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214600000", "totalCurrentLiabilities": "463700000", "otherNonCurrentLiabilities": "92500000", "totalNonCurrentLiabilities": "813000000", "cashAndShortTermInvestments": "32900000", "commonStockSharesOutstanding": "98400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2300000", "operatingCashflow": "-24600000", "capitalExpenditures": "82300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37300000", "cashflowFromInvestment": "-67300000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2220300000, "cost_of_revenue": 2035300000, "gross_profit": 185000000, "research_and_development": null, "selling_general_admin": 56800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366900000, "depreciation_amortisation": 81800000, "ebitda": 448700000, "interest_expense": 43100000, "interest_income": null, "other_non_operating": null, "pretax_income": 323900000, "tax_provision": 3200000, "effective_tax_rate": null, "net_income": 336800000, "net_income_continuing_ops": 320700000, "net_income_to_common": 336800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32900000, "short_term_investments": null, "net_receivables": 195600000, "inventory": 539000000, "other_current_assets": null, "total_current_assets": 802800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1136600000, "total_assets": 1939400000, "short_term_debt": 61800000, "accounts_payable": 187300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 463700000, "long_term_debt": 457400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 813000000, "total_liabilities": 1276700000, "total_debt": 519200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1667200000, "total_equity": 694400000, "shares_outstanding": 98400000, "operating_cash_flow": -24600000, "stock_based_compensation": 15400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37300000, "free_cash_flow": 57700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366900000", "ebitda": "448700000", "netIncome": "336800000", "grossProfit": "185000000", "depreciation": "None", "totalRevenue": "2220300000", "costOfRevenue": "2035300000", "interestIncome": "2100000", "incomeBeforeTax": "323900000", "interestExpense": "43100000", "operatingIncome": "121400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "63600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2035300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81800000", "sellingGeneralAndAdministrative": "56800000", "netIncomeFromContinuingOperations": "320700000" }, "balance": { "goodwill": "None", "inventory": "539000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1939400000", "longTermDebt": "457400000", "shortTermDebt": "61800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1667200000", "totalLiabilities": "1276700000", "otherCurrentAssets": "35300000", "totalCurrentAssets": "802800000", "currentLongTermDebt": "61800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136600000", "currentAccountsPayable": "187300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519200000", "totalShareholderEquity": "694400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214600000", "totalCurrentLiabilities": "463700000", "otherNonCurrentLiabilities": "92500000", "totalNonCurrentLiabilities": "813000000", "cashAndShortTermInvestments": "32900000", "commonStockSharesOutstanding": "98400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2300000", "operatingCashflow": "-24600000", "capitalExpenditures": "82300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37300000", "cashflowFromInvestment": "-67300000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81800000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 2185400000, "cost_of_revenue": 2093500000, "gross_profit": 91900000, "ebit": -31300000, "ebitda": 43400000, "pretax_income": -66900000, "tax_provision": -14600000, "net_income": -43100000, "net_income_to_common": -43100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88800000, "total_current_assets": 767100000, "total_assets": 1846500000, "short_term_debt": 42800000, "long_term_debt": 430900000, "total_debt": 473700000, "total_liabilities": 1502400000, "total_equity": 355600000, "shares_outstanding": 92400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 105600000, "capital_expenditure": 95000000, "free_cash_flow": 200600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39997, "ticker_id": 5292, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31300000", "ebitda": "43400000", "netIncome": "-43100000", "grossProfit": "91900000", "depreciation": "None", "totalRevenue": "2185400000", "costOfRevenue": "2093500000", "interestIncome": "1400000", "incomeBeforeTax": "-66900000", "interestExpense": "35500000", "operatingIncome": "31800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14600000", "reportedCurrency": "USD", "netInterestIncome": "-33600000", "nonInterestIncome": "None", "operatingExpenses": "60100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2093500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74700000", "sellingGeneralAndAdministrative": "6600000", "netIncomeFromContinuingOperations": "-191400000" }, "balance": { "goodwill": "None", "inventory": "477000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1846500000", "longTermDebt": "430900000", "shortTermDebt": "42800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2004100000", "totalLiabilities": "1502400000", "otherCurrentAssets": "31900000", "totalCurrentAssets": "767100000", "currentLongTermDebt": "41500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1079400000", "currentAccountsPayable": "249500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473700000", "totalShareholderEquity": "355600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "470700000", "totalCurrentLiabilities": "763000000", "otherNonCurrentLiabilities": "66300000", "totalNonCurrentLiabilities": "739400000", "cashAndShortTermInvestments": "88800000", "commonStockSharesOutstanding": "92400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25800000", "operatingCashflow": "105600000", "capitalExpenditures": "95000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13000000", "cashflowFromInvestment": "-57800000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2185400000, "cost_of_revenue": 2093500000, "gross_profit": 91900000, "research_and_development": null, "selling_general_admin": 6600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31300000, "depreciation_amortisation": 74700000, "ebitda": 43400000, "interest_expense": 35500000, "interest_income": null, "other_non_operating": null, "pretax_income": -66900000, "tax_provision": -14600000, "effective_tax_rate": null, "net_income": -43100000, "net_income_continuing_ops": -191400000, "net_income_to_common": -43100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88800000, "short_term_investments": null, "net_receivables": 169400000, "inventory": 477000000, "other_current_assets": null, "total_current_assets": 767100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1079400000, "total_assets": 1846500000, "short_term_debt": 42800000, "accounts_payable": 249500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763000000, "long_term_debt": 430900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 739400000, "total_liabilities": 1502400000, "total_debt": 473700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2004100000, "total_equity": 355600000, "shares_outstanding": 92400000, "operating_cash_flow": 105600000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13000000, "free_cash_flow": 200600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31300000", "ebitda": "43400000", "netIncome": "-43100000", "grossProfit": "91900000", "depreciation": "None", "totalRevenue": "2185400000", "costOfRevenue": "2093500000", "interestIncome": "1400000", "incomeBeforeTax": "-66900000", "interestExpense": "35500000", "operatingIncome": "31800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14600000", "reportedCurrency": "USD", "netInterestIncome": "-33600000", "nonInterestIncome": "None", "operatingExpenses": "60100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2093500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74700000", "sellingGeneralAndAdministrative": "6600000", "netIncomeFromContinuingOperations": "-191400000" }, "balance": { "goodwill": "None", "inventory": "477000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1846500000", "longTermDebt": "430900000", "shortTermDebt": "42800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2004100000", "totalLiabilities": "1502400000", "otherCurrentAssets": "31900000", "totalCurrentAssets": "767100000", "currentLongTermDebt": "41500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1079400000", "currentAccountsPayable": "249500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473700000", "totalShareholderEquity": "355600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "470700000", "totalCurrentLiabilities": "763000000", "otherNonCurrentLiabilities": "66300000", "totalNonCurrentLiabilities": "739400000", "cashAndShortTermInvestments": "88800000", "commonStockSharesOutstanding": "92400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25800000", "operatingCashflow": "105600000", "capitalExpenditures": "95000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13000000", "cashflowFromInvestment": "-57800000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74700000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 2777300000, "cost_of_revenue": 2730600000, "gross_profit": 46700000, "ebit": 62700000, "ebitda": 136100000, "pretax_income": 33300000, "tax_provision": 47400000, "net_income": -14100000, "net_income_to_common": -14100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54300000, "total_current_assets": 677800000, "total_assets": 1472000000, "short_term_debt": 146100000, "long_term_debt": 381600000, "total_debt": 527700000, "total_liabilities": 1072700000, "total_equity": 399300000, "shares_outstanding": 91400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25900000, "capital_expenditure": 86300000, "free_cash_flow": 112200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 40002, "ticker_id": 5292, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62700000", "ebitda": "136100000", "netIncome": "-14100000", "grossProfit": "46700000", "depreciation": "None", "totalRevenue": "2777300000", "costOfRevenue": "2730600000", "interestIncome": "500000", "incomeBeforeTax": "33300000", "interestExpense": "29300000", "operatingIncome": "-150200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "47400000", "reportedCurrency": "USD", "netInterestIncome": "-28800000", "nonInterestIncome": "None", "operatingExpenses": "196900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2730600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73400000", "sellingGeneralAndAdministrative": "600000", "netIncomeFromContinuingOperations": "-14100000" }, "balance": { "goodwill": "None", "inventory": "398800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1472000000", "longTermDebt": "381600000", "shortTermDebt": "146100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1961000000", "totalLiabilities": "1072700000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "677800000", "currentLongTermDebt": "111100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "794200000", "currentAccountsPayable": "167300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765300000", "shortLongTermDebtTotal": "548600000", "totalShareholderEquity": "399300000", "capitalLeaseObligations": "20900000", "otherCurrentLiabilities": "97300000", "totalCurrentLiabilities": "410700000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "662000000", "cashAndShortTermInvestments": "54300000", "commonStockSharesOutstanding": "91400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12800000", "operatingCashflow": "25900000", "capitalExpenditures": "86300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74400000", "cashflowFromInvestment": "-85500000", "stockBasedCompensation": "-600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2777300000, "cost_of_revenue": 2730600000, "gross_profit": 46700000, "research_and_development": null, "selling_general_admin": 600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62700000, "depreciation_amortisation": 73400000, "ebitda": 136100000, "interest_expense": 29300000, "interest_income": null, "other_non_operating": null, "pretax_income": 33300000, "tax_provision": 47400000, "effective_tax_rate": null, "net_income": -14100000, "net_income_continuing_ops": -14100000, "net_income_to_common": -14100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54300000, "short_term_investments": null, "net_receivables": 71700000, "inventory": 398800000, "other_current_assets": null, "total_current_assets": 677800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 794200000, "total_assets": 1472000000, "short_term_debt": 146100000, "accounts_payable": 167300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410700000, "long_term_debt": 381600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 662000000, "total_liabilities": 1072700000, "total_debt": 527700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1961000000, "total_equity": 399300000, "shares_outstanding": 91400000, "operating_cash_flow": 