{ "ticker": { "uuid": "dcc5af54-633a-440d-9273-44cd69f1750d", "symbol": "CLW", "name": "Clearwater Paper Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Paper & Paper Products", "page_url": "https://sharemaestro.com/factors/ticker/dcc5af54-633a-440d-9273-44cd69f1750d/", "api_url": "https://sharemaestro.com/factors/api/tickers/dcc5af54-633a-440d-9273-44cd69f1750d/" }, "ticker_metadata": { "id": 753, "uuid": "dcc5af54-633a-440d-9273-44cd69f1750d", "symbol": "CLW", "name": "Clearwater Paper Corporation", "asset_type": "equity", "market_cap": 252521000, "stock_exchange_id": 3, "industry": "Paper & Paper Products", "sector": "Basic Materials", "description": "Clearwater Paper Corporation produces and sells private label bleached paperboard and tissue products in the United States and internationally. The company is headquartered in Spokane, Washington.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "dcc5af54-633a-440d-9273-44cd69f1750d", "symbol": "CLW", "name": "Clearwater Paper Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Paper & Paper Products", "page_url": "https://sharemaestro.com/factors/ticker/dcc5af54-633a-440d-9273-44cd69f1750d/", "api_url": "https://sharemaestro.com/factors/api/tickers/dcc5af54-633a-440d-9273-44cd69f1750d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.88, "quality": 0.09, "momentum": 0.04, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 15.39, "market_cap": 247471200, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0746, "shareholder_yield": 0, "roe": -0.0308, "piotroski_f_score": 7, "momentum_12_1": -0.5273, "volatility_252d": 0.5335 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:35.241709+00:00", "batch_id": "" }, "size": { "price_close": 15.39, "market_cap": 247471200, "market_cap_usd": 247471200, "enterprise_value": 572071200, "shares_outstanding": 16080000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3041, "ptbv_ratio": 0.3049, "ps_ratio": 0.161, "pcf_ratio": 21.9001, "pfcf_ratio": 3.2349, "ev_ebitda": 13.3975, "ev_ebit": -11.1951, "ev_sales": 0.3721, "ev_fcf": 7.4781, "earnings_yield": null, "fcf_yield": 0.1337, "price_to_sales": 0.161, "price_to_book": 0.3041, "price_to_cashflow": 21.9001, "ebitda_to_ev": 0.0746, "sales_yield": 2.6876 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0508, "operating_margin": -0.0332, "net_margin": -0.0163, "ebitda_margin": 0.0278, "fcf_margin": 0.0498, "roe": -0.0308, "roa": -0.016, "roic": -0.0337, "roc_greenblatt": null, "asset_turnover": 0.9794, "cash_conversion": -3.0478, "accruals_ratio": -0.0232, "sbc_to_revenue": 0.0022, "piotroski_f_score": 7, "altman_z_score": 2.0718, "earnings_stability_5y": 2.0516, "revenue_stability_5y": 0.1922, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0498, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.929, "net_debt_to_ebitda": 7.6019, "debt_to_assets": 0.23, "interest_coverage": -2.8708, "current_ratio": 2.6053, "quick_ratio": 1.2595, "net_debt": 324600000, "local_beta": 0.0031, "volatility_252d": 0.5335, "volatility_60d": 1.069, "max_drawdown_12m": -0.5966, "risk_adjusted_momentum": -0.9885 }, "growth": { "revenue_growth_1y": 0.023, "revenue_growth_3y_cagr": -0.0923, "revenue_growth_5y_cagr": -0.036, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4312, "book_value_growth_1y": 0.0024, "revenue_growth": 0.023, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1258, "price_return_3m": 0.0455, "price_return_6m": -0.1436, "price_return_9m": -0.3008, "price_return_12m": -0.4678, "price_return_12m_ex1m": -0.5273, "momentum_6m": -0.1436, "momentum_12m": -0.4678, "momentum_12_1": -0.5273, "distance_from_52w_high": -0.501, "distance_from_52w_low": 0.2371, "relative_strength": -0.5678 }, "raw_ttm": { "revenue_ttm": 1537500000, "gross_profit_ttm": 78100000, "ebit_ttm": -51100000, "ebitda_ttm": 42700000, "net_income_ttm": -25100000, "eps_diluted_ttm": -1.5609, "operating_cash_flow_ttm": 11300000, "capital_expenditure_ttm": 65200000, "fcf_ttm": 76500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17800000, "cash_and_equivalents": 36500000, "total_current_assets": 522100000, "total_current_liabilities": 200400000, "net_ppe": null, "total_assets": 1569800000, "total_debt": 361100000, "total_equity": 813800000, "net_working_capital": 285800000, "book_value_per_share": 50.6095, "retained_earnings": 849400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 811700000, "tangible_book_per_share": 50.4789 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 4, "rank_pcf": 79, "rank_ev_ebitda": 57, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 75, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 95, "rank_fcf_margin": 80, "rank_piotroski": 17, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 93 }, "composites": { "value_composite": 12, "quality_composite": 91, "momentum_composite": 96, "growth_composite": 73, "yield_composite": 90, "svqf_composite": 27, "vc1_composite": 21, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.2814, "os_score": 0.48, "value_percentile": 0.88, "quality_percentile": 0.09, "momentum_percentile": 0.04, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 9, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3845, "ticker_id": 753, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:35.241709+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.39, "market_cap": 247471200, "market_cap_usd": 247471200, "enterprise_value": 572071200, "shares_outstanding": 16080000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.30409339, "ptbv_ratio": 0.30488013, "ps_ratio": 0.16095688, "pcf_ratio": 21.90010619, "pfcf_ratio": 3.23491765, "ev_ebitda": 13.39745199, "ev_ebit": -11.19513112, "ev_sales": 0.37207883, "ev_fcf": 7.4780549, "earnings_yield": null, "fcf_yield": 0.13372461, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.05079675, "operating_margin": -0.03323577, "net_margin": -0.0163252, "ebitda_margin": 0.02777236, "fcf_margin": 0.0497561, "roe": -0.03084296, "roa": -0.0159893, "roic": -0.03366567, "roc_greenblatt": null, "asset_turnover": 0.97942413, "cash_conversion": -3.04780876, "accruals_ratio": -0.02318767, "sbc_to_revenue": 0.00221138, "debt_to_equity": 0.92897518, "net_debt_to_ebitda": 7.60187354, "debt_to_assets": 0.2300293, "interest_coverage": -2.87078652, "current_ratio": 2.60528942, "quick_ratio": 1.25948104, "net_debt": 324600000, "revenue_growth_1y": 0.02295409, "revenue_growth_3y_cagr": -0.09234816, "revenue_growth_5y_cagr": -0.03602638, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.43122677, "book_value_growth_1y": 0.00238476, "piotroski_f_score": 7, "altman_z_score": 2.07184845, "earnings_stability_5y": 2.051646, "revenue_stability_5y": 0.192215, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12582297, "price_return_3m": 0.0455163, "price_return_6m": -0.14357262, "price_return_9m": -0.30077238, "price_return_12m": -0.46784232, "price_return_12m_ex1m": -0.52731674, "distance_from_52w_high": -0.50097276, "distance_from_52w_low": 0.23713826, "relative_strength": -0.5678059, "local_beta": 0.0031, "volatility_252d": 0.533469, "volatility_60d": 1.068954, "max_drawdown_12m": -0.59662776, "revenue_ttm": 1537500000, "gross_profit_ttm": 78100000, "ebit_ttm": -51100000, "ebitda_ttm": 42700000, "net_income_ttm": -25100000, "eps_diluted_ttm": -1.56094527, "operating_cash_flow_ttm": 11300000, "capital_expenditure_ttm": 65200000, "fcf_ttm": 76500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17800000, "cash_and_equivalents": 36500000, "total_current_assets": 522100000, "total_current_liabilities": 200400000, "net_ppe": null, "total_assets": 1569800000, "total_debt": 361100000, "total_equity": 813800000, "net_working_capital": 285800000, "book_value_per_share": 50.60945274, "retained_earnings": 849400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 811700000, "tangible_book_per_share": 50.47885572, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 4, "rank_pcf": 79, "rank_ev_ebitda": 57, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 75, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 95, "rank_fcf_margin": 80, "rank_piotroski": 17, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 93, "value_composite": 12, "quality_composite": 91, "momentum_composite": 96, "growth_composite": 73, "yield_composite": 90, "svqf_composite": 27, "vc1_composite": 21, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 9, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.39, "os": 0.48, "value": 0.88, "quality": 0.09, "momentum": 0.04, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0308, "momentum_12_1": -0.5273, "complete_fields": { "id": 3845, "ticker_id": 753, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:35.241709+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.39, "market_cap": 247471200, "market_cap_usd": 247471200, "enterprise_value": 572071200, "shares_outstanding": 16080000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.30409339, "ptbv_ratio": 0.30488013, "ps_ratio": 0.16095688, "pcf_ratio": 21.90010619, "pfcf_ratio": 3.23491765, "ev_ebitda": 13.39745199, "ev_ebit": -11.19513112, "ev_sales": 0.37207883, "ev_fcf": 7.4780549, "earnings_yield": null, "fcf_yield": 0.13372461, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.05079675, "operating_margin": -0.03323577, "net_margin": -0.0163252, "ebitda_margin": 0.02777236, "fcf_margin": 0.0497561, "roe": -0.03084296, "roa": -0.0159893, "roic": -0.03366567, "roc_greenblatt": null, "asset_turnover": 0.97942413, "cash_conversion": -3.04780876, "accruals_ratio": -0.02318767, "sbc_to_revenue": 0.00221138, "debt_to_equity": 0.92897518, "net_debt_to_ebitda": 7.60187354, "debt_to_assets": 0.2300293, "interest_coverage": -2.87078652, "current_ratio": 2.60528942, "quick_ratio": 1.25948104, "net_debt": 324600000, "revenue_growth_1y": 0.02295409, "revenue_growth_3y_cagr": -0.09234816, "revenue_growth_5y_cagr": -0.03602638, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.43122677, "book_value_growth_1y": 0.00238476, "piotroski_f_score": 7, "altman_z_score": 2.07184845, "earnings_stability_5y": 2.051646, "revenue_stability_5y": 0.192215, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12582297, "price_return_3m": 0.0455163, "price_return_6m": -0.14357262, "price_return_9m": -0.30077238, "price_return_12m": -0.46784232, "price_return_12m_ex1m": -0.52731674, "distance_from_52w_high": -0.50097276, "distance_from_52w_low": 0.23713826, "relative_strength": -0.5678059, "local_beta": 0.0031, "volatility_252d": 0.533469, "volatility_60d": 1.068954, "max_drawdown_12m": -0.59662776, "revenue_ttm": 1537500000, "gross_profit_ttm": 78100000, "ebit_ttm": -51100000, "ebitda_ttm": 42700000, "net_income_ttm": -25100000, "eps_diluted_ttm": -1.56094527, "operating_cash_flow_ttm": 11300000, "capital_expenditure_ttm": 65200000, "fcf_ttm": 76500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17800000, "cash_and_equivalents": 36500000, "total_current_assets": 522100000, "total_current_liabilities": 200400000, "net_ppe": null, "total_assets": 1569800000, "total_debt": 361100000, "total_equity": 813800000, "net_working_capital": 285800000, "book_value_per_share": 50.60945274, "retained_earnings": 849400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 811700000, "tangible_book_per_share": 50.47885572, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 4, "rank_pcf": 79, "rank_ev_ebitda": 57, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 75, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 95, "rank_fcf_margin": 80, "rank_piotroski": 17, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 93, "value_composite": 12, "quality_composite": 91, "momentum_composite": 96, "growth_composite": 73, "yield_composite": 90, "svqf_composite": 27, "vc1_composite": 21, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 9, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 1555400000, "cost_of_revenue": 1439800000, "gross_profit": 115600000, "ebit": -43600000, "ebitda": 48800000, "pretax_income": -60100000, "tax_provision": -7100000, "net_income": -18600000, "net_income_to_common": -18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30700, "total_current_assets": 526000000, "total_assets": 1588300000, "short_term_debt": 12900000, "long_term_debt": 337700000, "total_debt": 350600000, "total_liabilities": 763000000, "total_equity": 825300000, "shares_outstanding": 16169000, "goodwill_and_intangibles": 2100000 }, "cash_flow": { "operating_cash_flow": 12300, "capital_expenditure": 88800, "free_cash_flow": 101100, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238700, "ticker_id": 753, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43600000", "ebitda": "48800000", "netIncome": "-18600000", "grossProfit": "115600000", "depreciation": "None", "totalRevenue": "1555400000", "costOfRevenue": "1439800000", "interestIncome": "16800000", "incomeBeforeTax": "-60100000", "interestExpense": "16500000", "operatingIncome": "12200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7100000", "reportedCurrency": "USD", "netInterestIncome": "-16900000", "nonInterestIncome": "None", "operatingExpenses": "103400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1439800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92400000", "sellingGeneralAndAdministrative": "99800000", "netIncomeFromContinuingOperations": "-53000000" }, "balance": { "goodwill": "0", "inventory": "281700", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1588300000", "longTermDebt": "337700000", "shortTermDebt": "12900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2100000", "reportedCurrency": "USD", "retainedEarnings": "862300000", "totalLiabilities": "763000000", "otherCurrentAssets": "330387600", "totalCurrentAssets": "526000000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062200000", "currentAccountsPayable": "130900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1043600000", "shortLongTermDebtTotal": "421800000", "totalShareholderEquity": "825300000", "capitalLeaseObligations": "12300000", "otherCurrentLiabilities": "72400000", "totalCurrentLiabilities": "216200000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "546800000", "cashAndShortTermInvestments": "30700", "commonStockSharesOutstanding": "16169000", "intangibleAssetsExcludingGoodwill": "2100000", "cashAndCashEquivalentsAtCarryingValue": "30700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23500000", "operatingCashflow": "12300", "capitalExpenditures": "88800", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39300", "cashflowFromInvestment": "-100400", "stockBasedCompensation": "3800", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92400", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1555400000, "cost_of_revenue": 1439800000, "gross_profit": 115600000, "research_and_development": null, "selling_general_admin": 99800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43600000, "depreciation_amortisation": 92400000, "ebitda": 48800000, "interest_expense": 16500000, "interest_income": null, "other_non_operating": null, "pretax_income": -60100000, "tax_provision": -7100000, "effective_tax_rate": null, "net_income": -18600000, "net_income_continuing_ops": -53000000, "net_income_to_common": -18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30700, "short_term_investments": null, "net_receivables": 