25900000, "stock_based_compensation": -600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74400000, "free_cash_flow": 112200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62700000", "ebitda": "136100000", "netIncome": "-14100000", "grossProfit": "46700000", "depreciation": "None", "totalRevenue": "2777300000", "costOfRevenue": "2730600000", "interestIncome": "500000", "incomeBeforeTax": "33300000", "interestExpense": "29300000", "operatingIncome": "-150200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "47400000", "reportedCurrency": "USD", "netInterestIncome": "-28800000", "nonInterestIncome": "None", "operatingExpenses": "196900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2730600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73400000", "sellingGeneralAndAdministrative": "600000", "netIncomeFromContinuingOperations": "-14100000" }, "balance": { "goodwill": "None", "inventory": "398800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1472000000", "longTermDebt": "381600000", "shortTermDebt": "146100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1961000000", "totalLiabilities": "1072700000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "677800000", "currentLongTermDebt": "111100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "794200000", "currentAccountsPayable": "167300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765300000", "shortLongTermDebtTotal": "548600000", "totalShareholderEquity": "399300000", "capitalLeaseObligations": "20900000", "otherCurrentLiabilities": "97300000", "totalCurrentLiabilities": "410700000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "662000000", "cashAndShortTermInvestments": "54300000", "commonStockSharesOutstanding": "91400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12800000", "operatingCashflow": "25900000", "capitalExpenditures": "86300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74400000", "cashflowFromInvestment": "-85500000", "stockBasedCompensation": "-600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73400000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 2212500000, "cost_of_revenue": 2088300000, "gross_profit": 124200000, "ebit": -167200000, "ebitda": -84600000, "pretax_income": -197700000, "tax_provision": -30600000, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29000000, "total_current_assets": 618200000, "total_assets": 1569900000, "short_term_debt": 121400000, "long_term_debt": 329800000, "total_debt": 451200000, "total_liabilities": 1148900000, "total_equity": 421000000, "shares_outstanding": 90200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64700000, "capital_expenditure": 83000000, "free_cash_flow": 18300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 40007, "ticker_id": 5292, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-167200000", "ebitda": "-84600000", "netIncome": "-167100000", "grossProfit": "124200000", "depreciation": "None", "totalRevenue": "2212500000", "costOfRevenue": "2088300000", "interestIncome": "800000", "incomeBeforeTax": "-197700000", "interestExpense": "30400000", "operatingIncome": "66000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-30600000", "reportedCurrency": "USD", "netInterestIncome": "-29600000", "nonInterestIncome": "None", "operatingExpenses": "58200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-233300000", "costofGoodsAndServicesSold": "2088300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82600000", "sellingGeneralAndAdministrative": "20800000", "netIncomeFromContinuingOperations": "-167100000" }, "balance": { "goodwill": "None", "inventory": "425600000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1569900000", "longTermDebt": "329800000", "shortTermDebt": "121400000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1946900000", "totalLiabilities": "1148900000", "otherCurrentAssets": "74700000", "totalCurrentAssets": "618200000", "currentLongTermDebt": "71400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951700000", "currentAccountsPayable": "186500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "892500000", "shortLongTermDebtTotal": "474100000", "totalShareholderEquity": "421000000", "capitalLeaseObligations": "22900000", "otherCurrentLiabilities": "239500000", "totalCurrentLiabilities": "547400000", "otherNonCurrentLiabilities": "213000000", "totalNonCurrentLiabilities": "601500000", "cashAndShortTermInvestments": "29000000", "commonStockSharesOutstanding": "90200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-134500000", "operatingCashflow": "-64700000", "capitalExpenditures": "83000000", "changeInReceivables": "-15500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "103700000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2212500000, "cost_of_revenue": 2088300000, "gross_profit": 124200000, "research_and_development": null, "selling_general_admin": 20800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -167200000, "depreciation_amortisation": 82600000, "ebitda": -84600000, "interest_expense": 30400000, "interest_income": null, "other_non_operating": null, "pretax_income": -197700000, "tax_provision": -30600000, "effective_tax_rate": null, "net_income": -167100000, "net_income_continuing_ops": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29000000, "short_term_investments": null, "net_receivables": 88900000, "inventory": 425600000, "other_current_assets": null, "total_current_assets": 618200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 951700000, "total_assets": 1569900000, "short_term_debt": 121400000, "accounts_payable": 186500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547400000, "long_term_debt": 329800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601500000, "total_liabilities": 1148900000, "total_debt": 451200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1946900000, "total_equity": 421000000, "shares_outstanding": 90200000, "operating_cash_flow": -64700000, "stock_based_compensation": 20800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103700000, "free_cash_flow": 18300000, "net_change_in_cash": -43600000 }, "raw_data": { "income": { "ebit": "-167200000", "ebitda": "-84600000", "netIncome": "-167100000", "grossProfit": "124200000", "depreciation": "None", "totalRevenue": "2212500000", "costOfRevenue": "2088300000", "interestIncome": "800000", "incomeBeforeTax": "-197700000", "interestExpense": "30400000", "operatingIncome": "66000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-30600000", "reportedCurrency": "USD", "netInterestIncome": "-29600000", "nonInterestIncome": "None", "operatingExpenses": "58200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-233300000", "costofGoodsAndServicesSold": "2088300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82600000", "sellingGeneralAndAdministrative": "20800000", "netIncomeFromContinuingOperations": "-167100000" }, "balance": { "goodwill": "None", "inventory": "425600000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1569900000", "longTermDebt": "329800000", "shortTermDebt": "121400000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1946900000", "totalLiabilities": "1148900000", "otherCurrentAssets": "74700000", "totalCurrentAssets": "618200000", "currentLongTermDebt": "71400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951700000", "currentAccountsPayable": "186500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "892500000", "shortLongTermDebtTotal": "474100000", "totalShareholderEquity": "421000000", "capitalLeaseObligations": "22900000", "otherCurrentLiabilities": "239500000", "totalCurrentLiabilities": "547400000", "otherNonCurrentLiabilities": "213000000", "totalNonCurrentLiabilities": "601500000", "cashAndShortTermInvestments": "29000000", "commonStockSharesOutstanding": "90200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-134500000", "operatingCashflow": "-64700000", "capitalExpenditures": "83000000", "changeInReceivables": "-15500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "103700000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82600000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 1605100000, "cost_of_revenue": 1641600000, "gross_profit": -36500000, "ebit": -94700000, "ebitda": -11700000, "pretax_income": -126400000, "tax_provision": -3100000, "net_income": -123300000, "net_income_to_common": -123300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81600000, "total_current_assets": 456000000, "total_assets": 1399600000, "short_term_debt": 27800000, "long_term_debt": 243100000, "total_debt": 270900000, "total_liabilities": 853500000, "total_equity": 546100000, "shares_outstanding": 89500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42900000, "capital_expenditure": 13400000, "free_cash_flow": 56300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 40012, "ticker_id": 5292, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-94700000", "ebitda": "-11700000", "netIncome": "-123300000", "grossProfit": "-36500000", "depreciation": "None", "totalRevenue": "1605100000", "costOfRevenue": "1641600000", "interestIncome": "800000", "incomeBeforeTax": "-126400000", "interestExpense": "31600000", "operatingIncome": "-80500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-30800000", "nonInterestIncome": "None", "operatingExpenses": "44000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14300000", "costofGoodsAndServicesSold": "1641600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "43500000", "netIncomeFromContinuingOperations": "-123300000" }, "balance": { "goodwill": "None", "inventory": "291100000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1399600000", "longTermDebt": "243100000", "shortTermDebt": "27800000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1779800000", "totalLiabilities": "853500000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "456000000", "currentLongTermDebt": "7800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943600000", "currentAccountsPayable": "106100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "880400000", "shortLongTermDebtTotal": "340200000", "totalShareholderEquity": "546100000", "capitalLeaseObligations": "24300000", "otherCurrentLiabilities": "106400000", "totalCurrentLiabilities": "240300000", "otherNonCurrentLiabilities": "65200000", "totalNonCurrentLiabilities": "613200000", "cashAndShortTermInvestments": "81600000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15500000", "operatingCashflow": "42900000", "capitalExpenditures": "13400000", "changeInReceivables": "39900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "13500000", "cashflowFromInvestment": "-11800000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1605100000, "cost_of_revenue": 1641600000, "gross_profit": -36500000, "research_and_development": null, "selling_general_admin": 43500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -94700000, "depreciation_amortisation": 83000000, "ebitda": -11700000, "interest_expense": 31600000, "interest_income": null, "other_non_operating": null, "pretax_income": -126400000, "tax_provision": -3100000, "effective_tax_rate": null, "net_income": -123300000, "net_income_continuing_ops": -123300000, "net_income_to_common": -123300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81600000, "short_term_investments": null, "net_receivables": 61300000, "inventory": 291100000, "other_current_assets": null, "total_current_assets": 456000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 943600000, "total_assets": 1399600000, "short_term_debt": 27800000, "accounts_payable": 106100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240300000, "long_term_debt": 243100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 613200000, "total_liabilities": 853500000, "total_debt": 270900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1779800000, "total_equity": 546100000, "shares_outstanding": 89500000, "operating_cash_flow": 42900000, "stock_based_compensation": 9600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13500000, "free_cash_flow": 56300000, "net_change_in_cash": 44600000 }, "raw_data": { "income": { "ebit": "-94700000", "ebitda": "-11700000", "netIncome": "-123300000", "grossProfit": "-36500000", "depreciation": "None", "totalRevenue": "1605100000", "costOfRevenue": "1641600000", "interestIncome": "800000", "incomeBeforeTax": "-126400000", "interestExpense": "31600000", "operatingIncome": "-80500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-30800000", "nonInterestIncome": "None", "operatingExpenses": "44000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14300000", "costofGoodsAndServicesSold": "1641600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "43500000", "netIncomeFromContinuingOperations": "-123300000" }, "balance": { "goodwill": "None", "inventory": "291100000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1399600000", "longTermDebt": "243100000", "shortTermDebt": "27800000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1779800000", "totalLiabilities": "853500000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "456000000", "currentLongTermDebt": "7800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943600000", "currentAccountsPayable": "106100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "880400000", "shortLongTermDebtTotal": "340200000", "totalShareholderEquity": "546100000", "capitalLeaseObligations": "24300000", "otherCurrentLiabilities": "106400000", "totalCurrentLiabilities": "240300000", "otherNonCurrentLiabilities": "65200000", "totalNonCurrentLiabilities": "613200000", "cashAndShortTermInvestments": "81600000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15500000", "operatingCashflow": "42900000", "capitalExpenditures": "13400000", "changeInReceivables": "39900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "13500000", "cashflowFromInvestment": "-11800000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 1836600000, "cost_of_revenue": 1860500000, "gross_profit": -23900000, "ebit": -60400000, "ebitda": 22800000, "pretax_income": -85500000, "tax_provision": -8400000, "net_income": -80800000, "net_income_to_common": -80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38900000, "total_current_assets": 487300000, "total_assets": 1499700000, "short_term_debt": 11800000, "long_term_debt": 249200000, "total_debt": 261000000, "total_liabilities": 824700000, "total_equity": 675000000, "shares_outstanding": 88800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17700000, "capital_expenditure": 59600000, "free_cash_flow": 77300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 40017, "ticker_id": 5292, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60400000", "ebitda": "22800000", "netIncome": "-80800000", "grossProfit": "-23900000", "depreciation": "None", "totalRevenue": "1836600000", "costOfRevenue": "1860500000", "interestIncome": "800000", "incomeBeforeTax": "-85500000", "interestExpense": "25100000", "operatingIncome": "-72400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8400000", "reportedCurrency": "USD", "netInterestIncome": "-24300000", "nonInterestIncome": "None", "operatingExpenses": "48200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "1860500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83200000", "sellingGeneralAndAdministrative": "47400000", "netIncomeFromContinuingOperations": "-77100000" }, "balance": { "goodwill": "None", "inventory": "320600000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1499700000", "longTermDebt": "249200000", "shortTermDebt": "11800000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1656400000", "totalLiabilities": "824700000", "otherCurrentAssets": "27600000", "totalCurrentAssets": "487300000", "currentLongTermDebt": "7800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1012400000", "currentAccountsPayable": "97100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "949200000", "shortLongTermDebtTotal": "303800000", "totalShareholderEquity": "675000000", "capitalLeaseObligations": "22800000", "otherCurrentLiabilities": "124800000", "totalCurrentLiabilities": "233700000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "591000000", "cashAndShortTermInvestments": "38900000", "commonStockSharesOutstanding": "88800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4400000", "operatingCashflow": "17700000", "capitalExpenditures": "59600000", "changeInReceivables": "5300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21100000", "cashflowFromInvestment": "-38800000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1836600000, "cost_of_revenue": 1860500000, "gross_profit": -23900000, "research_and_development": null, "selling_general_admin": 47400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60400000, "depreciation_amortisation": 83200000, "ebitda": 22800000, "interest_expense": 25100000, "interest_income": null, "other_non_operating": null, "pretax_income": -85500000, "tax_provision": -8400000, "effective_tax_rate": null, "net_income": -80800000, "net_income_continuing_ops": -77100000, "net_income_to_common": -80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38900000, "short_term_investments": null, "net_receivables": 100200000, "inventory": 320600000, "other_current_assets": null, "total_current_assets": 487300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1012400000, "total_assets": 1499700000, "short_term_debt": 11800000, "accounts_payable": 97100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233700000, "long_term_debt": 249200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 591000000, "total_liabilities": 824700000, "total_debt": 261000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1656400000, "total_equity": 675000000, "shares_outstanding": 88800000, "operating_cash_flow": 17700000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21100000, "free_cash_flow": 77300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60400000", "ebitda": "22800000", "netIncome": "-80800000", "grossProfit": "-23900000", "depreciation": "None", "totalRevenue": "1836600000", "costOfRevenue": "1860500000", "interestIncome": "800000", "incomeBeforeTax": "-85500000", "interestExpense": "25100000", "operatingIncome": "-72400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8400000", "reportedCurrency": "USD", "netInterestIncome": "-24300000", "nonInterestIncome": "None", "operatingExpenses": "48200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "1860500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83200000", "sellingGeneralAndAdministrative": "47400000", "netIncomeFromContinuingOperations": "-77100000" }, "balance": { "goodwill": "None", "inventory": "320600000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1499700000", "longTermDebt": "249200000", "shortTermDebt": "11800000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1656400000", "totalLiabilities": "824700000", "otherCurrentAssets": "27600000", "totalCurrentAssets": "487300000", "currentLongTermDebt": "7800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1012400000", "currentAccountsPayable": "97100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "949200000", "shortLongTermDebtTotal": "303800000", "totalShareholderEquity": "675000000", "capitalLeaseObligations": "22800000", "otherCurrentLiabilities": "124800000", "totalCurrentLiabilities": "233700000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "591000000", "cashAndShortTermInvestments": "38900000", "commonStockSharesOutstanding": "88800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4400000", "operatingCashflow": "17700000", "capitalExpenditures": "59600000", "changeInReceivables": "5300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21100000", "cashflowFromInvestment": "-38800000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83200000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 1893200000, "cost_of_revenue": 1916100000, "gross_profit": -22900000, "ebit": -48200000, "ebitda": 41900000, "pretax_income": -70600000, "tax_provision": -200000, "net_income": -66200000, "net_income_to_common": -66200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38900000, "total_current_assets": 506700000, "total_assets": 1537500000, "short_term_debt": 31100000, "long_term_debt": 248600000, "total_debt": 279700000, "total_liabilities": 775300000, "total_equity": 762200000, "shares_outstanding": 87600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -69100000, "capital_expenditure": 83000000, "free_cash_flow": 13900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 40022, "ticker_id": 5292, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48200000", "ebitda": "41900000", "netIncome": "-66200000", "grossProfit": "-22900000", "depreciation": "None", "totalRevenue": "1893200000", "costOfRevenue": "1916100000", "interestIncome": "1500000", "incomeBeforeTax": "-70600000", "interestExpense": "22400000", "operatingIncome": "-59000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-20900000", "nonInterestIncome": "None", "operatingExpenses": "40600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4200000", "costofGoodsAndServicesSold": "1916100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90100000", "sellingGeneralAndAdministrative": "40200000", "netIncomeFromContinuingOperations": "-70400000" }, "balance": { "goodwill": "None", "inventory": "343800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1537500000", "longTermDebt": "248600000", "shortTermDebt": "31100000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1576800000", "totalLiabilities": "775300000", "otherCurrentAssets": "18800000", "totalCurrentAssets": "506700000", "currentLongTermDebt": "31100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1030800000", "currentAccountsPayable": "119400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "967300000", "shortLongTermDebtTotal": "279700000", "totalShareholderEquity": "762200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73400000", "totalCurrentLiabilities": "224300000", "otherNonCurrentLiabilities": "50900000", "totalNonCurrentLiabilities": "551000000", "cashAndShortTermInvestments": "38900000", "commonStockSharesOutstanding": "87600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-62800000", "operatingCashflow": "-69100000", "capitalExpenditures": "83000000", "changeInReceivables": "-51800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23700000", "cashflowFromInvestment": "-82900000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1893200000, "cost_of_revenue": 1916100000, "gross_profit": -22900000, "research_and_development": 0, "selling_general_admin": 40200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48200000, "depreciation_amortisation": 90100000, "ebitda": 41900000, "interest_expense": 22400000, "interest_income": null, "other_non_operating": null, "pretax_income": -70600000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": -66200000, "net_income_continuing_ops": -70400000, "net_income_to_common": -66200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38900000, "short_term_investments": null, "net_receivables": 105200000, "inventory": 343800000, "other_current_assets": null, "total_current_assets": 506700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1030800000, "total_assets": 1537500000, "short_term_debt": 31100000, "accounts_payable": 119400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224300000, "long_term_debt": 248600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 551000000, "total_liabilities": 775300000, "total_debt": 279700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1576800000, "total_equity": 762200000, "shares_outstanding": 87600000, "operating_cash_flow": -69100000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23700000, "free_cash_flow": 13900000, "net_change_in_cash": -128300000 }, "raw_data": { "income": { "ebit": "-48200000", "ebitda": "41900000", "netIncome": "-66200000", "grossProfit": "-22900000", "depreciation": "None", "totalRevenue": "1893200000", "costOfRevenue": "1916100000", "interestIncome": "1500000", "incomeBeforeTax": "-70600000", "interestExpense": "22400000", "operatingIncome": "-59000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-20900000", "nonInterestIncome": "None", "operatingExpenses": "40600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4200000", "costofGoodsAndServicesSold": "1916100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90100000", "sellingGeneralAndAdministrative": "40200000", "netIncomeFromContinuingOperations": "-70400000" }, "balance": { "goodwill": "None", "inventory": "343800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1537500000", "longTermDebt": "248600000", "shortTermDebt": "31100000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1576800000", "totalLiabilities": "775300000", "otherCurrentAssets": "18800000", "totalCurrentAssets": "506700000", "currentLongTermDebt": "31100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1030800000", "currentAccountsPayable": "119400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "967300000", "shortLongTermDebtTotal": "279700000", "totalShareholderEquity": "762200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73400000", "totalCurrentLiabilities": "224300000", "otherNonCurrentLiabilities": "50900000", "totalNonCurrentLiabilities": "551000000", "cashAndShortTermInvestments": "38900000", "commonStockSharesOutstanding": "87600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-62800000", "operatingCashflow": "-69100000", "capitalExpenditures": "83000000", "changeInReceivables": "-51800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23700000", "cashflowFromInvestment": "-82900000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90100000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 649200000, "cost_of_revenue": 530400000, "gross_profit": 118800000, "ebit": 86100000, "ebitda": 108800000, "pretax_income": 328800000, "tax_provision": 1800000, "net_income": 337500000, "net_income_to_common": 337500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244100000, "total_current_assets": 1254500000, "total_assets": 2654900000, "short_term_debt": 66099999, "long_term_debt": 479800000, "total_debt": 545899999, "total_liabilities": 1370400000, "total_equity": 1150900000, "shares_outstanding": 104600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 68400000, "capital_expenditure": 74800000, "free_cash_flow": 143200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39985, "ticker_id": 