195300000, "inventory": 281700, "other_current_assets": null, "total_current_assets": 526000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2100000, "goodwill_and_intangibles": 2100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1062200000, "total_assets": 1588300000, "short_term_debt": 12900000, "accounts_payable": 130900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216200000, "long_term_debt": 337700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 546800000, "total_liabilities": 763000000, "total_debt": 350600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 862300000, "total_equity": 825300000, "shares_outstanding": 16169000, "operating_cash_flow": 12300, "stock_based_compensation": 3800, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88800, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100400, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39300, "free_cash_flow": 101100, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43600000", "ebitda": "48800000", "netIncome": "-18600000", "grossProfit": "115600000", "depreciation": "None", "totalRevenue": "1555400000", "costOfRevenue": "1439800000", "interestIncome": "16800000", "incomeBeforeTax": "-60100000", "interestExpense": "16500000", "operatingIncome": "12200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7100000", "reportedCurrency": "USD", "netInterestIncome": "-16900000", "nonInterestIncome": "None", "operatingExpenses": "103400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1439800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92400000", "sellingGeneralAndAdministrative": "99800000", "netIncomeFromContinuingOperations": "-53000000" }, "balance": { "goodwill": "0", "inventory": "281700", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1588300000", "longTermDebt": "337700000", "shortTermDebt": "12900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2100000", "reportedCurrency": "USD", "retainedEarnings": "862300000", "totalLiabilities": "763000000", "otherCurrentAssets": "330387600", "totalCurrentAssets": "526000000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062200000", "currentAccountsPayable": "130900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1043600000", "shortLongTermDebtTotal": "421800000", "totalShareholderEquity": "825300000", "capitalLeaseObligations": "12300000", "otherCurrentLiabilities": "72400000", "totalCurrentLiabilities": "216200000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "546800000", "cashAndShortTermInvestments": "30700", "commonStockSharesOutstanding": "16169000", "intangibleAssetsExcludingGoodwill": "2100000", "cashAndCashEquivalentsAtCarryingValue": "30700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23500000", "operatingCashflow": "12300", "capitalExpenditures": "88800", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39300", "cashflowFromInvestment": "-100400", "stockBasedCompensation": "3800", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92400", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 1383600000, "cost_of_revenue": 1307500000, "gross_profit": 76100000, "ebit": -70700000, "ebitda": -900000, "pretax_income": -101100000, "tax_provision": -27100000, "net_income": -110900000, "net_income_to_common": -110900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79600000, "total_current_assets": 545400000, "total_assets": 1679200000, "short_term_debt": 11700000, "long_term_debt": 281600000, "total_debt": 293300000, "total_liabilities": 824800000, "total_equity": 854500000, "shares_outstanding": 16781000, "goodwill_and_intangibles": 52900000 }, "cash_flow": { "operating_cash_flow": 61400000, "capital_expenditure": 116600000, "free_cash_flow": 178000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238705, "ticker_id": 753, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70700000", "ebitda": "-900000", "netIncome": "-110900000", "grossProfit": "76100000", "depreciation": "None", "totalRevenue": "1383600000", "costOfRevenue": "1307500000", "interestIncome": "2900000", "incomeBeforeTax": "-101100000", "interestExpense": "32100000", "operatingIncome": "-41000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-27100000", "reportedCurrency": "USD", "netInterestIncome": "-29200000", "nonInterestIncome": "None", "operatingExpenses": "117100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1307500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69800000", "sellingGeneralAndAdministrative": "116300000", "netIncomeFromContinuingOperations": "-74000000" }, "balance": { "goodwill": "48600000", "inventory": "257899999", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1679200000", "longTermDebt": "281600000", "shortTermDebt": "11700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4300000", "reportedCurrency": "USD", "retainedEarnings": "880700000", "totalLiabilities": "824800000", "otherCurrentAssets": "19200000", "totalCurrentAssets": "545400000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "79520400", "currentNetReceivables": "188700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1133800000", "currentAccountsPayable": "164600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062200000", "shortLongTermDebtTotal": "321600000", "totalShareholderEquity": "854500000", "capitalLeaseObligations": "11100000", "otherCurrentLiabilities": "93300000", "totalCurrentLiabilities": "320400000", "otherNonCurrentLiabilities": "170200000", "totalNonCurrentLiabilities": "504400000", "cashAndShortTermInvestments": "79600000", "commonStockSharesOutstanding": "16781000", "intangibleAssetsExcludingGoodwill": "4300000", "cashAndCashEquivalentsAtCarryingValue": "79600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12400000", "operatingCashflow": "61400000", "capitalExpenditures": "116600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191400000", "cashflowFromInvestment": "167700000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1383600000, "cost_of_revenue": 1307500000, "gross_profit": 76100000, "research_and_development": null, "selling_general_admin": 116300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70700000, "depreciation_amortisation": 69800000, "ebitda": -900000, "interest_expense": 32100000, "interest_income": null, "other_non_operating": null, "pretax_income": -101100000, "tax_provision": -27100000, "effective_tax_rate": null, "net_income": -110900000, "net_income_continuing_ops": -74000000, "net_income_to_common": -110900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79600000, "short_term_investments": 79520400, "net_receivables": 188700000, "inventory": 257899999, "other_current_assets": null, "total_current_assets": 545400000, "net_ppe": null, "goodwill": 48600000, "intangible_assets": 4300000, "goodwill_and_intangibles": 52900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1133800000, "total_assets": 1679200000, "short_term_debt": 11700000, "accounts_payable": 164600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320400000, "long_term_debt": 281600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 504400000, "total_liabilities": 824800000, "total_debt": 293300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 880700000, "total_equity": 854500000, "shares_outstanding": 16781000, "operating_cash_flow": 61400000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 167700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191400000, "free_cash_flow": 178000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70700000", "ebitda": "-900000", "netIncome": "-110900000", "grossProfit": "76100000", "depreciation": "None", "totalRevenue": "1383600000", "costOfRevenue": "1307500000", "interestIncome": "2900000", "incomeBeforeTax": "-101100000", "interestExpense": "32100000", "operatingIncome": "-41000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-27100000", "reportedCurrency": "USD", "netInterestIncome": "-29200000", "nonInterestIncome": "None", "operatingExpenses": "117100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1307500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69800000", "sellingGeneralAndAdministrative": "116300000", "netIncomeFromContinuingOperations": "-74000000" }, "balance": { "goodwill": "48600000", "inventory": "257899999", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1679200000", "longTermDebt": "281600000", "shortTermDebt": "11700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4300000", "reportedCurrency": "USD", "retainedEarnings": "880700000", "totalLiabilities": "824800000", "otherCurrentAssets": "19200000", "totalCurrentAssets": "545400000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "79520400", "currentNetReceivables": "188700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1133800000", "currentAccountsPayable": "164600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062200000", "shortLongTermDebtTotal": "321600000", "totalShareholderEquity": "854500000", "capitalLeaseObligations": "11100000", "otherCurrentLiabilities": "93300000", "totalCurrentLiabilities": "320400000", "otherNonCurrentLiabilities": "170200000", "totalNonCurrentLiabilities": "504400000", "cashAndShortTermInvestments": "79600000", "commonStockSharesOutstanding": "16781000", "intangibleAssetsExcludingGoodwill": "4300000", "cashAndCashEquivalentsAtCarryingValue": "79600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12400000", "operatingCashflow": "61400000", "capitalExpenditures": "116600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191400000", "cashflowFromInvestment": "167700000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 1136000000, "cost_of_revenue": 935300000, "gross_profit": 200700000, "ebit": 77100000, "ebitda": 117800000, "pretax_income": 65599999, "tax_provision": 16900000, "net_income": 107700000, "net_income_to_common": 107700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42000000, "total_current_assets": 564100000, "total_assets": 1671800000, "short_term_debt": 8500000, "long_term_debt": 462300000, "total_debt": 470800000, "total_liabilities": 1003100000, "total_equity": 668700000, "shares_outstanding": 17091000, "goodwill_and_intangibles": 41500000 }, "cash_flow": { "operating_cash_flow": 190700000, "capital_expenditure": 73700000, "free_cash_flow": 264400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238710, "ticker_id": 753, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77100000", "ebitda": "117800000", "netIncome": "107700000", "grossProfit": "200700000", "depreciation": "None", "totalRevenue": "1136000000", "costOfRevenue": "935300000", "interestIncome": "2400000", "incomeBeforeTax": "65599999", "interestExpense": "11900000", "operatingIncome": "177100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "23600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "935300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40700000", "sellingGeneralAndAdministrative": "149200000", "netIncomeFromContinuingOperations": "107800000" }, "balance": { "goodwill": "35100000", "inventory": "161200000", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1671800000", "longTermDebt": "462300000", "shortTermDebt": "8500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "684500000", "totalLiabilities": "1003100000", "otherCurrentAssets": "264800000", "totalCurrentAssets": "564100000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1107699999", "currentAccountsPayable": "89100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1050300000", "shortLongTermDebtTotal": "472600000", "totalShareholderEquity": "668700000", "capitalLeaseObligations": "15400000", "otherCurrentLiabilities": "188299999", "totalCurrentLiabilities": "285900000", "otherNonCurrentLiabilities": "84600000", "totalNonCurrentLiabilities": "717200000", "cashAndShortTermInvestments": "42000000", "commonStockSharesOutstanding": "17091000", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "42000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "190700000", "capitalExpenditures": "73700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129400000", "cashflowFromInvestment": "-73700000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1136000000, "cost_of_revenue": 935300000, "gross_profit": 200700000, "research_and_development": null, "selling_general_admin": 149200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77100000, "depreciation_amortisation": 40700000, "ebitda": 117800000, "interest_expense": 11900000, "interest_income": null, "other_non_operating": null, "pretax_income": 65599999, "tax_provision": 16900000, "effective_tax_rate": null, "net_income": 107700000, "net_income_continuing_ops": 107800000, "net_income_to_common": 107700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42000000, "short_term_investments": null, "net_receivables": 96100000, "inventory": 161200000, "other_current_assets": null, "total_current_assets": 564100000, "net_ppe": null, "goodwill": 35100000, "intangible_assets": 6400000, "goodwill_and_intangibles": 41500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1107699999, "total_assets": 1671800000, "short_term_debt": 8500000, "accounts_payable": 89100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285900000, "long_term_debt": 462300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 717200000, "total_liabilities": 1003100000, "total_debt": 470800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 684500000, "total_equity": 668700000, "shares_outstanding": 17091000, "operating_cash_flow": 190700000, "stock_based_compensation": 9900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129400000, "free_cash_flow": 264400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77100000", "ebitda": "117800000", "netIncome": "107700000", "grossProfit": "200700000", "depreciation": "None", "totalRevenue": "1136000000", "costOfRevenue": "935300000", "interestIncome": "2400000", "incomeBeforeTax": "65599999", "interestExpense": "11900000", "operatingIncome": "177100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "23600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "935300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40700000", "sellingGeneralAndAdministrative": "149200000", "netIncomeFromContinuingOperations": "107800000" }, "balance": { "goodwill": "35100000", "inventory": "161200000", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1671800000", "longTermDebt": "462300000", "shortTermDebt": "8500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "684500000", "totalLiabilities": "1003100000", "otherCurrentAssets": "264800000", "totalCurrentAssets": "564100000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1107699999", "currentAccountsPayable": "89100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1050300000", "shortLongTermDebtTotal": "472600000", "totalShareholderEquity": "668700000", "capitalLeaseObligations": "15400000", "otherCurrentLiabilities": "188299999", "totalCurrentLiabilities": "285900000", "otherNonCurrentLiabilities": "84600000", "totalNonCurrentLiabilities": "717200000", "cashAndShortTermInvestments": "42000000", "commonStockSharesOutstanding": "17091000", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "42000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "190700000", "capitalExpenditures": "73700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129400000", "cashflowFromInvestment": "-73700000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 