5292, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86100000", "ebitda": "108800000", "netIncome": "337500000", "grossProfit": "118800000", "depreciation": "None", "totalRevenue": "649200000", "costOfRevenue": "530400000", "interestIncome": "3100000", "incomeBeforeTax": "328800000", "interestExpense": "10500000", "operatingIncome": "86100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "32700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "25800000", "netIncomeFromContinuingOperations": "327000000" }, "balance": { "goodwill": "None", "inventory": "512100000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2654900000", "longTermDebt": "479800000", "shortTermDebt": "66099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1288100000", "totalLiabilities": "1370400000", "otherCurrentAssets": "362400000", "totalCurrentAssets": "1254500000", "currentLongTermDebt": "66100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1400400000", "currentAccountsPayable": "196100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "545900000", "totalShareholderEquity": "1150900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "282500000", "totalCurrentLiabilities": "544700000", "otherNonCurrentLiabilities": "116900000", "totalNonCurrentLiabilities": "825700000", "cashAndShortTermInvestments": "244100000", "commonStockSharesOutstanding": "104600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "244100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6800000", "operatingCashflow": "68400000", "capitalExpenditures": "74800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-600000", "cashflowFromInvestment": "130199999", "stockBasedCompensation": "9400000", "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": "22700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 649200000, "cost_of_revenue": 530400000, "gross_profit": 118800000, "research_and_development": null, "selling_general_admin": 25800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86100000, "depreciation_amortisation": 22700000, "ebitda": 108800000, "interest_expense": 10500000, "interest_income": null, "other_non_operating": null, "pretax_income": 328800000, "tax_provision": 1800000, "effective_tax_rate": null, "net_income": 337500000, "net_income_continuing_ops": 327000000, "net_income_to_common": 337500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244100000, "short_term_investments": null, "net_receivables": 135900000, "inventory": 512100000, "other_current_assets": null, "total_current_assets": 1254500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1400400000, "total_assets": 2654900000, "short_term_debt": 66099999, "accounts_payable": 196100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 544700000, "long_term_debt": 479800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 825700000, "total_liabilities": 1370400000, "total_debt": 545899999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1288100000, "total_equity": 1150900000, "shares_outstanding": 104600000, "operating_cash_flow": 68400000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 130199999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -600000, "free_cash_flow": 143200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86100000", "ebitda": "108800000", "netIncome": "337500000", "grossProfit": "118800000", "depreciation": "None", "totalRevenue": "649200000", "costOfRevenue": "530400000", "interestIncome": "3100000", "incomeBeforeTax": "328800000", "interestExpense": "10500000", "operatingIncome": "86100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "32700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "25800000", "netIncomeFromContinuingOperations": "327000000" }, "balance": { "goodwill": "None", "inventory": "512100000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2654900000", "longTermDebt": "479800000", "shortTermDebt": "66099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1288100000", "totalLiabilities": "1370400000", "otherCurrentAssets": "362400000", "totalCurrentAssets": "1254500000", "currentLongTermDebt": "66100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1400400000", "currentAccountsPayable": "196100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "545900000", "totalShareholderEquity": "1150900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "282500000", "totalCurrentLiabilities": "544700000", "otherNonCurrentLiabilities": "116900000", "totalNonCurrentLiabilities": "825700000", "cashAndShortTermInvestments": "244100000", "commonStockSharesOutstanding": "104600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "244100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6800000", "operatingCashflow": "68400000", "capitalExpenditures": "74800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-600000", "cashflowFromInvestment": "130199999", "stockBasedCompensation": "9400000", "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": "22700000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 633700000, "cost_of_revenue": 543700000, "gross_profit": 90000000, "ebit": -3300000, "ebitda": 26900000, "pretax_income": -16000000, "tax_provision": -12300000, "net_income": 1800000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135600000, "total_current_assets": 1031300000, "total_assets": 2280200000, "short_term_debt": 68800000, "long_term_debt": 479500000, "total_debt": 548300000, "total_liabilities": 1339600000, "total_equity": 825600000, "shares_outstanding": 98000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101400000, "capital_expenditure": 33700000, "free_cash_flow": 135100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39986, "ticker_id": 5292, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3300000", "ebitda": "26900000", "netIncome": "1800000", "grossProfit": "90000000", "depreciation": "None", "totalRevenue": "633700000", "costOfRevenue": "543700000", "interestIncome": "2700000", "incomeBeforeTax": "-16000000", "interestExpense": "12700000", "operatingIncome": "40700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12300000", "reportedCurrency": "USD", "netInterestIncome": "-8500000", "nonInterestIncome": "None", "operatingExpenses": "49300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30200000", "sellingGeneralAndAdministrative": "35500000", "netIncomeFromContinuingOperations": "-11400000" }, "balance": { "goodwill": "None", "inventory": "519600000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2280200000", "longTermDebt": "479500000", "shortTermDebt": "68800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1605500000", "totalLiabilities": "1339600000", "otherCurrentAssets": "25900000", "totalCurrentAssets": "1031300000", "currentLongTermDebt": "68800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1248899999", "currentAccountsPayable": "187200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "548300000", "totalShareholderEquity": "825600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "267600000", "totalCurrentLiabilities": "523600000", "otherNonCurrentLiabilities": "104900000", "totalNonCurrentLiabilities": "815999999", "cashAndShortTermInvestments": "135600000", "commonStockSharesOutstanding": "98000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27400000", "operatingCashflow": "101400000", "capitalExpenditures": "33700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69500000", "cashflowFromInvestment": "-49100000", "stockBasedCompensation": "47000000", "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": "30200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633700000, "cost_of_revenue": 543700000, "gross_profit": 90000000, "research_and_development": null, "selling_general_admin": 35500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3300000, "depreciation_amortisation": 30200000, "ebitda": 26900000, "interest_expense": 12700000, "interest_income": null, "other_non_operating": null, "pretax_income": -16000000, "tax_provision": -12300000, "effective_tax_rate": null, "net_income": 1800000, "net_income_continuing_ops": -11400000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135600000, "short_term_investments": null, "net_receivables": 350200000, "inventory": 519600000, "other_current_assets": null, "total_current_assets": 1031300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1248899999, "total_assets": 2280200000, "short_term_debt": 68800000, "accounts_payable": 187200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523600000, "long_term_debt": 479500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 815999999, "total_liabilities": 1339600000, "total_debt": 548300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1605500000, "total_equity": 825600000, "shares_outstanding": 98000000, "operating_cash_flow": 101400000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69500000, "free_cash_flow": 135100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3300000", "ebitda": "26900000", "netIncome": "1800000", "grossProfit": "90000000", "depreciation": "None", "totalRevenue": "633700000", "costOfRevenue": "543700000", "interestIncome": "2700000", "incomeBeforeTax": "-16000000", "interestExpense": "12700000", "operatingIncome": "40700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12300000", "reportedCurrency": "USD", "netInterestIncome": "-8500000", "nonInterestIncome": "None", "operatingExpenses": "49300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30200000", "sellingGeneralAndAdministrative": "35500000", "netIncomeFromContinuingOperations": "-11400000" }, "balance": { "goodwill": "None", "inventory": "519600000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2280200000", "longTermDebt": "479500000", "shortTermDebt": "68800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1605500000", "totalLiabilities": "1339600000", "otherCurrentAssets": "25900000", "totalCurrentAssets": "1031300000", "currentLongTermDebt": "68800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1248899999", "currentAccountsPayable": "187200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "548300000", "totalShareholderEquity": "825600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "267600000", "totalCurrentLiabilities": "523600000", "otherNonCurrentLiabilities": "104900000", "totalNonCurrentLiabilities": "815999999", "cashAndShortTermInvestments": "135600000", "commonStockSharesOutstanding": "98000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27400000", "operatingCashflow": "101400000", "capitalExpenditures": "33700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69500000", "cashflowFromInvestment": "-49100000", "stockBasedCompensation": "47000000", "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": "30200000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 632200000, "cost_of_revenue": 554900000, "gross_profit": 77300000, "ebit": 23199999, "ebitda": 43399999, "pretax_income": 11699999, "tax_provision": 1099999, "net_income": 14900000, "net_income_to_common": 14900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151400000, "total_current_assets": 1027099999, "total_assets": 2134199999, "short_term_debt": 139300000, "long_term_debt": 479200000, "total_debt": 618500000, "total_liabilities": 1436799999, "total_equity": 741800000, "shares_outstanding": 99200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2000000, "capital_expenditure": 20100000, "free_cash_flow": 22100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39988, "ticker_id": 5292, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23199999", "ebitda": "43399999", "netIncome": "14900000", "grossProfit": "77300000", "depreciation": "None", "totalRevenue": "632200000", "costOfRevenue": "554900000", "interestIncome": "2800000", "incomeBeforeTax": "11699999", "interestExpense": "11500000", "operatingIncome": "58300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1099999", "reportedCurrency": "USD", "netInterestIncome": "-10200000", "nonInterestIncome": "None", "operatingExpenses": "19000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20200000", "sellingGeneralAndAdministrative": "17900000", "netIncomeFromContinuingOperations": "10600000" }, "balance": { "goodwill": "None", "inventory": "556700000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2134199999", "longTermDebt": "479200000", "shortTermDebt": "139300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1627300000", "totalLiabilities": "1436799999", "otherCurrentAssets": "186399999", "totalCurrentAssets": "1027099999", "currentLongTermDebt": "24300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1107100000", "currentAccountsPayable": "207400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "618500000", "totalShareholderEquity": "741800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252400000", "totalCurrentLiabilities": "599100000", "otherNonCurrentLiabilities": "102700000", "totalNonCurrentLiabilities": "837699999", "cashAndShortTermInvestments": "151400000", "commonStockSharesOutstanding": "99200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-44100000", "operatingCashflow": "2000000", "capitalExpenditures": "20100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123400000", "cashflowFromInvestment": "-16100000", "stockBasedCompensation": "14200000", "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": "20200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 632200000, "cost_of_revenue": 554900000, "gross_profit": 77300000, "research_and_development": null, "selling_general_admin": 17900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23199999, "depreciation_amortisation": 20200000, "ebitda": 43399999, "interest_expense": 11500000, "interest_income": null, "other_non_operating": null, "pretax_income": 11699999, "tax_provision": 1099999, "effective_tax_rate": null, "net_income": 14900000, "net_income_continuing_ops": 10600000, "net_income_to_common": 14900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151400000, "short_term_investments": null, "net_receivables": 132600000, "inventory": 556700000, "other_current_assets": null, "total_current_assets": 1027099999, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1107100000, "total_assets": 2134199999, "short_term_debt": 139300000, "accounts_payable": 207400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 599100000, "long_term_debt": 479200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 837699999, "total_liabilities": 1436799999, "total_debt": 618500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1627300000, "total_equity": 741800000, "shares_outstanding": 99200000, "operating_cash_flow": 2000000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 123400000, "free_cash_flow": 22100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23199999", "ebitda": "43399999", "netIncome": "14900000", "grossProfit": "77300000", "depreciation": "None", "totalRevenue": "632200000", "costOfRevenue": "554900000", "interestIncome": "2800000", "incomeBeforeTax": "11699999", "interestExpense": "11500000", "operatingIncome": "58300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1099999", "reportedCurrency": "USD", "netInterestIncome": "-10200000", "nonInterestIncome": "None", "operatingExpenses": "19000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20200000", "sellingGeneralAndAdministrative": "17900000", "netIncomeFromContinuingOperations": "10600000" }, "balance": { "goodwill": "None", "inventory": "556700000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2134199999", "longTermDebt": "479200000", "shortTermDebt": "139300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1627300000", "totalLiabilities": "1436799999", "otherCurrentAssets": "186399999", "totalCurrentAssets": "1027099999", "currentLongTermDebt": "24300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1107100000", "currentAccountsPayable": "207400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "618500000", "totalShareholderEquity": "741800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252400000", "totalCurrentLiabilities": "599100000", "otherNonCurrentLiabilities": "102700000", "totalNonCurrentLiabilities": "837699999", "cashAndShortTermInvestments": "151400000", "commonStockSharesOutstanding": "99200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-44100000", "operatingCashflow": "2000000", "capitalExpenditures": "20100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123400000", "cashflowFromInvestment": "-16100000", "stockBasedCompensation": "14200000", "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": "20200000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 628100000, "cost_of_revenue": 591900000, "gross_profit": 36200000, "ebit": 1300000, "ebitda": 22000000, "pretax_income": -10400000, "tax_provision": -1300000, "net_income": -4600000, "net_income_to_common": -4600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40700000, "total_current_assets": 790300000, "total_assets": 1949000000, "short_term_debt": 27400000, "long_term_debt": 452400000, "total_debt": 479800000, "total_liabilities": 1264700000, "total_equity": 724400000, "shares_outstanding": 93300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7900000, "capital_expenditure": 23800000, "free_cash_flow": 31700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39989, "ticker_id": 5292, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1300000", "ebitda": "22000000", "netIncome": "-4600000", "grossProfit": "36200000", "depreciation": "None", "totalRevenue": "628100000", "costOfRevenue": "591900000", "interestIncome": "1900000", "incomeBeforeTax": "-10400000", "interestExpense": "11700000", "operatingIncome": "20700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "15500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20700000", "sellingGeneralAndAdministrative": "14000000", "netIncomeFromContinuingOperations": "-9100000" }, "balance": { "goodwill": "None", "inventory": "513400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1949000000", "longTermDebt": "452400000", "shortTermDebt": "27400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1642200000", "totalLiabilities": "1264700000", "otherCurrentAssets": "32700000", "totalCurrentAssets": "790300000", "currentLongTermDebt": "27400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1158700000", "currentAccountsPayable": "197700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479800000", "totalShareholderEquity": "724400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226000000", "totalCurrentLiabilities": "451100000", "otherNonCurrentLiabilities": "96700000", "totalNonCurrentLiabilities": "813600000", "cashAndShortTermInvestments": "40700000", "commonStockSharesOutstanding": "93300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "27600000", "operatingCashflow": "7900000", "capitalExpenditures": "23800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000000", "cashflowFromInvestment": "-18100000", "stockBasedCompensation": "None", "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": "20700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 628100000, "cost_of_revenue": 591900000, "gross_profit": 36200000, "research_and_development": null, "selling_general_admin": 14000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1300000, "depreciation_amortisation": 20700000, "ebitda": 22000000, "interest_expense": 11700000, "interest_income": null, "other_non_operating": null, "pretax_income": -10400000, "tax_provision": -1300000, "effective_tax_rate": null, "net_income": -4600000, "net_income_continuing_ops": -9100000, "net_income_to_common": -4600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40700000, "short_term_investments": null, "net_receivables": 203500000, "inventory": 513400000, "other_current_assets": null, "total_current_assets": 790300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1158700000, "total_assets": 1949000000, "short_term_debt": 27400000, "accounts_payable": 197700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 451100000, "long_term_debt": 452400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 813600000, "total_liabilities": 1264700000, "total_debt": 479800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1642200000, "total_equity": 724400000, "shares_outstanding": 93300000, "operating_cash_flow": 7900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6000000, "free_cash_flow": 31700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1300000", "ebitda": "22000000", "netIncome": "-4600000", "grossProfit": "36200000", "depreciation": "None", "totalRevenue": "628100000", "costOfRevenue": "591900000", "interestIncome": "1900000", "incomeBeforeTax": "-10400000", "interestExpense": "11700000", "operatingIncome": "20700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "15500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20700000", "sellingGeneralAndAdministrative": "14000000", "netIncomeFromContinuingOperations": "-9100000" }, "balance": { "goodwill": "None", "inventory": "513400000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1949000000", "longTermDebt": "452400000", "shortTermDebt": "27400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1642200000", "totalLiabilities": "1264700000", "otherCurrentAssets": "32700000", "totalCurrentAssets": "790300000", "currentLongTermDebt": "27400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1158700000", "currentAccountsPayable": "197700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479800000", "totalShareholderEquity": "724400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226000000", "totalCurrentLiabilities": "451100000", "otherNonCurrentLiabilities": "96700000", "totalNonCurrentLiabilities": "813600000", "cashAndShortTermInvestments": "40700000", "commonStockSharesOutstanding": "93300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "27600000", "operatingCashflow": "7900000", "capitalExpenditures": "23800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000000", "cashflowFromInvestment": "-18100000", "stockBasedCompensation": "None", "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": "20700000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 633900000, "cost_of_revenue": 573300000, "gross_profit": 60600000, "ebit": 39100000, "ebitda": 59800000, "pretax_income": 27300000, "tax_provision": 1600000, "net_income": 29700000, "net_income_to_common": 29700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44900000, "total_current_assets": 821900000, "total_assets": 1954500000, "short_term_debt": 28300000, "long_term_debt": 454300000, "total_debt": 482600000, "total_liabilities": 1263800000, "total_equity": 726300000, "shares_outstanding": 99200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 72300000, "capital_expenditure": 21200000, "free_cash_flow": 93500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39990, "ticker_id": 5292, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39100000", "ebitda": "59800000", "netIncome": "29700000", "grossProfit": "60600000", "depreciation": "None", "totalRevenue": "633900000", "costOfRevenue": "573300000", "interestIncome": "1800000", "incomeBeforeTax": "27300000", "interestExpense": "11800000", "operatingIncome": "46100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "14500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "573300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20700000", "sellingGeneralAndAdministrative": "12500000", "netIncomeFromContinuingOperations": "25700000" }, "balance": { "goodwill": "None", "inventory": "542200000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1954500000", "longTermDebt": "454300000", "shortTermDebt": "28300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1637600000", "totalLiabilities": "1263800000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "821900000", "currentLongTermDebt": "28300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1132600000", "currentAccountsPayable": "201700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "482600000", "totalShareholderEquity": "726300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "217400000", "totalCurrentLiabilities": "447400000", "otherNonCurrentLiabilities": "95700000", "totalNonCurrentLiabilities": "816400000", "cashAndShortTermInvestments": "44900000", "commonStockSharesOutstanding": "99200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "72300000", "capitalExpenditures": "21200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44800000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "1900000", "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": "20700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633900000, "cost_of_revenue": 573300000, "gross_profit": 60600000, "research_and_development": null, "selling_general_admin": 12500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39100000, "depreciation_amortisation": 20700000, "ebitda": 59800000, "interest_expense": 11800000, "interest_income": null, "other_non_operating": null, "pretax_income": 27300000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": 29700000, "net_income_continuing_ops": 25700000, "net_income_to_common": 29700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44900000, "short_term_investments": null, "net_receivables": 198800000, "inventory": 542200000, "other_current_assets": null, "total_current_assets": 821900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1132600000, "total_assets": 1954500000, "short_term_debt": 28300000, "accounts_payable": 201700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 447400000, "long_term_debt": 454300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 816400000, "total_liabilities": 1263800000, "total_debt": 482600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1637600000, "total_equity": 726300000, "shares_outstanding": 99200000, "operating_cash_flow": 72300000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44800000, "free_cash_flow": 93500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39100000", "ebitda": "59800000", "netIncome": "29700000", "grossProfit": "60600000", "depreciation": "None", "totalRevenue": "633900000", "costOfRevenue": "573300000", "interestIncome": "1800000", "incomeBeforeTax": "27300000", "interestExpense": "11800000", "operatingIncome": "46100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "14500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "573300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20700000", "sellingGeneralAndAdministrative": "12500000", "netIncomeFromContinuingOperations": "25700000" }, "balance": { "goodwill": "None", "inventory": "542200000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1954500000", "longTermDebt": "454300000", "shortTermDebt": "28300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1637600000", "totalLiabilities": "1263800000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "821900000", "currentLongTermDebt": "28300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1132600000", "currentAccountsPayable": "201700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "482600000", "totalShareholderEquity": "726300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "217400000", "totalCurrentLiabilities": "447400000", "otherNonCurrentLiabilities": "95700000", "totalNonCurrentLiabilities": "816400000", "cashAndShortTermInvestments": "44900000", "commonStockSharesOutstanding": "99200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "72300000", "capitalExpenditures": "21200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44800000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "1900000", "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": "20700000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 