2080100000, "cost_of_revenue": 1823400000, "gross_profit": 256700000, "ebit": 108700000, "ebitda": 212000000, "pretax_income": 73100000, "tax_provision": 27000000, "net_income": 46000000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54400000, "total_current_assets": 586300000, "total_assets": 1703500000, "short_term_debt": 12900000, "long_term_debt": 564900000, "total_debt": 577800000, "total_liabilities": 1131500000, "total_equity": 572000000, "shares_outstanding": 17181000, "goodwill_and_intangibles": 43700000 }, "cash_flow": { "operating_cash_flow": 150200000, "capital_expenditure": 33500000, "free_cash_flow": 183700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238715, "ticker_id": 753, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108700000", "ebitda": "212000000", "netIncome": "46000000", "grossProfit": "256700000", "depreciation": "None", "totalRevenue": "2080100000", "costOfRevenue": "1823400000", "interestIncome": "1000000", "incomeBeforeTax": "73100000", "interestExpense": "35600000", "operatingIncome": "122000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "134700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6200000", "costofGoodsAndServicesSold": "1823400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103300000", "sellingGeneralAndAdministrative": "133900000", "netIncomeFromContinuingOperations": "46100000" }, "balance": { "goodwill": "35100000", "inventory": "324000000", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1703500000", "longTermDebt": "564900000", "shortTermDebt": "12900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8600000", "reportedCurrency": "USD", "retainedEarnings": "576800000", "totalLiabilities": "1131500000", "otherCurrentAssets": "19100000", "totalCurrentAssets": "586300000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1117200000", "currentAccountsPayable": "213000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1017100000", "shortLongTermDebtTotal": "613700000", "totalShareholderEquity": "572000000", "capitalLeaseObligations": "12000000", "otherCurrentLiabilities": "86100000", "totalCurrentLiabilities": "312000000", "otherNonCurrentLiabilities": "58200000", "totalNonCurrentLiabilities": "819500000", "cashAndShortTermInvestments": "54400000", "commonStockSharesOutstanding": "17181000", "intangibleAssetsExcludingGoodwill": "8600000", "cashAndCashEquivalentsAtCarryingValue": "54400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46300000", "operatingCashflow": "150200000", "capitalExpenditures": "33500000", "changeInReceivables": "-16900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88600000", "cashflowFromInvestment": "-33500000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2080100000, "cost_of_revenue": 1823400000, "gross_profit": 256700000, "research_and_development": null, "selling_general_admin": 133900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108700000, "depreciation_amortisation": 103300000, "ebitda": 212000000, "interest_expense": 35600000, "interest_income": null, "other_non_operating": null, "pretax_income": 73100000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": 46000000, "net_income_continuing_ops": 46100000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54400000, "short_term_investments": null, "net_receivables": 188800000, "inventory": 324000000, "other_current_assets": null, "total_current_assets": 586300000, "net_ppe": null, "goodwill": 35100000, "intangible_assets": 8600000, "goodwill_and_intangibles": 43700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1117200000, "total_assets": 1703500000, "short_term_debt": 12900000, "accounts_payable": 213000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312000000, "long_term_debt": 564900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 819500000, "total_liabilities": 1131500000, "total_debt": 577800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 576800000, "total_equity": 572000000, "shares_outstanding": 17181000, "operating_cash_flow": 150200000, "stock_based_compensation": 12700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88600000, "free_cash_flow": 183700000, "net_change_in_cash": 28100000 }, "raw_data": { "income": { "ebit": "108700000", "ebitda": "212000000", "netIncome": "46000000", "grossProfit": "256700000", "depreciation": "None", "totalRevenue": "2080100000", "costOfRevenue": "1823400000", "interestIncome": "1000000", "incomeBeforeTax": "73100000", "interestExpense": "35600000", "operatingIncome": "122000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "134700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6200000", "costofGoodsAndServicesSold": "1823400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103300000", "sellingGeneralAndAdministrative": "133900000", "netIncomeFromContinuingOperations": "46100000" }, "balance": { "goodwill": "35100000", "inventory": "324000000", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1703500000", "longTermDebt": "564900000", "shortTermDebt": "12900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8600000", "reportedCurrency": "USD", "retainedEarnings": "576800000", "totalLiabilities": "1131500000", "otherCurrentAssets": "19100000", "totalCurrentAssets": "586300000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1117200000", "currentAccountsPayable": "213000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1017100000", "shortLongTermDebtTotal": "613700000", "totalShareholderEquity": "572000000", "capitalLeaseObligations": "12000000", "otherCurrentLiabilities": "86100000", "totalCurrentLiabilities": "312000000", "otherNonCurrentLiabilities": "58200000", "totalNonCurrentLiabilities": "819500000", "cashAndShortTermInvestments": "54400000", "commonStockSharesOutstanding": "17181000", "intangibleAssetsExcludingGoodwill": "8600000", "cashAndCashEquivalentsAtCarryingValue": "54400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46300000", "operatingCashflow": "150200000", "capitalExpenditures": "33500000", "changeInReceivables": "-16900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88600000", "cashflowFromInvestment": "-33500000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 1772600000, "cost_of_revenue": 1590000000, "gross_profit": 182600000, "ebit": -500000, "ebitda": 104500000, "pretax_income": -35700000, "tax_provision": -7700000, "net_income": -28100000, "net_income_to_common": -28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25200000, "total_current_assets": 487200000, "total_assets": 1690100000, "short_term_debt": 17700000, "long_term_debt": 637600000, "total_debt": 655300000, "total_liabilities": 1178400000, "total_equity": 511700000, "shares_outstanding": 16767000, "goodwill_and_intangibles": 45900000 }, "cash_flow": { "operating_cash_flow": 96400000, "capital_expenditure": 38400000, "free_cash_flow": 134800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238720, "ticker_id": 753, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-500000", "ebitda": "104500000", "netIncome": "-28100000", "grossProfit": "182600000", "depreciation": "None", "totalRevenue": "1772600000", "costOfRevenue": "1590000000", "interestIncome": "36400000", "incomeBeforeTax": "-35700000", "interestExpense": "37000000", "operatingIncome": "12000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-7700000", "reportedCurrency": "USD", "netInterestIncome": "-36400000", "nonInterestIncome": "None", "operatingExpenses": "170600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11400000", "costofGoodsAndServicesSold": "1590000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "114000000", "netIncomeFromContinuingOperations": "-28100000" }, "balance": { "goodwill": "35100000", "inventory": "277700000", "commonStock": "1670", "currentDebt": "None", "investments": "None", "totalAssets": "1690100000", "longTermDebt": "637600000", "shortTermDebt": "17700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10800000", "reportedCurrency": "USD", "retainedEarnings": "530700000", "totalLiabilities": "1178400000", "otherCurrentAssets": "16900000", "totalCurrentAssets": "487200000", "currentLongTermDebt": "1600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1202899999", "currentAccountsPayable": "168300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1081800000", "shortLongTermDebtTotal": "698000000", "totalShareholderEquity": "511700000", "capitalLeaseObligations": "16100000", "otherCurrentLiabilities": "57200000", "totalCurrentLiabilities": "254100000", "otherNonCurrentLiabilities": "73600000", "totalNonCurrentLiabilities": "924300000", "cashAndShortTermInvestments": "25200000", "commonStockSharesOutstanding": "16767000", "intangibleAssetsExcludingGoodwill": "10800000", "cashAndCashEquivalentsAtCarryingValue": "25200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-20200000", "operatingCashflow": "96400000", "capitalExpenditures": "38400000", "changeInReceivables": "-5300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-25100000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1772600000, "cost_of_revenue": 1590000000, "gross_profit": 182600000, "research_and_development": null, "selling_general_admin": 114000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -500000, "depreciation_amortisation": 105000000, "ebitda": 104500000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": -35700000, "tax_provision": -7700000, "effective_tax_rate": null, "net_income": -28100000, "net_income_continuing_ops": -28100000, "net_income_to_common": -28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25200000, "short_term_investments": null, "net_receivables": 167400000, "inventory": 277700000, "other_current_assets": null, "total_current_assets": 487200000, "net_ppe": null, "goodwill": 35100000, "intangible_assets": 10800000, "goodwill_and_intangibles": 45900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1202899999, "total_assets": 1690100000, "short_term_debt": 17700000, "accounts_payable": 168300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 254100000, "long_term_debt": 637600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 924300000, "total_liabilities": 1178400000, "total_debt": 655300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 530700000, "total_equity": 511700000, "shares_outstanding": 16767000, "operating_cash_flow": 96400000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82000000, "free_cash_flow": 134800000, "net_change_in_cash": -10700000 }, "raw_data": { "income": { "ebit": "-500000", "ebitda": "104500000", "netIncome": "-28100000", "grossProfit": "182600000", "depreciation": "None", "totalRevenue": "1772600000", "costOfRevenue": "1590000000", "interestIncome": "36400000", "incomeBeforeTax": "-35700000", "interestExpense": "37000000", "operatingIncome": "12000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-7700000", "reportedCurrency": "USD", "netInterestIncome": "-36400000", "nonInterestIncome": "None", "operatingExpenses": "170600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11400000", "costofGoodsAndServicesSold": "1590000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "114000000", "netIncomeFromContinuingOperations": "-28100000" }, "balance": { "goodwill": "35100000", "inventory": "277700000", "commonStock": "1670", "currentDebt": "None", "investments": "None", "totalAssets": "1690100000", "longTermDebt": "637600000", "shortTermDebt": "17700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10800000", "reportedCurrency": "USD", "retainedEarnings": "530700000", "totalLiabilities": "1178400000", "otherCurrentAssets": "16900000", "totalCurrentAssets": "487200000", "currentLongTermDebt": "1600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1202899999", "currentAccountsPayable": "168300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1081800000", "shortLongTermDebtTotal": "698000000", "totalShareholderEquity": "511700000", "capitalLeaseObligations": "16100000", "otherCurrentLiabilities": "57200000", "totalCurrentLiabilities": "254100000", "otherNonCurrentLiabilities": "73600000", "totalNonCurrentLiabilities": "924300000", "cashAndShortTermInvestments": "25200000", "commonStockSharesOutstanding": "16767000", "intangibleAssetsExcludingGoodwill": "10800000", "cashAndCashEquivalentsAtCarryingValue": "25200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-20200000", "operatingCashflow": "96400000", "capitalExpenditures": "38400000", "changeInReceivables": "-5300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-25100000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 1868600000, "cost_of_revenue": 1574400000, "gross_profit": 294200000, "ebit": 142600000, "ebitda": 253600000, "pretax_income": 98200000, "tax_provision": 21100000, "net_income": 77100000, "net_income_to_common": 77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35900000, "total_current_assets": 474900000, "total_assets": 1800400000, "short_term_debt": 17000000, "long_term_debt": 716400000, "total_debt": 733400000, "total_liabilities": 1279300000, "total_equity": 521100000, "shares_outstanding": 16724000, "goodwill_and_intangibles": 48800000 }, "cash_flow": { "operating_cash_flow": 247000000, "capital_expenditure": 39600000, "free_cash_flow": 286600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238725, "ticker_id": 753, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142600000", "ebitda": "253600000", "netIncome": "77100000", "grossProfit": "294200000", "depreciation": "None", "totalRevenue": "1868600000", "costOfRevenue": "1574400000", "interestIncome": "46500000", "incomeBeforeTax": "98200000", "interestExpense": "46500000", "operatingIncome": "158100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21100000", "reportedCurrency": "USD", "netInterestIncome": "-46500000", "nonInterestIncome": "None", "operatingExpenses": "136100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13500000", "costofGoodsAndServicesSold": "1574400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111000000", "sellingGeneralAndAdministrative": "124900000", "netIncomeFromContinuingOperations": "77000000" }, "balance": { "goodwill": "35100000", "inventory": "263300000", "commonStock": "1660", "currentDebt": "None", "investments": "None", "totalAssets": "1800400000", "longTermDebt": "716400000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "13700000", "reportedCurrency": "USD", "retainedEarnings": "558800000", "totalLiabilities": "1279300000", "otherCurrentAssets": "15100000", "totalCurrentAssets": "474900000", "currentLongTermDebt": "1700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1325500000", "currentAccountsPayable": "143400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1191500000", "shortLongTermDebtTotal": "787700000", "totalShareholderEquity": "521100000", "capitalLeaseObligations": "69600000", "otherCurrentLiabilities": "73900000", "totalCurrentLiabilities": "244800000", "otherNonCurrentLiabilities": "160000000", "totalNonCurrentLiabilities": "1034500000", "cashAndShortTermInvestments": "35900000", "commonStockSharesOutstanding": "16724000", "intangibleAssetsExcludingGoodwill": "13700000", "cashAndCashEquivalentsAtCarryingValue": "35900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "18100000", "operatingCashflow": "247000000", "capitalExpenditures": "39600000", "changeInReceivables": "6100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192900000", "cashflowFromInvestment": "-39600000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1868600000, "cost_of_revenue": 