630900000, "cost_of_revenue": 564600000, "gross_profit": 66300000, "ebit": 52200000, "ebitda": 69200000, "pretax_income": 40600000, "tax_provision": 200000, "net_income": 45200000, "net_income_to_common": 45200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32900000, "total_current_assets": 802800000, "total_assets": 1939400000, "short_term_debt": 61800000, "long_term_debt": 457400000, "total_debt": 519200000, "total_liabilities": 1276700000, "total_equity": 694400000, "shares_outstanding": 98700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -41400000, "capital_expenditure": 13200000, "free_cash_flow": -28200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39991, "ticker_id": 5292, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52200000", "ebitda": "69200000", "netIncome": "45200000", "grossProfit": "66300000", "depreciation": "None", "totalRevenue": "630900000", "costOfRevenue": "564600000", "interestIncome": "400000", "incomeBeforeTax": "40600000", "interestExpense": "11700000", "operatingIncome": "49300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-11300000", "nonInterestIncome": "None", "operatingExpenses": "17000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17000000", "sellingGeneralAndAdministrative": "14800000", "netIncomeFromContinuingOperations": "40400000" }, "balance": { "goodwill": "None", "inventory": "539000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1939400000", "longTermDebt": "457400000", "shortTermDebt": "61800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1667200000", "totalLiabilities": "1276700000", "otherCurrentAssets": "35300000", "totalCurrentAssets": "802800000", "currentLongTermDebt": "61800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136600000", "currentAccountsPayable": "187300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519200000", "totalShareholderEquity": "694400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214600000", "totalCurrentLiabilities": "463700000", "otherNonCurrentLiabilities": "92500000", "totalNonCurrentLiabilities": "813000000", "cashAndShortTermInvestments": "32900000", "commonStockSharesOutstanding": "98700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3200000", "operatingCashflow": "-41400000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42200000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "None", "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": "17000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630900000, "cost_of_revenue": 564600000, "gross_profit": 66300000, "research_and_development": null, "selling_general_admin": 14800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52200000, "depreciation_amortisation": 17000000, "ebitda": 69200000, "interest_expense": 11700000, "interest_income": null, "other_non_operating": null, "pretax_income": 40600000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": 45200000, "net_income_continuing_ops": 40400000, "net_income_to_common": 45200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32900000, "short_term_investments": null, "net_receivables": 195600000, "inventory": 539000000, "other_current_assets": null, "total_current_assets": 802800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1136600000, "total_assets": 1939400000, "short_term_debt": 61800000, "accounts_payable": 187300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 463700000, "long_term_debt": 457400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 813000000, "total_liabilities": 1276700000, "total_debt": 519200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1667200000, "total_equity": 694400000, "shares_outstanding": 98700000, "operating_cash_flow": -41400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42200000, "free_cash_flow": -28200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52200000", "ebitda": "69200000", "netIncome": "45200000", "grossProfit": "66300000", "depreciation": "None", "totalRevenue": "630900000", "costOfRevenue": "564600000", "interestIncome": "400000", "incomeBeforeTax": "40600000", "interestExpense": "11700000", "operatingIncome": "49300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-11300000", "nonInterestIncome": "None", "operatingExpenses": "17000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17000000", "sellingGeneralAndAdministrative": "14800000", "netIncomeFromContinuingOperations": "40400000" }, "balance": { "goodwill": "None", "inventory": "539000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1939400000", "longTermDebt": "457400000", "shortTermDebt": "61800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1667200000", "totalLiabilities": "1276700000", "otherCurrentAssets": "35300000", "totalCurrentAssets": "802800000", "currentLongTermDebt": "61800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136600000", "currentAccountsPayable": "187300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519200000", "totalShareholderEquity": "694400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214600000", "totalCurrentLiabilities": "463700000", "otherNonCurrentLiabilities": "92500000", "totalNonCurrentLiabilities": "813000000", "cashAndShortTermInvestments": "32900000", "commonStockSharesOutstanding": "98700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3200000", "operatingCashflow": "-41400000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42200000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "None", "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": "17000000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 539100000, "cost_of_revenue": 457300000, "gross_profit": 81800000, "ebit": 56200000, "ebitda": 79300000, "pretax_income": 44300000, "tax_provision": 2000000, "net_income": 47300000, "net_income_to_common": 47300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32600000, "total_current_assets": 806900000, "total_assets": 1896900000, "short_term_debt": 27500000, "long_term_debt": 449300000, "total_debt": 476800000, "total_liabilities": 1268400000, "total_equity": 652100000, "shares_outstanding": 98400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20100000, "capital_expenditure": 22500000, "free_cash_flow": 42600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39993, "ticker_id": 5292, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56200000", "ebitda": "79300000", "netIncome": "47300000", "grossProfit": "81800000", "depreciation": "None", "totalRevenue": "539100000", "costOfRevenue": "457300000", "interestIncome": "400000", "incomeBeforeTax": "44300000", "interestExpense": "11900000", "operatingIncome": "63800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-11500000", "nonInterestIncome": "None", "operatingExpenses": "18000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "15600000", "netIncomeFromContinuingOperations": "42300000" }, "balance": { "goodwill": "None", "inventory": "544500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1896900000", "longTermDebt": "449300000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1712500000", "totalLiabilities": "1268400000", "otherCurrentAssets": "24100000", "totalCurrentAssets": "806900000", "currentLongTermDebt": "27500000", "longTermInvestments": "None", "shortTermInvestments": "2800000", "currentNetReceivables": "205700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090000000", "currentAccountsPayable": "240900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "476800000", "totalShareholderEquity": "652100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203900000", "totalCurrentLiabilities": "472300000", "otherNonCurrentLiabilities": "98400000", "totalNonCurrentLiabilities": "796100000", "cashAndShortTermInvestments": "32600000", "commonStockSharesOutstanding": "98400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-76900000", "operatingCashflow": "20100000", "capitalExpenditures": "22500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5000000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "-3500000", "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": "23100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 539100000, "cost_of_revenue": 457300000, "gross_profit": 81800000, "research_and_development": null, "selling_general_admin": 15600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56200000, "depreciation_amortisation": 23100000, "ebitda": 79300000, "interest_expense": 11900000, "interest_income": null, "other_non_operating": null, "pretax_income": 44300000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 47300000, "net_income_continuing_ops": 42300000, "net_income_to_common": 47300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32600000, "short_term_investments": 2800000, "net_receivables": 205700000, "inventory": 544500000, "other_current_assets": null, "total_current_assets": 806900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1090000000, "total_assets": 1896900000, "short_term_debt": 27500000, "accounts_payable": 240900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472300000, "long_term_debt": 449300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 796100000, "total_liabilities": 1268400000, "total_debt": 476800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1712500000, "total_equity": 652100000, "shares_outstanding": 98400000, "operating_cash_flow": 20100000, "stock_based_compensation": -3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5000000, "free_cash_flow": 42600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56200000", "ebitda": "79300000", "netIncome": "47300000", "grossProfit": "81800000", "depreciation": "None", "totalRevenue": "539100000", "costOfRevenue": "457300000", "interestIncome": "400000", "incomeBeforeTax": "44300000", "interestExpense": "11900000", "operatingIncome": "63800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-11500000", "nonInterestIncome": "None", "operatingExpenses": "18000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "15600000", "netIncomeFromContinuingOperations": "42300000" }, "balance": { "goodwill": "None", "inventory": "544500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1896900000", "longTermDebt": "449300000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1712500000", "totalLiabilities": "1268400000", "otherCurrentAssets": "24100000", "totalCurrentAssets": "806900000", "currentLongTermDebt": "27500000", "longTermInvestments": "None", "shortTermInvestments": "2800000", "currentNetReceivables": "205700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090000000", "currentAccountsPayable": "240900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "476800000", "totalShareholderEquity": "652100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203900000", "totalCurrentLiabilities": "472300000", "otherNonCurrentLiabilities": "98400000", "totalNonCurrentLiabilities": "796100000", "cashAndShortTermInvestments": "32600000", "commonStockSharesOutstanding": "98400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-76900000", "operatingCashflow": "20100000", "capitalExpenditures": "22500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5000000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "-3500000", "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": "23100000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 560800000, "cost_of_revenue": 540400000, "gross_profit": 20400000, "ebit": 4100000, "ebitda": 25900000, "pretax_income": -6200000, "tax_provision": 500000, "net_income": -2500000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42800000, "total_current_assets": 735900000, "total_assets": 1805200000, "short_term_debt": 29100000, "long_term_debt": 451300000, "total_debt": 480400000, "total_liabilities": 1222300000, "total_equity": 601500000, "shares_outstanding": 92700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11500000, "capital_expenditure": 16900000, "free_cash_flow": 28400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39994, "ticker_id": 5292, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4100000", "ebitda": "25900000", "netIncome": "-2500000", "grossProfit": "20400000", "depreciation": "None", "totalRevenue": "560800000", "costOfRevenue": "540400000", "interestIncome": "600000", "incomeBeforeTax": "-6200000", "interestExpense": "10300000", "operatingIncome": "6400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "14000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21800000", "sellingGeneralAndAdministrative": "12300000", "netIncomeFromContinuingOperations": "-6700000" }, "balance": { "goodwill": "None", "inventory": "467500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1805200000", "longTermDebt": "451300000", "shortTermDebt": "29100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1759800000", "totalLiabilities": "1222300000", "otherCurrentAssets": "23800000", "totalCurrentAssets": "735900000", "currentLongTermDebt": "17800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1069300000", "currentAccountsPayable": "200300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480400000", "totalShareholderEquity": "601500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "198700000", "totalCurrentLiabilities": "428100000", "otherNonCurrentLiabilities": "99400000", "totalNonCurrentLiabilities": "794200000", "cashAndShortTermInvestments": "42800000", "commonStockSharesOutstanding": "92700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "16600000", "operatingCashflow": "11500000", "capitalExpenditures": "16900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49100000", "cashflowFromInvestment": "-14600000", "stockBasedCompensation": "3500000", "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": "21800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 560800000, "cost_of_revenue": 540400000, "gross_profit": 20400000, "research_and_development": null, "selling_general_admin": 12300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4100000, "depreciation_amortisation": 21800000, "ebitda": 25900000, "interest_expense": 10300000, "interest_income": null, "other_non_operating": null, "pretax_income": -6200000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -2500000, "net_income_continuing_ops": -6700000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42800000, "short_term_investments": null, "net_receivables": 201800000, "inventory": 467500000, "other_current_assets": null, "total_current_assets": 735900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1069300000, "total_assets": 1805200000, "short_term_debt": 29100000, "accounts_payable": 200300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 428100000, "long_term_debt": 451300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 794200000, "total_liabilities": 1222300000, "total_debt": 480400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1759800000, "total_equity": 601500000, "shares_outstanding": 92700000, "operating_cash_flow": 11500000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49100000, "free_cash_flow": 28400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4100000", "ebitda": "25900000", "netIncome": "-2500000", "grossProfit": "20400000", "depreciation": "None", "totalRevenue": "560800000", "costOfRevenue": "540400000", "interestIncome": "600000", "incomeBeforeTax": "-6200000", "interestExpense": "10300000", "operatingIncome": "6400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "14000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21800000", "sellingGeneralAndAdministrative": "12300000", "netIncomeFromContinuingOperations": "-6700000" }, "balance": { "goodwill": "None", "inventory": "467500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1805200000", "longTermDebt": "451300000", "shortTermDebt": "29100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1759800000", "totalLiabilities": "1222300000", "otherCurrentAssets": "23800000", "totalCurrentAssets": "735900000", "currentLongTermDebt": "17800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1069300000", "currentAccountsPayable": "200300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480400000", "totalShareholderEquity": "601500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "198700000", "totalCurrentLiabilities": "428100000", "otherNonCurrentLiabilities": "99400000", "totalNonCurrentLiabilities": "794200000", "cashAndShortTermInvestments": "42800000", "commonStockSharesOutstanding": "92700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "16600000", "operatingCashflow": "11500000", "capitalExpenditures": "16900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49100000", "cashflowFromInvestment": "-14600000", "stockBasedCompensation": "3500000", "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": "21800000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 489500000, "cost_of_revenue": 473000000, "gross_profit": 16500000, "ebit": 254400000, "ebitda": 274300000, "pretax_income": 245200000, "tax_provision": 500000, "net_income": 246800000, "net_income_to_common": 246800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95000000, "total_current_assets": 781100000, "total_assets": 1849900000, "short_term_debt": 75900000, "long_term_debt": 452100000, "total_debt": 528000000, "total_liabilities": 1262800000, "total_equity": 601500000, "shares_outstanding": 98700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14800000, "capital_expenditure": 29700000, "free_cash_flow": 14900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39995, "ticker_id": 5292, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254400000", "ebitda": "274300000", "netIncome": "246800000", "grossProfit": "16500000", "depreciation": "None", "totalRevenue": "489500000", "costOfRevenue": "473000000", "interestIncome": "700000", "incomeBeforeTax": "245200000", "interestExpense": "9200000", "operatingIncome": "1900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-8500000", "nonInterestIncome": "None", "operatingExpenses": "14600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19900000", "sellingGeneralAndAdministrative": "14100000", "netIncomeFromContinuingOperations": "244700000" }, "balance": { "goodwill": "None", "inventory": "484200000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1849900000", "longTermDebt": "452100000", "shortTermDebt": "75900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1757300000", "totalLiabilities": "1262800000", "otherCurrentAssets": "34900000", "totalCurrentAssets": "781100000", "currentLongTermDebt": "66800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068800000", "currentAccountsPayable": "180500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528000000", "totalShareholderEquity": "601500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "212500000", "totalCurrentLiabilities": "468900000", "otherNonCurrentLiabilities": "97100000", "totalNonCurrentLiabilities": "793900000", "cashAndShortTermInvestments": "95000000", "commonStockSharesOutstanding": "98700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "95000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7200000", "operatingCashflow": "-14800000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49200000", "cashflowFromInvestment": "-29700000", "stockBasedCompensation": "None", "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": "19900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489500000, "cost_of_revenue": 473000000, "gross_profit": 16500000, "research_and_development": null, "selling_general_admin": 14100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254400000, "depreciation_amortisation": 19900000, "ebitda": 274300000, "interest_expense": 9200000, "interest_income": null, "other_non_operating": null, "pretax_income": 245200000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": 246800000, "net_income_continuing_ops": 244700000, "net_income_to_common": 246800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95000000, "short_term_investments": null, "net_receivables": 167000000, "inventory": 484200000, "other_current_assets": null, "total_current_assets": 781100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1068800000, "total_assets": 1849900000, "short_term_debt": 75900000, "accounts_payable": 180500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468900000, "long_term_debt": 452100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 793900000, "total_liabilities": 1262800000, "total_debt": 528000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1757300000, "total_equity": 601500000, "shares_outstanding": 98700000, "operating_cash_flow": -14800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49200000, "free_cash_flow": 14900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254400000", "ebitda": "274300000", "netIncome": "246800000", "grossProfit": "16500000", "depreciation": "None", "totalRevenue": "489500000", "costOfRevenue": "473000000", "interestIncome": "700000", "incomeBeforeTax": "245200000", "interestExpense": "9200000", "operatingIncome": "1900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-8500000", "nonInterestIncome": "None", "operatingExpenses": "14600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19900000", "sellingGeneralAndAdministrative": "14100000", "netIncomeFromContinuingOperations": "244700000" }, "balance": { "goodwill": "None", "inventory": "484200000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1849900000", "longTermDebt": "452100000", "shortTermDebt": "75900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1757300000", "totalLiabilities": "1262800000", "otherCurrentAssets": "34900000", "totalCurrentAssets": "781100000", "currentLongTermDebt": "66800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068800000", "currentAccountsPayable": "180500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528000000", "totalShareholderEquity": "601500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "212500000", "totalCurrentLiabilities": "468900000", "otherNonCurrentLiabilities": "97100000", "totalNonCurrentLiabilities": "793900000", "cashAndShortTermInvestments": "95000000", "commonStockSharesOutstanding": "98700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "95000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7200000", "operatingCashflow": "-14800000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49200000", "cashflowFromInvestment": "-29700000", "stockBasedCompensation": "None", "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": "19900000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 512300000, "cost_of_revenue": 472900000, "gross_profit": 39400000, "ebit": 41200000, "ebitda": 60600000, "pretax_income": 32200000, "tax_provision": 6600000, "net_income": 30000000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88800000, "total_current_assets": 767100000, "total_assets": 1846500000, "short_term_debt": 42800000, "long_term_debt": 430900000, "total_debt": 473700000, "total_liabilities": 1502400000, "total_equity": 355600000, "shares_outstanding": 103300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66000000, "capital_expenditure": 32300000, "free_cash_flow": 98300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39996, "ticker_id": 5292, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41200000", "ebitda": "60600000", "netIncome": "30000000", "grossProfit": "39400000", "depreciation": "None", "totalRevenue": "512300000", "costOfRevenue": "472900000", "interestIncome": "900000", "incomeBeforeTax": "32200000", "interestExpense": "8900000", "operatingIncome": "29200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "10200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "6600000", "netIncomeFromContinuingOperations": "25600000" }, "balance": { "goodwill": "None", "inventory": "477000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1846500000", "longTermDebt": "430900000", "shortTermDebt": "42800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2004100000", "totalLiabilities": "1502400000", "otherCurrentAssets": "31900000", "totalCurrentAssets": "767100000", "currentLongTermDebt": "41500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1079400000", "currentAccountsPayable": "249500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473700000", "totalShareholderEquity": "355600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "470700000", "totalCurrentLiabilities": "763000000", "otherNonCurrentLiabilities": "66300000", "totalNonCurrentLiabilities": "739400000", "cashAndShortTermInvestments": "88800000", "commonStockSharesOutstanding": "103300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-500000", "operatingCashflow": "66000000", "capitalExpenditures": "32300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30200000", "cashflowFromInvestment": "-40200000", "stockBasedCompensation": "6600000", "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": "19400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 512300000, "cost_of_revenue": 472900000, "gross_profit": 39400000, "research_and_development": null, "selling_general_admin": 6600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41200000, "depreciation_amortisation": 19400000, "ebitda": 60600000, "interest_expense": 8900000, "interest_income": null, "other_non_operating": null, "pretax_income": 32200000, "tax_provision": 6600000, "effective_tax_rate": null, "net_income": 30000000, "net_income_continuing_ops": 25600000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88800000, "short_term_investments": null, "net_receivables": 169400000, "inventory": 477000000, "other_current_assets": null, "total_current_assets": 767100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1079400000, "total_assets": 1846500000, "short_term_debt": 42800000, "accounts_payable": 249500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763000000, "long_term_debt": 430900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 739400000, "total_liabilities": 1502400000, "total_debt": 473700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2004100000, "total_equity": 355600000, "shares_outstanding": 103300000, "operating_cash_flow": 