1574400000, "gross_profit": 294200000, "research_and_development": null, "selling_general_admin": 124900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142600000, "depreciation_amortisation": 111000000, "ebitda": 253600000, "interest_expense": 46500000, "interest_income": null, "other_non_operating": null, "pretax_income": 98200000, "tax_provision": 21100000, "effective_tax_rate": null, "net_income": 77100000, "net_income_continuing_ops": 77000000, "net_income_to_common": 77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35900000, "short_term_investments": null, "net_receivables": 160600000, "inventory": 263300000, "other_current_assets": null, "total_current_assets": 474900000, "net_ppe": null, "goodwill": 35100000, "intangible_assets": 13700000, "goodwill_and_intangibles": 48800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1325500000, "total_assets": 1800400000, "short_term_debt": 17000000, "accounts_payable": 143400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244800000, "long_term_debt": 716400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1034500000, "total_liabilities": 1279300000, "total_debt": 733400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 558800000, "total_equity": 521100000, "shares_outstanding": 16724000, "operating_cash_flow": 247000000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192900000, "free_cash_flow": 286600000, "net_change_in_cash": 14500000 }, "raw_data": { "income": { "ebit": "142600000", "ebitda": "253600000", "netIncome": "77100000", "grossProfit": "294200000", "depreciation": "None", "totalRevenue": "1868600000", "costOfRevenue": "1574400000", "interestIncome": "46500000", "incomeBeforeTax": "98200000", "interestExpense": "46500000", "operatingIncome": "158100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21100000", "reportedCurrency": "USD", "netInterestIncome": "-46500000", "nonInterestIncome": "None", "operatingExpenses": "136100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13500000", "costofGoodsAndServicesSold": "1574400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111000000", "sellingGeneralAndAdministrative": "124900000", "netIncomeFromContinuingOperations": "77000000" }, "balance": { "goodwill": "35100000", "inventory": "263300000", "commonStock": "1660", "currentDebt": "None", "investments": "None", "totalAssets": "1800400000", "longTermDebt": "716400000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "13700000", "reportedCurrency": "USD", "retainedEarnings": "558800000", "totalLiabilities": "1279300000", "otherCurrentAssets": "15100000", "totalCurrentAssets": "474900000", "currentLongTermDebt": "1700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1325500000", "currentAccountsPayable": "143400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1191500000", "shortLongTermDebtTotal": "787700000", "totalShareholderEquity": "521100000", "capitalLeaseObligations": "69600000", "otherCurrentLiabilities": "73900000", "totalCurrentLiabilities": "244800000", "otherNonCurrentLiabilities": "160000000", "totalNonCurrentLiabilities": "1034500000", "cashAndShortTermInvestments": "35900000", "commonStockSharesOutstanding": "16724000", "intangibleAssetsExcludingGoodwill": "13700000", "cashAndCashEquivalentsAtCarryingValue": "35900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "18100000", "operatingCashflow": "247000000", "capitalExpenditures": "39600000", "changeInReceivables": "6100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192900000", "cashflowFromInvestment": "-39600000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 1761500000, "cost_of_revenue": 1597000000, "gross_profit": 164500000, "ebit": 42600000, "ebitda": 158200000, "pretax_income": -7900000, "tax_provision": -2300000, "net_income": -5600000, "net_income_to_common": -5600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21400000, "total_current_assets": 465800000, "total_assets": 1877700000, "short_term_debt": 31800000, "long_term_debt": 884500000, "total_debt": 916300000, "total_liabilities": 1445700000, "total_equity": 432000000, "shares_outstanding": 16533000, "goodwill_and_intangibles": 52000000 }, "cash_flow": { "operating_cash_flow": 55600000, "capital_expenditure": 140100000, "free_cash_flow": 195700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238730, "ticker_id": 753, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42600000", "ebitda": "158200000", "netIncome": "-5600000", "grossProfit": "164500000", "depreciation": "None", "totalRevenue": "1761500000", "costOfRevenue": "1597000000", "interestIncome": "44900000", "incomeBeforeTax": "-7900000", "interestExpense": "44900000", "operatingIncome": "45400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2300000", "reportedCurrency": "USD", "netInterestIncome": "-44900000", "nonInterestIncome": "None", "operatingExpenses": "119100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2700000", "costofGoodsAndServicesSold": "1597000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115600000", "sellingGeneralAndAdministrative": "113100000", "netIncomeFromContinuingOperations": "-5600000" }, "balance": { "goodwill": "35100000", "inventory": "281400000", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1877700000", "longTermDebt": "884500000", "shortTermDebt": "31800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "16900000", "reportedCurrency": "USD", "retainedEarnings": "481700000", "totalLiabilities": "1445700000", "otherCurrentAssets": "3600000", "totalCurrentAssets": "465800000", "currentLongTermDebt": "16500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1411900000", "currentAccountsPayable": "149600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1257700000", "shortLongTermDebtTotal": "981900000", "totalShareholderEquity": "432000000", "capitalLeaseObligations": "101500000", "otherCurrentLiabilities": "91900000", "totalCurrentLiabilities": "280400000", "otherNonCurrentLiabilities": "93900000", "totalNonCurrentLiabilities": "1165300000", "cashAndShortTermInvestments": "21400000", "commonStockSharesOutstanding": "16533000", "intangibleAssetsExcludingGoodwill": "16900000", "cashAndCashEquivalentsAtCarryingValue": "21400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21200000", "operatingCashflow": "55600000", "capitalExpenditures": "140100000", "changeInReceivables": "-13600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "82000000", "cashflowFromInvestment": "-140100000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1761500000, "cost_of_revenue": 1597000000, "gross_profit": 164500000, "research_and_development": null, "selling_general_admin": 113100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42600000, "depreciation_amortisation": 115600000, "ebitda": 158200000, "interest_expense": 44900000, "interest_income": null, "other_non_operating": null, "pretax_income": -7900000, "tax_provision": -2300000, "effective_tax_rate": null, "net_income": -5600000, "net_income_continuing_ops": -5600000, "net_income_to_common": -5600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21400000, "short_term_investments": null, "net_receivables": 159400000, "inventory": 281400000, "other_current_assets": null, "total_current_assets": 465800000, "net_ppe": null, "goodwill": 35100000, "intangible_assets": 16900000, "goodwill_and_intangibles": 52000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1411900000, "total_assets": 1877700000, "short_term_debt": 31800000, "accounts_payable": 149600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280400000, "long_term_debt": 884500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1165300000, "total_liabilities": 1445700000, "total_debt": 916300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 481700000, "total_equity": 432000000, "shares_outstanding": 16533000, "operating_cash_flow": 55600000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82000000, "free_cash_flow": 195700000, "net_change_in_cash": -2500000 }, "raw_data": { "income": { "ebit": "42600000", "ebitda": "158200000", "netIncome": "-5600000", "grossProfit": "164500000", "depreciation": "None", "totalRevenue": "1761500000", "costOfRevenue": "1597000000", "interestIncome": "44900000", "incomeBeforeTax": "-7900000", "interestExpense": "44900000", "operatingIncome": "45400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2300000", "reportedCurrency": "USD", "netInterestIncome": "-44900000", "nonInterestIncome": "None", "operatingExpenses": "119100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2700000", "costofGoodsAndServicesSold": "1597000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115600000", "sellingGeneralAndAdministrative": "113100000", "netIncomeFromContinuingOperations": "-5600000" }, "balance": { "goodwill": "35100000", "inventory": "281400000", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1877700000", "longTermDebt": "884500000", "shortTermDebt": "31800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "16900000", "reportedCurrency": "USD", "retainedEarnings": "481700000", "totalLiabilities": "1445700000", "otherCurrentAssets": "3600000", "totalCurrentAssets": "465800000", "currentLongTermDebt": "16500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1411900000", "currentAccountsPayable": "149600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1257700000", "shortLongTermDebtTotal": "981900000", "totalShareholderEquity": "432000000", "capitalLeaseObligations": "101500000", "otherCurrentLiabilities": "91900000", "totalCurrentLiabilities": "280400000", "otherNonCurrentLiabilities": "93900000", "totalNonCurrentLiabilities": "1165300000", "cashAndShortTermInvestments": "21400000", "commonStockSharesOutstanding": "16533000", "intangibleAssetsExcludingGoodwill": "16900000", "cashAndCashEquivalentsAtCarryingValue": "21400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21200000", "operatingCashflow": "55600000", "capitalExpenditures": "140100000", "changeInReceivables": "-13600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "82000000", "cashflowFromInvestment": "-140100000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 1724200000, "cost_of_revenue": 1536700000, "gross_profit": 187500000, "ebit": -103000000, "ebitda": -1100000, "pretax_income": -133461999, "tax_provision": 10305000, "net_income": -143767000, "net_income_to_common": -143767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22484000, "total_current_assets": 443947000, "total_assets": 1788118000, "short_term_debt": 120833000, "long_term_debt": 671292000, "total_debt": 792125000, "total_liabilities": 1361722000, "total_equity": 426396000, "shares_outstanding": 16487000, "goodwill_and_intangibles": 59154000 }, "cash_flow": { "operating_cash_flow": 168899000, "capital_expenditure": 295708000, "free_cash_flow": 464607000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238735, "ticker_id": 753, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-103000000", "ebitda": "-1100000", "netIncome": "-143767000", "grossProfit": "187500000", "depreciation": "None", "totalRevenue": "1724200000", "costOfRevenue": "1536700000", "interestIncome": "30620000", "incomeBeforeTax": "-133461999", "interestExpense": "30820000", "operatingIncome": "-97900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10305000", "reportedCurrency": "USD", "netInterestIncome": "-30620000", "nonInterestIncome": "None", "operatingExpenses": "106300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1536700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101900000", "sellingGeneralAndAdministrative": "112988000", "netIncomeFromContinuingOperations": "-123157000" }, "balance": { "goodwill": "35074000", "inventory": "266244000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1788118000", "longTermDebt": "671292000", "shortTermDebt": "120833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24080000", "reportedCurrency": "USD", "retainedEarnings": "487339000", "totalLiabilities": "1361722000", "otherCurrentAssets": "3398999", "totalCurrentAssets": "443947000", "currentLongTermDebt": "120833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344170999", "currentAccountsPayable": "228059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1269271000", "shortLongTermDebtTotal": "819544000", "totalShareholderEquity": "426396000", "capitalLeaseObligations": "27419000", "otherCurrentLiabilities": "94160000", "totalCurrentLiabilities": "449295000", "otherNonCurrentLiabilities": "119953000", "totalNonCurrentLiabilities": "912426999", "cashAndShortTermInvestments": "22484000", "commonStockSharesOutstanding": "16487000", "intangibleAssetsExcludingGoodwill": "24080000", "cashAndCashEquivalentsAtCarryingValue": "22484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143767000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8100000", "operatingCashflow": "168899000", "capitalExpenditures": "295708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65420000", "cashflowFromInvestment": "-223971000", "stockBasedCompensation": "3314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8209000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1724200000, "cost_of_revenue": 1536700000, "gross_profit": 187500000, "research_and_development": 0, "selling_general_admin": 112988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -103000000, "depreciation_amortisation": 101900000, "ebitda": -1100000, "interest_expense": 30820000, "interest_income": null, "other_non_operating": null, "pretax_income": -133461999, "tax_provision": 10305000, "effective_tax_rate": null, "net_income": -143767000, "net_income_continuing_ops": -123157000, "net_income_to_common": -143767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22484000, "short_term_investments": null, "net_receivables": 151820000, "inventory": 266244000, "other_current_assets": null, "total_current_assets": 443947000, "net_ppe": null, "goodwill": 35074000, "intangible_assets": 24080000, "goodwill_and_intangibles": 59154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1344170999, "total_assets": 1788118000, "short_term_debt": 120833000, "accounts_payable": 228059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 449295000, "long_term_debt": 671292000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 912426999, "total_liabilities": 1361722000, "total_debt": 792125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 487339000, "total_equity": 426396000, "shares_outstanding": 16487000, "operating_cash_flow": 168899000, "stock_based_compensation": 3314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 295708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65420000, "free_cash_flow": 464607000, "net_change_in_cash": 8209000 }, "raw_data": { "income": { "ebit": "-103000000", "ebitda": "-1100000", "netIncome": "-143767000", "grossProfit": "187500000", "depreciation": "None", "totalRevenue": "1724200000", "costOfRevenue": "1536700000", "interestIncome": "30620000", "incomeBeforeTax": "-133461999", "interestExpense": "30820000", "operatingIncome": "-97900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10305000", "reportedCurrency": "USD", "netInterestIncome": "-30620000", "nonInterestIncome": "None", "operatingExpenses": "106300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1536700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101900000", "sellingGeneralAndAdministrative": "112988000", "netIncomeFromContinuingOperations": "-123157000" }, "balance": { "goodwill": "35074000", "inventory": "266244000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1788118000", "longTermDebt": "671292000", "shortTermDebt": "120833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24080000", "reportedCurrency": "USD", "retainedEarnings": "487339000", "totalLiabilities": "1361722000", "otherCurrentAssets": "3398999", "totalCurrentAssets": "443947000", "currentLongTermDebt": "120833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344170999", "currentAccountsPayable": "228059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1269271000", "shortLongTermDebtTotal": "819544000", "totalShareholderEquity": "426396000", "capitalLeaseObligations": "27419000", "otherCurrentLiabilities": "94160000", "totalCurrentLiabilities": "449295000", "otherNonCurrentLiabilities": "119953000", "totalNonCurrentLiabilities": "912426999", "cashAndShortTermInvestments": "22484000", "commonStockSharesOutstanding": "16487000", "intangibleAssetsExcludingGoodwill": "24080000", "cashAndCashEquivalentsAtCarryingValue": "22484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143767000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8100000", "operatingCashflow": "168899000", "capitalExpenditures": "295708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65420000", "cashflowFromInvestment": "-223971000", "stockBasedCompensation": "3314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8209000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 360300000, "cost_of_revenue": 361200000, "gross_profit": -900000, "ebit": -11800000, "ebitda": 11600000, "pretax_income": -16500000, "tax_provision": -3700000, "net_income": -12800000, "net_income_to_common": -12800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36500000, "total_current_assets": 522100000, "total_assets": 1569800000, "short_term_debt": 600000, "long_term_debt": 360500000, "total_debt": 361100000, "total_liabilities": 756000000, "total_equity": 813800000, "shares_outstanding": 16080000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 500000, "capital_expenditure": 9100000, "free_cash_flow": 9600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238698, "ticker_id": 753, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11800000", "ebitda": "11600000", "netIncome": "-12800000", "grossProfit": "-900000", "depreciation": "None", "totalRevenue": "360300000", "costOfRevenue": "361200000", "interestIncome": "300000", "incomeBeforeTax": "-16500000", "interestExpense": "4700000", "operatingIncome": "-21400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3700000", "reportedCurrency": "USD", "netInterestIncome": "-4900000", "nonInterestIncome": "None", "operatingExpenses": "20500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "19900000", "netIncomeFromContinuingOperations": "-12800000" }, "balance": { "goodwill": "None", "inventory": "269700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1569800000", "longTermDebt": "360500000", "shortTermDebt": "600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "849400000", "totalLiabilities": "756000000", "otherCurrentAssets": "18000000", "totalCurrentAssets": "522100000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047700000", "currentAccountsPayable": "125800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81900000", "totalShareholderEquity": "813800000", "capitalLeaseObligations": "12100000", "otherCurrentLiabilities": "199800000", "totalCurrentLiabilities": "200400000", "otherNonCurrentLiabilities": "81400000", "totalNonCurrentLiabilities": "555600000", "cashAndShortTermInvestments": "36500000", "commonStockSharesOutstanding": "16080000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "12400000", "operatingCashflow": "500000", "capitalExpenditures": "9100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14300000", "cashflowFromInvestment": "-9100000", "stockBasedCompensation": "600000", "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": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 360300000, "cost_of_revenue": 361200000, "gross_profit": -900000, "research_and_development": null, "selling_general_admin": 19900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11800000, "depreciation_amortisation": 23400000, "ebitda": 11600000, "interest_expense": 4700000, "interest_income": null, "other_non_operating": null, "pretax_income": -16500000, "tax_provision": -3700000, "effective_tax_rate": null, "net_income": -12800000, "net_income_continuing_ops": -12800000, "net_income_to_common": -12800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36500000, "short_term_investments": null, "net_receivables": 197900000, "inventory": 269700000, "other_current_assets": null, "total_current_assets": 522100000, "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": 1047700000, "total_assets": 1569800000, "short_term_debt": 600000, "accounts_payable": 125800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200400000, "long_term_debt": 360500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 555600000, "total_liabilities": 756000000, "total_debt": 361100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 849400000, "total_equity": 813800000, "shares_outstanding": 16080000, "operating_cash_flow": 500000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14300000, "free_cash_flow": 9600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11800000", "ebitda": "11600000", "netIncome": "-12800000", "grossProfit": "-900000", "depreciation": "None", "totalRevenue": "360300000", "costOfRevenue": "361200000", "interestIncome": "300000", "incomeBeforeTax": "-16500000", "interestExpense": "4700000", "operatingIncome": "-21400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3700000", "reportedCurrency": "USD", "netInterestIncome": "-4900000", "nonInterestIncome": "None", "operatingExpenses": "20500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "19900000", "netIncomeFromContinuingOperations": "-12800000" }, "balance": { "goodwill": "None", "inventory": "269700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1569800000", "longTermDebt": "360500000", "shortTermDebt": "600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "849400000", "totalLiabilities": "756000000", "otherCurrentAssets": "18000000", "totalCurrentAssets": "522100000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047700000", "currentAccountsPayable": "125800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81900000", "totalShareholderEquity": "813800000", "capitalLeaseObligations": "12100000", "otherCurrentLiabilities": "199800000", "totalCurrentLiabilities": "200400000", "otherNonCurrentLiabilities": "81400000", "totalNonCurrentLiabilities": "555600000", "cashAndShortTermInvestments": "36500000", "commonStockSharesOutstanding": "16080000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "12400000", "operatingCashflow": "500000", "capitalExpenditures": "9100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14300000", "cashflowFromInvestment": "-9100000", "stockBasedCompensation": "600000", "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": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 386400000, "cost_of_revenue": 369200000, "gross_profit": 17200000, "ebit": 7200000, "ebitda": 30900000, "pretax_income": 2500000, "tax_provision": -800000, "net_income": 38300000, "net_income_to_common": 38300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30700, "total_current_assets": 526000000, "total_assets": 1588300000, "short_term_debt": 12900000, "long_term_debt": 345500000, "total_debt": 358400000, "total_liabilities": 763000000, "total_equity": 825300000, "shares_outstanding": 16067000, "goodwill_and_intangibles": 2100000 }, "cash_flow": { "operating_cash_flow": 5000000, "capital_expenditure": 14900000, "free_cash_flow": 19900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238699, "ticker_id": 753, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7200000", "ebitda": "30900000", "netIncome": "38300000", "grossProfit": "17200000", "depreciation": "None", "totalRevenue": "386400000", "costOfRevenue": "369200000", "interestIncome": "4800000", "incomeBeforeTax": "2500000", "interestExpense": "4700000", "operatingIncome": "-2500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "-4800000", "nonInterestIncome": "None", "operatingExpenses": "19700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "20600000", "netIncomeFromContinuingOperations": "3300000" }, "balance": { "goodwill": "0", "inventory": "281700000", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1588300000", "longTermDebt": "345500000", "shortTermDebt": "12900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2100000", "reportedCurrency": "USD", "retainedEarnings": "862300000", "totalLiabilities": "763000000", "otherCurrentAssets": "48969300", "totalCurrentAssets": "526000000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062200000", "currentAccountsPayable": "130900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1043600000", "shortLongTermDebtTotal": "421800000", "totalShareholderEquity": "825300000", "capitalLeaseObligations": "12300000", "otherCurrentLiabilities": "72400000", "totalCurrentLiabilities": "216200000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "546800000", "cashAndShortTermInvestments": "30700", "commonStockSharesOutstanding": "16067000", "intangibleAssetsExcludingGoodwill": "2100000", "cashAndCashEquivalentsAtCarryingValue": "30700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "5000000", "capitalExpenditures": "14900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5800000", "cashflowFromInvestment": "-14400000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386400000, "cost_of_revenue": 369200000, "gross_profit": 17200000, "research_and_development": null, "selling_general_admin": 20600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7200000, "depreciation_amortisation": 23700000, "ebitda": 30900000, "interest_expense": 4700000, "interest_income": null, "other_non_operating": null, "pretax_income": 2500000, "tax_provision": -800000, "effective_tax_rate": null, "net_income": 38300000, "net_income_continuing_ops": 3300000, "net_income_to_common": 38300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30700, "short_term_investments": null, "net_receivables": 195300000, "inventory": 281700000, "other_current_assets": null, "total_current_assets": 526000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2100000, "goodwill_and_intangibles": 2100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1062200000, "total_assets": 1588300000, "short_term_debt": 12900000, "accounts_payable": 130900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216200000, "long_term_debt": 345500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 546800000, "total_liabilities": 763000000, "total_debt": 358400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 862300000, "total_equity": 825300000, "shares_outstanding": 16067000, "operating_cash_flow": 5000000, "stock_based_compensation": -300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5800000, "free_cash_flow": 19900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7200000", "ebitda": "30900000", "netIncome": "38300000", "grossProfit": "17200000", "depreciation": "None", "totalRevenue": "386400000", "costOfRevenue": "369200000", "interestIncome": "4800000", "incomeBeforeTax": "2500000", "interestExpense": "4700000", "operatingIncome": "-2500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "-4800000", "nonInterestIncome": "None", "operatingExpenses": "19700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "20600000", "netIncomeFromContinuingOperations": "3300000" }, "balance": { "goodwill": "0", "inventory": "281700000", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1588300000", "longTermDebt": "345500000", "shortTermDebt": "12900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2100000", "reportedCurrency": "USD", "retainedEarnings": "862300000", "totalLiabilities": "763000000", "otherCurrentAssets": "48969300", "totalCurrentAssets": "526000000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062200000", "currentAccountsPayable": "130900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1043600000", "shortLongTermDebtTotal": "421800000", "totalShareholderEquity": "825300000", "capitalLeaseObligations": "12300000", "otherCurrentLiabilities": "72400000", "totalCurrentLiabilities": "216200000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "546800000", "cashAndShortTermInvestments": "30700", "commonStockSharesOutstanding": "16067000", "intangibleAssetsExcludingGoodwill": "2100000", "cashAndCashEquivalentsAtCarryingValue": "30700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "5000000", "capitalExpenditures": "14900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5800000", "cashflowFromInvestment": "-14400000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 399000000, "cost_of_revenue": 380200000, "gross_profit": 18800000, "ebit": -55900000, "ebitda": -32200000, "pretax_income": -60400000, "tax_provision": -6500000, "net_income": -53300000, "net_income_to_common": -53300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34400000, "total_current_assets": 487900000, "total_assets": 1561400000, "short_term_debt": 12400000, "long_term_debt": 335500000, "total_debt": 347900000, "total_liabilities": 778600000, "total_equity": 783000000, "shares_outstanding": 16142000, "goodwill_and_intangibles": 2700000 }, "cash_flow": { "operating_cash_flow": 34000000, "capital_expenditure": 18300000, "free_cash_flow": 52300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238701, "ticker_id": 753, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55900000", "ebitda": "-32200000", "netIncome": "-53300000", "grossProfit": "18800000", "depreciation": "None", "totalRevenue": "399000000", "costOfRevenue": "380200000", "interestIncome": "300000", "incomeBeforeTax": "-60400000", "interestExpense": "4500000", "operatingIncome": "-4900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6500000", "reportedCurrency": "USD", "netInterestIncome": "-4800000", "nonInterestIncome": "None", "operatingExpenses": "23700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "23700000", "netIncomeFromContinuingOperations": "-53900000" }, "balance": { "goodwill": "None", "inventory": "283200000", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1561400000", "longTermDebt": "335500000", "shortTermDebt": "12400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2700000", "reportedCurrency": "USD", "retainedEarnings": "823900000", "totalLiabilities": "778600000", "otherCurrentAssets": "8600000", "totalCurrentAssets": "487900000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073500000", "currentAccountsPayable": "145700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1015900000", "shortLongTermDebtTotal": "347900000", "totalShareholderEquity": "783000000", "capitalLeaseObligations": "11800000", "otherCurrentLiabilities": "74300000", "totalCurrentLiabilities": "232400000", "otherNonCurrentLiabilities": "78000000", "totalNonCurrentLiabilities": "546200000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "16142000", "intangibleAssetsExcludingGoodwill": "2700000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "34000000", "capitalExpenditures": "18300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15800000", "cashflowFromInvestment": "-30400000", "stockBasedCompensation": "599999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 399000000, "cost_of_revenue": 380200000, "gross_profit": 18800000, "research_and_development": null, "selling_general_admin": 23700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55900000, "depreciation_amortisation": 23700000, "ebitda": -32200000, "interest_expense": 4500000, "interest_income": null, "other_non_operating": null, "pretax_income": -60400000, "tax_provision": -6500000, "effective_tax_rate": null, "net_income": -53300000, "net_income_continuing_ops": -53900000, "net_income_to_common": -53300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34400000, "short_term_investments": null, "net_receivables": 161700000, "inventory": 283200000, "other_current_assets": null, "total_current_assets": 487900000, "net_ppe": null, "goodwill": null, "intangible_assets": 2700000, "goodwill_and_intangibles": 2700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1073500000, "total_assets": 1561400000, "short_term_debt": 12400000, "accounts_payable": 145700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232400000, "long_term_debt": 335500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 546200000, "total_liabilities": 778600000, "total_debt": 347900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 823900000, "total_equity": 783000000, "shares_outstanding": 16142000, "operating_cash_flow": 34000000, "stock_based_compensation": 599999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15800000, "free_cash_flow": 52300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55900000", "ebitda": "-32200000", "netIncome": "-53300000", "grossProfit": "18800000", "depreciation": "None", "totalRevenue": "399000000", "costOfRevenue": "380200000", "interestIncome": "300000", "incomeBeforeTax": "-60400000", "interestExpense": "4500000", "operatingIncome": "-4900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6500000", "reportedCurrency": "USD", "netInterestIncome": "-4800000", "nonInterestIncome": "None", "operatingExpenses": "23700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "23700000", "netIncomeFromContinuingOperations": "-53900000" }, "balance": { "goodwill": "None", "inventory": "283200000", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1561400000", "longTermDebt": "335500000", "shortTermDebt": "12400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2700000", "reportedCurrency": "USD", "retainedEarnings": "823900000", "totalLiabilities": "778600000", "otherCurrentAssets": "8600000", "totalCurrentAssets": "487900000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073500000", "currentAccountsPayable": "145700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1015900000", "shortLongTermDebtTotal": "347900000", "totalShareholderEquity": "783000000", "capitalLeaseObligations": "11800000", "otherCurrentLiabilities": "74300000", "totalCurrentLiabilities": "232400000", "otherNonCurrentLiabilities": "78000000", "totalNonCurrentLiabilities": "546200000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "16142000", "intangibleAssetsExcludingGoodwill": "2700000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "34000000", "capitalExpenditures": "18300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15800000", "cashflowFromInvestment": "-30400000", "stockBasedCompensation": "599999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 391800000, "cost_of_revenue": 348800000, "gross_profit": 43000000, "ebit": 9400000, "ebitda": 32400000, "pretax_income": 5500000, "tax_provision": 1900000, "net_income": 2700000, "net_income_to_common": 2700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46700000, "total_current_assets": 510100000, "total_assets": 1640700000, "short_term_debt": 12400000, "long_term_debt": 328500000, "total_debt": 340900000, "total_liabilities": 804100000, "total_equity": 836700000, "shares_outstanding": 16241000, "goodwill_and_intangibles": 51200000 }, "cash_flow": { "operating_cash_flow": -28200000, "capital_expenditure": 22900000, "free_cash_flow": -5300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238702, "ticker_id": 753, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9400000", "ebitda": "32400000", "netIncome": "2700000", "grossProfit": "43000000", "depreciation": "None", "totalRevenue": "391800000", "costOfRevenue": "348800000", "interestIncome": "500000", "incomeBeforeTax": "5500000", "interestExpense": "3900000", "operatingIncome": "14500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-4000000", "nonInterestIncome": "None", "operatingExpenses": "28500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000000", "sellingGeneralAndAdministrative": "27000000", "netIncomeFromContinuingOperations": "3600000" }, "balance": { "goodwill": "None", "inventory": "283900000", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1640700000", "longTermDebt": "328500000", "shortTermDebt": "12400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "51200000", "reportedCurrency": "USD", "retainedEarnings": "877300000", "totalLiabilities": "804100000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "510100000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1130600000", "currentAccountsPayable": "162900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1027100000", "shortLongTermDebtTotal": "340900000", "totalShareholderEquity": "836700000", "capitalLeaseObligations": "11800000", "otherCurrentLiabilities": "83800000", "totalCurrentLiabilities": "259100000", "otherNonCurrentLiabilities": "164500000", "totalNonCurrentLiabilities": "545000000", "cashAndShortTermInvestments": "46700000", "commonStockSharesOutstanding": "16241000", "intangibleAssetsExcludingGoodwill": "51200000", "cashAndCashEquivalentsAtCarryingValue": "46700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-26200000", "operatingCashflow": "-28200000", "capitalExpenditures": "22900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53700000", "cashflowFromInvestment": "-22900000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 391800000, "cost_of_revenue": 348800000, "gross_profit": 43000000, "research_and_development": null, "selling_general_admin": 27000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9400000, "depreciation_amortisation": 23000000, "ebitda": 32400000, "interest_expense": 3900000, "interest_income": null, "other_non_operating": null, "pretax_income": 5500000, "tax_provision": 1900000, "effective_tax_rate": null, "net_income": 2700000, "net_income_continuing_ops": 3600000, "net_income_to_common": 2700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46700000, "short_term_investments": null, "net_receivables": 165900000, "inventory": 283900000, "other_current_assets": null, "total_current_assets": 510100000, "net_ppe": null, "goodwill": null, "intangible_assets": 51200000, "goodwill_and_intangibles": 51200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1130600000, "total_assets": 1640700000, "short_term_debt": 12400000, "accounts_payable": 162900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259100000, "long_term_debt": 328500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545000000, "total_liabilities": 804100000, "total_debt": 340900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 877300000, "total_equity": 836700000, "shares_outstanding": 16241000, "operating_cash_flow": -28200000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53700000, "free_cash_flow": -5300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9400000", "ebitda": "32400000", "netIncome": "2700000", "grossProfit": "43000000", "depreciation": "None", "totalRevenue": "391800000", "costOfRevenue": "348800000", "interestIncome": "500000", "incomeBeforeTax": "5500000", "interestExpense": "3900000", "operatingIncome": "14500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-4000000", "nonInterestIncome": "None", "operatingExpenses": "28500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000000", "sellingGeneralAndAdministrative": "27000000", "netIncomeFromContinuingOperations": "3600000" }, "balance": { "goodwill": "None", "inventory": "283900000", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1640700000", "longTermDebt": "328500000", "shortTermDebt": "12400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "51200000", "reportedCurrency": "USD", "retainedEarnings": "877300000", "totalLiabilities": "804100000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "510100000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1130600000", "currentAccountsPayable": "162900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1027100000", "shortLongTermDebtTotal": "340900000", "totalShareholderEquity": "836700000", "capitalLeaseObligations": "11800000", "otherCurrentLiabilities": "83800000", "totalCurrentLiabilities": "259100000", "otherNonCurrentLiabilities": "164500000", "totalNonCurrentLiabilities": "545000000", "cashAndShortTermInvestments": "46700000", "commonStockSharesOutstanding": "16241000", "intangibleAssetsExcludingGoodwill": "51200000", "cashAndCashEquivalentsAtCarryingValue": "46700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-26200000", "operatingCashflow": "-28200000", "capitalExpenditures": "22900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53700000", "cashflowFromInvestment": "-22900000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 378200000, "cost_of_revenue": 341500000, "gross_profit": 36700000, "ebit": -4300000, "ebitda": 17700000, "pretax_income": -7700000, "tax_provision": -1800000, "net_income": -6300000, "net_income_to_common": -6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44000000, "total_current_assets": 499600000, "total_assets": 1633900000, "short_term_debt": 11300000, "long_term_debt": 281600000, "total_debt": 292900000, "total_liabilities": 797400000, "total_equity": 836600000, "shares_outstanding": 16375000, "goodwill_and_intangibles": 52400000 }, "cash_flow": { "operating_cash_flow": 1500000, "capital_expenditure": 32700000, "free_cash_flow": 34200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238703, "ticker_id": 753, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4300000", "ebitda": "17700000", "netIncome": "-6300000", "grossProfit": "36700000", "depreciation": "None", "totalRevenue": "378200000", "costOfRevenue": "341500000", "interestIncome": "600000", "incomeBeforeTax": "-7700000", "interestExpense": "3400000", "operatingIncome": "5200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1800000", "reportedCurrency": "USD", "netInterestIncome": "-3400000", "nonInterestIncome": "None", "operatingExpenses": "31500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000000", "sellingGeneralAndAdministrative": "28500000", "netIncomeFromContinuingOperations": "-5900000" }, "balance": { "goodwill": "48600000", "inventory": "259300000", "commonStock": "100", "currentDebt": "None", "investments": "None", "totalAssets": "1633900000", "longTermDebt": "281600000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3800000", "reportedCurrency": "USD", "retainedEarnings": "874500000", "totalLiabilities": "797400000", "otherCurrentAssets": "18900000", "totalCurrentAssets": "499600000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134300000", "currentAccountsPayable": "151800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1029900000", "shortLongTermDebtTotal": "292900000", "totalShareholderEquity": "836600000", "capitalLeaseObligations": "10700000", "otherCurrentLiabilities": "137100000", "totalCurrentLiabilities": "300200000", "otherNonCurrentLiabilities": "163400000", "totalNonCurrentLiabilities": "497200000", "cashAndShortTermInvestments": "44000000", "commonStockSharesOutstanding": "16375000", "intangibleAssetsExcludingGoodwill": "3800000", "cashAndCashEquivalentsAtCarryingValue": "44000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "900000", "operatingCashflow": "1500000", "capitalExpenditures": "32700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4400000", "cashflowFromInvestment": "-32700000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 378200000, "cost_of_revenue": 341500000, "gross_profit": 36700000, "research_and_development": null, "selling_general_admin": 28500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4300000, "depreciation_amortisation": 22000000, "ebitda": 17700000, "interest_expense": 3400000, "interest_income": null, "other_non_operating": null, "pretax_income": -7700000, "tax_provision": -1800000, "effective_tax_rate": null, "net_income": -6300000, "net_income_continuing_ops": -5900000, "net_income_to_common": -6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44000000, "short_term_investments": null, "net_receivables": 177400000, "inventory": 259300000, "other_current_assets": null, "total_current_assets": 499600000, "net_ppe": null, "goodwill": 48600000, "intangible_assets": 3800000, "goodwill_and_intangibles": 52400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1134300000, "total_assets": 1633900000, "short_term_debt": 11300000, "accounts_payable": 151800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300200000, "long_term_debt": 281600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 497200000, "total_liabilities": 797400000, "total_debt": 292900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 874500000, "total_equity": 836600000, "shares_outstanding": 16375000, "operating_cash_flow": 1500000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4400000, "free_cash_flow": 34200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4300000", "ebitda": "17700000", "netIncome": "-6300000", "grossProfit": "36700000", "depreciation": "None", "totalRevenue": "378200000", "costOfRevenue": "341500000", "interestIncome": "600000", "incomeBeforeTax": "-7700000", "interestExpense": "3400000", "operatingIncome": "5200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1800000", "reportedCurrency": "USD", "netInterestIncome": "-3400000", "nonInterestIncome": "None", "operatingExpenses": "31500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000000", "sellingGeneralAndAdministrative": "28500000", "netIncomeFromContinuingOperations": "-5900000" }, "balance": { "goodwill": "48600000", "inventory": "259300000", "commonStock": "100", "currentDebt": "None", "investments": "None", "totalAssets": "1633900000", "longTermDebt": "281600000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3800000", "reportedCurrency": "USD", "retainedEarnings": "874500000", "totalLiabilities": "797400000", "otherCurrentAssets": "18900000", "totalCurrentAssets": "499600000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134300000", "currentAccountsPayable": "151800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1029900000", "shortLongTermDebtTotal": "292900000", "totalShareholderEquity": "836600000", "capitalLeaseObligations": "10700000", "otherCurrentLiabilities": "137100000", "totalCurrentLiabilities": "300200000", "otherNonCurrentLiabilities": "163400000", "totalNonCurrentLiabilities": "497200000", "cashAndShortTermInvestments": "44000000", "commonStockSharesOutstanding": "16375000", "intangibleAssetsExcludingGoodwill": "3800000", "cashAndCashEquivalentsAtCarryingValue": "44000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "900000", "operatingCashflow": "1500000", "capitalExpenditures": "32700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4400000", "cashflowFromInvestment": "-32700000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 387100000, "cost_of_revenue": 372400000, "gross_profit": 14700000, "ebit": -23000000, "ebitda": -800000, "pretax_income": -29300000, "tax_provision": -9700000, "net_income": -108000000, "net_income_to_common": -108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79600000, "total_current_assets": 545400000, "total_assets": 1679200000, "short_term_debt": 11700000, "long_term_debt": 281600000, "total_debt": 293300000, "total_liabilities": 824800000, "total_equity": 854500000, "shares_outstanding": 16781000, "goodwill_and_intangibles": 52900000 }, "cash_flow": { "operating_cash_flow": -35100000, "capital_expenditure": 33000000, "free_cash_flow": -2100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238704, "ticker_id": 753, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23000000", "ebitda": "-800000", "netIncome": "-108000000", "grossProfit": "14700000", "depreciation": "None", "totalRevenue": "387100000", "costOfRevenue": "372400000", "interestIncome": "1100000", "incomeBeforeTax": "-29300000", "interestExpense": "6300000", "operatingIncome": "-12800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9700000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "27500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22200000", "sellingGeneralAndAdministrative": "26700000", "netIncomeFromContinuingOperations": "-19600000" }, "balance": { "goodwill": "48600000", "inventory": "257899999", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1679200000", "longTermDebt": "281600000", "shortTermDebt": "11700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4300000", "reportedCurrency": "USD", "retainedEarnings": "880800000", "totalLiabilities": "824800000", "otherCurrentAssets": "19200000", "totalCurrentAssets": "545400000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1133800000", "currentAccountsPayable": "164600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062200000", "shortLongTermDebtTotal": "321600000", "totalShareholderEquity": "854500000", "capitalLeaseObligations": "11100000", "otherCurrentLiabilities": "93300000", "totalCurrentLiabilities": "320400000", "otherNonCurrentLiabilities": "170200000", "totalNonCurrentLiabilities": "504400000", "cashAndShortTermInvestments": "79600000", "commonStockSharesOutstanding": "16781000", "intangibleAssetsExcludingGoodwill": "4300000", "cashAndCashEquivalentsAtCarryingValue": "79600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "-35100000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-880300000", "cashflowFromInvestment": "959500000", "stockBasedCompensation": "-1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387100000, "cost_of_revenue": 372400000, "gross_profit": 14700000, "research_and_development": null, "selling_general_admin": 26700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23000000, "depreciation_amortisation": 22200000, "ebitda": -800000, "interest_expense": 6300000, "interest_income": null, "other_non_operating": null, "pretax_income": -29300000, "tax_provision": -9700000, "effective_tax_rate": null, "net_income": -108000000, "net_income_continuing_ops": -19600000, "net_income_to_common": -108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79600000, "short_term_investments": null, "net_receivables": 188700000, "inventory": 257899999, "other_current_assets": null, "total_current_assets": 545400000, "net_ppe": null, "goodwill": 48600000, "intangible_assets": 4300000, "goodwill_and_intangibles": 52900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1133800000, "total_assets": 1679200000, "short_term_debt": 11700000, "accounts_payable": 164600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320400000, "long_term_debt": 281600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 504400000, "total_liabilities": 824800000, "total_debt": 293300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 880800000, "total_equity": 854500000, "shares_outstanding": 16781000, "operating_cash_flow": -35100000, "stock_based_compensation": -1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 959500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -880300000, "free_cash_flow": -2100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23000000", "ebitda": "-800000", "netIncome": "-108000000", "grossProfit": "14700000", "depreciation": "None", "totalRevenue": "387100000", "costOfRevenue": "372400000", "interestIncome": "1100000", "incomeBeforeTax": "-29300000", "interestExpense": "6300000", "operatingIncome": "-12800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9700000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "27500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22200000", "sellingGeneralAndAdministrative": "26700000", "netIncomeFromContinuingOperations": "-19600000" }, "balance": { "goodwill": "48600000", "inventory": "257899999", "commonStock": "1650", "currentDebt": "None", "investments": "None", "totalAssets": "1679200000", "longTermDebt": "281600000", "shortTermDebt": "11700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4300000", "reportedCurrency": "USD", "retainedEarnings": "880800000", "totalLiabilities": "824800000", "otherCurrentAssets": "19200000", "totalCurrentAssets": "545400000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1133800000", "currentAccountsPayable": "164600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062200000", "shortLongTermDebtTotal": "321600000", "totalShareholderEquity": "854500000", "capitalLeaseObligations": "11100000", "otherCurrentLiabilities": "93300000", "totalCurrentLiabilities": "320400000", "otherNonCurrentLiabilities": "170200000", "totalNonCurrentLiabilities": "504400000", "cashAndShortTermInvestments": "79600000", "commonStockSharesOutstanding": "16781000", "intangibleAssetsExcludingGoodwill": "4300000", "cashAndCashEquivalentsAtCarryingValue": "79600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "-35100000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-880300000", "cashflowFromInvestment": "959500000", "stockBasedCompensation": "-1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 393300000, "cost_of_revenue": 363200000, "gross_profit": 30100000, "ebit": -1000000, "ebitda": 23200000, "pretax_income": -14000000, "tax_provision": -3300000, "net_income": 5900000, "net_income_to_common": 5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35500000, "total_current_assets": 731800000, "total_assets": 2488700000, "short_term_debt": 18100000, "long_term_debt": 1143300000, "total_debt": 1161400000, "total_liabilities": 1824100000, "total_equity": 664600000, "shares_outstanding": 16620000, "goodwill_and_intangibles": 52200000 }, "cash_flow": { "operating_cash_flow": 16200000, "capital_expenditure": 47000000, "free_cash_flow": 63200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238706, "ticker_id": 753, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1000000", "ebitda": "23200000", "netIncome": "5900000", "grossProfit": "30100000", "depreciation": "None", "totalRevenue": "393300000", "costOfRevenue": "363200000", "interestIncome": "400000", "incomeBeforeTax": "-14000000", "interestExpense": "13500000", "operatingIncome": "-1200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-13200000", "nonInterestIncome": "None", "operatingExpenses": "31300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24200000", "sellingGeneralAndAdministrative": "28100000", "netIncomeFromContinuingOperations": "-10700000" }, "balance": { "goodwill": "47300000", "inventory": "264600000", "commonStock": "1660", "currentDebt": "None", "investments": "None", "totalAssets": "2488700000", "longTermDebt": "1143300000", "shortTermDebt": "18100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4900000", "reportedCurrency": "USD", "retainedEarnings": "681700000", "totalLiabilities": "1824100000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "731800000", "currentLongTermDebt": "7400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1756899999", "currentAccountsPayable": "172100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1012000000", "shortLongTermDebtTotal": "1161400000", "totalShareholderEquity": "664600000", "capitalLeaseObligations": "10700000", "otherCurrentLiabilities": "221900000", "totalCurrentLiabilities": "412100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1412000000", "cashAndShortTermInvestments": "35500000", "commonStockSharesOutstanding": "16620000", "intangibleAssetsExcludingGoodwill": "4900000", "cashAndCashEquivalentsAtCarryingValue": "35500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6600000", "operatingCashflow": "16200000", "capitalExpenditures": "47000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26800000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "-900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393300000, "cost_of_revenue": 363200000, "gross_profit": 30100000, "research_and_development": null, "selling_general_admin": 28100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1000000, "depreciation_amortisation": 24200000, "ebitda": 23200000, "interest_expense": 13500000, "interest_income": null, "other_non_operating": null, "pretax_income": -14000000, "tax_provision": -3300000, "effective_tax_rate": null, "net_income": 5900000, "net_income_continuing_ops": -10700000, "net_income_to_common": 5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35500000, "short_term_investments": null, "net_receivables": 172700000, "inventory": 264600000, "other_current_assets": null, "total_current_assets": 731800000, "net_ppe": null, "goodwill": 47300000, "intangible_assets": 4900000, "goodwill_and_intangibles": 52200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1756899999, "total_assets": 2488700000, "short_term_debt": 18100000, "accounts_payable": 172100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412100000, "long_term_debt": 1143300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1412000000, "total_liabilities": 1824100000, "total_debt": 1161400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 681700000, "total_equity": 664600000, "shares_outstanding": 16620000, "operating_cash_flow": 16200000, "stock_based_compensation": -900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26800000, "free_cash_flow": 63200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1000000", "ebitda": "23200000", "netIncome": "5900000", "grossProfit": "30100000", "depreciation": "None", "totalRevenue": "393300000", "costOfRevenue": "363200000", "interestIncome": "400000", "incomeBeforeTax": "-14000000", "interestExpense": "13500000", "operatingIncome": "-1200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-13200000", "nonInterestIncome": "None", "operatingExpenses": "31300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24200000", "sellingGeneralAndAdministrative": "28100000", "netIncomeFromContinuingOperations": "-10700000" }, "balance": { "goodwill": "47300000", "inventory": "264600000", "commonStock": "1660", "currentDebt": "None", "investments": "None", "totalAssets": "2488700000", "longTermDebt": "1143300000", "shortTermDebt": "18100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4900000", "reportedCurrency": "USD", "retainedEarnings": "681700000", "totalLiabilities": "1824100000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "731800000", "currentLongTermDebt": "7400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1756899999", "currentAccountsPayable": "172100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1012000000", "shortLongTermDebtTotal": "1161400000", "totalShareholderEquity": "664600000", "capitalLeaseObligations": "10700000", "otherCurrentLiabilities": "221900000", "totalCurrentLiabilities": "412100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1412000000", "cashAndShortTermInvestments": "35500000", "commonStockSharesOutstanding": "16620000", "intangibleAssetsExcludingGoodwill": "4900000", "cashAndCashEquivalentsAtCarryingValue": "35500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6600000", "operatingCashflow": "16200000", "capitalExpenditures": "47000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26800000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "-900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 344400000, "cost_of_revenue": 346400000, "gross_profit": -2000000, "ebit": -46300000, "ebitda": -15400000, "pretax_income": -56200000, "tax_provision": -14600000, "net_income": -41600000, "net_income_to_common": -41600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39600000, "total_current_assets": 733900000, "total_assets": 2478400000, "short_term_debt": 22600000, "long_term_debt": 1137900000, "total_debt": 1160500000, "total_liabilities": 1819900000, "total_equity": 658600000, "shares_outstanding": 16661000, "goodwill_and_intangibles": 102900000 }, "cash_flow": { "operating_cash_flow": 21100000, "capital_expenditure": 18100000, "free_cash_flow": 39200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238707, "ticker_id": 753, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46300000", "ebitda": "-15400000", "netIncome": "-41600000", "grossProfit": "-2000000", "depreciation": "None", "totalRevenue": "344400000", "costOfRevenue": "346400000", "interestIncome": "800000", "incomeBeforeTax": "-56200000", "interestExpense": "10400000", "operatingIncome": "-46900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-14600000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "44900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "-25800000" }, "balance": { "goodwill": "48800000", "inventory": "420200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2478400000", "longTermDebt": "1137900000", "shortTermDebt": "22600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54100000", "reportedCurrency": "USD", "retainedEarnings": "675800000", "totalLiabilities": "1819900000", "otherCurrentAssets": "18400000", "totalCurrentAssets": "733900000", "currentLongTermDebt": "5200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "255700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1744500000", "currentAccountsPayable": "278800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160500000", "totalShareholderEquity": "658600000", "capitalLeaseObligations": "17400000", "otherCurrentLiabilities": "93400000", "totalCurrentLiabilities": "423300000", "otherNonCurrentLiabilities": "-100000", "totalNonCurrentLiabilities": "1396600000", "cashAndShortTermInvestments": "39600000", "commonStockSharesOutstanding": "16661000", "intangibleAssetsExcludingGoodwill": "54100000", "cashAndCashEquivalentsAtCarryingValue": "39600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9200000", "operatingCashflow": "21100000", "capitalExpenditures": "18100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "689700000", "cashflowFromInvestment": "-726300000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344400000, "cost_of_revenue": 346400000, "gross_profit": -2000000, "research_and_development": null, "selling_general_admin": 40000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46300000, "depreciation_amortisation": 30900000, "ebitda": -15400000, "interest_expense": 10400000, "interest_income": null, "other_non_operating": null, "pretax_income": -56200000, "tax_provision": -14600000, "effective_tax_rate": null, "net_income": -41600000, "net_income_continuing_ops": -25800000, "net_income_to_common": -41600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39600000, "short_term_investments": null, "net_receivables": 255700000, "inventory": 420200000, "other_current_assets": null, "total_current_assets": 733900000, "net_ppe": null, "goodwill": 48800000, "intangible_assets": 54100000, "goodwill_and_intangibles": 102900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1744500000, "total_assets": 2478400000, "short_term_debt": 22600000, "accounts_payable": 278800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 423300000, "long_term_debt": 1137900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1396600000, "total_liabilities": 1819900000, "total_debt": 1160500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 675800000, "total_equity": 658600000, "shares_outstanding": 16661000, "operating_cash_flow": 21100000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -726300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 689700000, "free_cash_flow": 39200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46300000", "ebitda": "-15400000", "netIncome": "-41600000", "grossProfit": "-2000000", "depreciation": "None", "totalRevenue": "344400000", "costOfRevenue": "346400000", "interestIncome": "800000", "incomeBeforeTax": "-56200000", "interestExpense": "10400000", "operatingIncome": "-46900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-14600000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "44900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "-25800000" }, "balance": { "goodwill": "48800000", "inventory": "420200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2478400000", "longTermDebt": "1137900000", "shortTermDebt": "22600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54100000", "reportedCurrency": "USD", "retainedEarnings": "675800000", "totalLiabilities": "1819900000", "otherCurrentAssets": "18400000", "totalCurrentAssets": "733900000", "currentLongTermDebt": "5200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "255700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1744500000", "currentAccountsPayable": "278800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160500000", "totalShareholderEquity": "658600000", "capitalLeaseObligations": "17400000", "otherCurrentLiabilities": "93400000", "totalCurrentLiabilities": "423300000", "otherNonCurrentLiabilities": "-100000", "totalNonCurrentLiabilities": "1396600000", "cashAndShortTermInvestments": "39600000", "commonStockSharesOutstanding": "16661000", "intangibleAssetsExcludingGoodwill": "54100000", "cashAndCashEquivalentsAtCarryingValue": "39600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9200000", "operatingCashflow": "21100000", "capitalExpenditures": "18100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "689700000", "cashflowFromInvestment": "-726300000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 496200000, "cost_of_revenue": 421600000, "gross_profit": 74600000, "ebit": 30900000, "ebitda": 54100000, "pretax_income": 24200000, "tax_provision": 7000000, "net_income": 17200000, "net_income_to_common": 17200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55200000, "total_current_assets": 576200000, "total_assets": 1679700000, "short_term_debt": 16399999, "long_term_debt": 442300000, "total_debt": 458699999, "total_liabilities": 995100000, "total_equity": 684500000, "shares_outstanding": 16895000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59200000, "capital_expenditure": 18500000, "free_cash_flow": 77700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238708, "ticker_id": 753, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30900000", "ebitda": "54100000", "netIncome": "17200000", "grossProfit": "74600000", "depreciation": "None", "totalRevenue": "496200000", "costOfRevenue": "421600000", "interestIncome": "600000", "incomeBeforeTax": "24200000", "interestExpense": "1800000", "operatingIncome": "30400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "44200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23200000", "sellingGeneralAndAdministrative": "37400000", "netIncomeFromContinuingOperations": "17200000" }, "balance": { "goodwill": "None", "inventory": "327800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1679700000", "longTermDebt": "442300000", "shortTermDebt": "16399999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "701700000", "totalLiabilities": "995100000", "otherCurrentAssets": "20100000", "totalCurrentAssets": "576200000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1103500000", "currentAccountsPayable": "182100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "458700000", "totalShareholderEquity": "684500000", "capitalLeaseObligations": "15500000", "otherCurrentLiabilities": "102900000", "totalCurrentLiabilities": "301400000", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "693700000", "cashAndShortTermInvestments": "55200000", "commonStockSharesOutstanding": "16895000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8200000", "operatingCashflow": "59200000", "capitalExpenditures": "18500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27600000", "cashflowFromInvestment": "-18500000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496200000, "cost_of_revenue": 421600000, "gross_profit": 74600000, "research_and_development": null, "selling_general_admin": 37400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30900000, "depreciation_amortisation": 23200000, "ebitda": 54100000, "interest_expense": 1800000, "interest_income": null, "other_non_operating": null, "pretax_income": 24200000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 17200000, "net_income_continuing_ops": 17200000, "net_income_to_common": 17200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55200000, "short_term_investments": null, "net_receivables": 173100000, "inventory": 327800000, "other_current_assets": null, "total_current_assets": 576200000, "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": 1103500000, "total_assets": 1679700000, "short_term_debt": 16399999, "accounts_payable": 182100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301400000, "long_term_debt": 442300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 693700000, "total_liabilities": 995100000, "total_debt": 458699999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 701700000, "total_equity": 684500000, "shares_outstanding": 16895000, "operating_cash_flow": 59200000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27600000, "free_cash_flow": 77700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30900000", "ebitda": "54100000", "netIncome": "17200000", "grossProfit": "74600000", "depreciation": "None", "totalRevenue": "496200000", "costOfRevenue": "421600000", "interestIncome": "600000", "incomeBeforeTax": "24200000", "interestExpense": "1800000", "operatingIncome": "30400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "44200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23200000", "sellingGeneralAndAdministrative": "37400000", "netIncomeFromContinuingOperations": "17200000" }, "balance": { "goodwill": "None", "inventory": "327800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1679700000", "longTermDebt": "442300000", "shortTermDebt": "16399999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "701700000", "totalLiabilities": "995100000", "otherCurrentAssets": "20100000", "totalCurrentAssets": "576200000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1103500000", "currentAccountsPayable": "182100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "458700000", "totalShareholderEquity": "684500000", "capitalLeaseObligations": "15500000", "otherCurrentLiabilities": "102900000", "totalCurrentLiabilities": "301400000", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "693700000", "cashAndShortTermInvestments": "55200000", "commonStockSharesOutstanding": "16895000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8200000", "operatingCashflow": "59200000", "capitalExpenditures": "18500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27600000", "cashflowFromInvestment": "-18500000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 268600000, "cost_of_revenue": 232700000, "gross_profit": 35900000, "ebit": 4099999, "ebitda": 28900000, "pretax_income": -2400000, "tax_provision": 200000, "net_income": 17600000, "net_income_to_common": 17600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42000000, "total_current_assets": 564100000, "total_assets": 1671800000, "short_term_debt": 8500000, "long_term_debt": 462300000, "total_debt": 470800000, "total_liabilities": 1003100000, "total_equity": 668700000, "shares_outstanding": 16867000, "goodwill_and_intangibles": 41500000 }, "cash_flow": { "operating_cash_flow": 65700000, "capital_expenditure": 25200000, "free_cash_flow": 90900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238709, "ticker_id": 753, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4099999", "ebitda": "28900000", "netIncome": "17600000", "grossProfit": "35900000", "depreciation": "None", "totalRevenue": "268600000", "costOfRevenue": "232700000", "interestIncome": "900000", "incomeBeforeTax": "-2400000", "interestExpense": "2500000", "operatingIncome": "78100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "-42200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24800001", "sellingGeneralAndAdministrative": "37100000", "netIncomeFromContinuingOperations": "17600000" }, "balance": { "goodwill": "35100000", "inventory": "161200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1671800000", "longTermDebt": "462300000", "shortTermDebt": "8500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "684500000", "totalLiabilities": "1003100000", "otherCurrentAssets": "264800000", "totalCurrentAssets": "564100000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1107699999", "currentAccountsPayable": "89100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "472600000", "totalShareholderEquity": "668700000", "capitalLeaseObligations": "15400000", "otherCurrentLiabilities": "188299999", "totalCurrentLiabilities": "285900000", "otherNonCurrentLiabilities": "84600000", "totalNonCurrentLiabilities": "717200000", "cashAndShortTermInvestments": "42000000", "commonStockSharesOutstanding": "16867000", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "42000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14100000", "operatingCashflow": "65700000", "capitalExpenditures": "25200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108700000", "cashflowFromInvestment": "-25200000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268600000, "cost_of_revenue": 232700000, "gross_profit": 35900000, "research_and_development": null, "selling_general_admin": 37100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4099999, "depreciation_amortisation": 24800001, "ebitda": 28900000, "interest_expense": 2500000, "interest_income": null, "other_non_operating": null, "pretax_income": -2400000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": 17600000, "net_income_continuing_ops": 17600000, "net_income_to_common": 17600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42000000, "short_term_investments": null, "net_receivables": 96100000, "inventory": 161200000, "other_current_assets": null, "total_current_assets": 564100000, "net_ppe": null, "goodwill": 35100000, "intangible_assets": 6400000, "goodwill_and_intangibles": 41500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1107699999, "total_assets": 1671800000, "short_term_debt": 8500000, "accounts_payable": 89100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285900000, "long_term_debt": 462300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 717200000, "total_liabilities": 1003100000, "total_debt": 470800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 684500000, "total_equity": 668700000, "shares_outstanding": 16867000, "operating_cash_flow": 65700000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108700000, "free_cash_flow": 90900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4099999", "ebitda": "28900000", "netIncome": "17600000", "grossProfit": "35900000", "depreciation": "None", "totalRevenue": "268600000", "costOfRevenue": "232700000", "interestIncome": "900000", "incomeBeforeTax": "-2400000", "interestExpense": "2500000", "operatingIncome": "78100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "-42200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24800001", "sellingGeneralAndAdministrative": "37100000", "netIncomeFromContinuingOperations": "17600000" }, "balance": { "goodwill": "35100000", "inventory": "161200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1671800000", "longTermDebt": "462300000", "shortTermDebt": "8500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "684500000", "totalLiabilities": "1003100000", "otherCurrentAssets": "264800000", "totalCurrentAssets": "564100000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1107699999", "currentAccountsPayable": "89100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "472600000", "totalShareholderEquity": "668700000", "capitalLeaseObligations": "15400000", "otherCurrentLiabilities": "188299999", "totalCurrentLiabilities": "285900000", "otherNonCurrentLiabilities": "84600000", "totalNonCurrentLiabilities": "717200000", "cashAndShortTermInvestments": "42000000", "commonStockSharesOutstanding": "16867000", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "42000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14100000", "operatingCashflow": "65700000", "capitalExpenditures": "25200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108700000", "cashflowFromInvestment": "-25200000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 278900