66000000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30200000, "free_cash_flow": 98300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41200000", "ebitda": "60600000", "netIncome": "30000000", "grossProfit": "39400000", "depreciation": "None", "totalRevenue": "512300000", "costOfRevenue": "472900000", "interestIncome": "900000", "incomeBeforeTax": "32200000", "interestExpense": "8900000", "operatingIncome": "29200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "10200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "6600000", "netIncomeFromContinuingOperations": "25600000" }, "balance": { "goodwill": "None", "inventory": "477000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1846500000", "longTermDebt": "430900000", "shortTermDebt": "42800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2004100000", "totalLiabilities": "1502400000", "otherCurrentAssets": "31900000", "totalCurrentAssets": "767100000", "currentLongTermDebt": "41500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1079400000", "currentAccountsPayable": "249500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473700000", "totalShareholderEquity": "355600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "470700000", "totalCurrentLiabilities": "763000000", "otherNonCurrentLiabilities": "66300000", "totalNonCurrentLiabilities": "739400000", "cashAndShortTermInvestments": "88800000", "commonStockSharesOutstanding": "103300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-500000", "operatingCashflow": "66000000", "capitalExpenditures": "32300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30200000", "cashflowFromInvestment": "-40200000", "stockBasedCompensation": "6600000", "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": "19400000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 545200000, "cost_of_revenue": 556700000, "gross_profit": -11500000, "ebit": -47700000, "ebitda": -23900000, "pretax_income": -56900000, "tax_provision": -11000000, "net_income": -42000000, "net_income_to_common": -42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70300000, "total_current_assets": 684400000, "total_assets": 1761000000, "short_term_debt": 84000000, "long_term_debt": 428000000, "total_debt": 512000000, "total_liabilities": 1374300000, "total_equity": 333400000, "shares_outstanding": 92400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41500000, "capital_expenditure": 26100000, "free_cash_flow": 67600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39998, "ticker_id": 5292, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47700000", "ebitda": "-23900000", "netIncome": "-42000000", "grossProfit": "-11500000", "depreciation": "None", "totalRevenue": "545200000", "costOfRevenue": "556700000", "interestIncome": "400000", "incomeBeforeTax": "-56900000", "interestExpense": "9200000", "operatingIncome": "-24200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-8800000", "nonInterestIncome": "None", "operatingExpenses": "12700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23800000", "sellingGeneralAndAdministrative": "10800000", "netIncomeFromContinuingOperations": "-45900000" }, "balance": { "goodwill": "None", "inventory": "465900000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1761000000", "longTermDebt": "428000000", "shortTermDebt": "84000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2034100000", "totalLiabilities": "1374300000", "otherCurrentAssets": "62800000", "totalCurrentAssets": "684400000", "currentLongTermDebt": "76000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1076600000", "currentAccountsPayable": "221400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "512000000", "totalShareholderEquity": "333400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "167000000", "totalCurrentLiabilities": "634000000", "otherNonCurrentLiabilities": "53500000", "totalNonCurrentLiabilities": "740300000", "cashAndShortTermInvestments": "70300000", "commonStockSharesOutstanding": "92400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "70300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "44800000", "operatingCashflow": "41500000", "capitalExpenditures": "26100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7900000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "-23800000", "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": "23800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 545200000, "cost_of_revenue": 556700000, "gross_profit": -11500000, "research_and_development": null, "selling_general_admin": 10800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47700000, "depreciation_amortisation": 23800000, "ebitda": -23900000, "interest_expense": 9200000, "interest_income": null, "other_non_operating": null, "pretax_income": -56900000, "tax_provision": -11000000, "effective_tax_rate": null, "net_income": -42000000, "net_income_continuing_ops": -45900000, "net_income_to_common": -42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70300000, "short_term_investments": null, "net_receivables": 85400000, "inventory": 465900000, "other_current_assets": null, "total_current_assets": 684400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1076600000, "total_assets": 1761000000, "short_term_debt": 84000000, "accounts_payable": 221400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634000000, "long_term_debt": 428000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 740300000, "total_liabilities": 1374300000, "total_debt": 512000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2034100000, "total_equity": 333400000, "shares_outstanding": 92400000, "operating_cash_flow": 41500000, "stock_based_compensation": -23800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7900000, "free_cash_flow": 67600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47700000", "ebitda": "-23900000", "netIncome": "-42000000", "grossProfit": "-11500000", "depreciation": "None", "totalRevenue": "545200000", "costOfRevenue": "556700000", "interestIncome": "400000", "incomeBeforeTax": "-56900000", "interestExpense": "9200000", "operatingIncome": "-24200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-8800000", "nonInterestIncome": "None", "operatingExpenses": "12700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23800000", "sellingGeneralAndAdministrative": "10800000", "netIncomeFromContinuingOperations": "-45900000" }, "balance": { "goodwill": "None", "inventory": "465900000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1761000000", "longTermDebt": "428000000", "shortTermDebt": "84000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2034100000", "totalLiabilities": "1374300000", "otherCurrentAssets": "62800000", "totalCurrentAssets": "684400000", "currentLongTermDebt": "76000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1076600000", "currentAccountsPayable": "221400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "512000000", "totalShareholderEquity": "333400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "167000000", "totalCurrentLiabilities": "634000000", "otherNonCurrentLiabilities": "53500000", "totalNonCurrentLiabilities": "740300000", "cashAndShortTermInvestments": "70300000", "commonStockSharesOutstanding": "92400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "70300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "44800000", "operatingCashflow": "41500000", "capitalExpenditures": "26100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7900000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "-23800000", "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": "23800000", "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": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "income_statement": { "revenue": 575500000, "cost_of_revenue": 559600000, "gross_profit": 15900000, "ebit": 5300000, "ebitda": 20900000, "pretax_income": -3400000, "tax_provision": -10000000, "net_income": 7500000, "net_income_to_common": 7500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50600000, "total_current_assets": 700000000, "total_assets": 1747300000, "short_term_debt": 71000000, "long_term_debt": 400800000, "total_debt": 471800000, "total_liabilities": 1342500000, "total_equity": 372900000, "shares_outstanding": 93200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1700000, "capital_expenditure": 22300000, "free_cash_flow": 20600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39999, "ticker_id": 5292, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:04:10.363924+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5300000", "ebitda": "20900000", "netIncome": "7500000", "grossProfit": "15900000", "depreciation": "None", "totalRevenue": "575500000", "costOfRevenue": "559600000", "interestIncome": "400000", "incomeBeforeTax": "-3400000", "interestExpense": "8700000", "operatingIncome": "-700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "16600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "559600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "12000000", "netIncomeFromContinuingOperations": "6600000" }, "balance": { "goodwill": "None", "inventory": "510800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1747300000", "longTermDebt": "400800000", "shortTermDebt": "71000000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1992100000", "totalLiabilities": "1342500000", "otherCurrentAssets": "71600000", "totalCurrentAssets": "700000000", "currentLongTermDebt": "71000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047300000", "currentAccountsPayable": "191200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "860800000", "shortLongTermDebtTotal": "493600000", "totalShareholderEquity": "372900000", "capitalLeaseObligations": "21800000", "otherCurrentLiabilities": "207900000", "totalCurrentLiabilities": "573400000", "otherNonCurrentLiabilities": "11100000", "totalNonCurrentLiabilities": "769100000", "cashAndShortTermInvestments": "50600000", "commonStockSharesOutstanding": "93200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "22600000", "operatingCashflow": "-1700000", "capitalExpenditures": "22300000", "changeInReceivables": "6400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "34500000", "cashflowFromInvestment": "-2900000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575500000, "cost_of_revenue": 559600000, "gross_profit": 15900000, "research_and_development": null, "selling_general_admin": 12000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5300000, "depreciation_amortisation": 15600000, "ebitda": 20900000, "interest_expense": 8700000, "interest_income": null, "other_non_operating": null, "pretax_income": -3400000, "tax_provision": -10000000, "effective_tax_rate": null, "net_income": 7500000, "net_income_continuing_ops": 6600000, "net_income_to_common": 7500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50600000, "short_term_investments": null, "net_receivables": 67000000, "inventory": 510800000, "other_current_assets": null, "total_current_assets": 700000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1047300000, "total_assets": 1747300000, "short_term_debt": 71000000, "accounts_payable": 191200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573400000, "long_term_debt": 400800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 769100000, "total_liabilities": 1342500000, "total_debt": 471800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1992100000, "total_equity": 372900000, "shares_outstanding": 93200000, "operating_cash_flow": -1700000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34500000, "free_cash_flow": 20600000, "net_change_in_cash": 29900000 }, "raw_data": { "income": { "ebit": "5300000", "ebitda": "20900000", "netIncome": "7500000", "grossProfit": "15900000", "depreciation": "None", "totalRevenue": "575500000", "costOfRevenue": "559600000", "interestIncome": "400000", "incomeBeforeTax": "-3400000", "interestExpense": "8700000", "operatingIncome": "-700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "16600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "559600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "12000000", "netIncomeFromContinuingOperations": "6600000" }, "balance": { "goodwill": "None", "inventory": "510800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1747300000", "longTermDebt": "400800000", "shortTermDebt": "71000000", "treasuryStock": "-86300000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1992100000", "totalLiabilities": "1342500000", "otherCurrentAssets": "71600000", "totalCurrentAssets": "700000000", "currentLongTermDebt": "71000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047300000", "currentAccountsPayable": "191200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "860800000", "shortLongTermDebtTotal": "493600000", "totalShareholderEquity": "372900000", "capitalLeaseObligations": "21800000", "otherCurrentLiabilities": "207900000", "totalCurrentLiabilities": "573400000", "otherNonCurrentLiabilities": "11100000", "totalNonCurrentLiabilities": "769100000", "cashAndShortTermInvestments": "50600000", "commonStockSharesOutstanding": "93200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "22600000", "operatingCashflow": "-1700000", "capitalExpenditures": "22300000", "changeInReceivables": "6400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "34500000", "cashflowFromInvestment": "-2900000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }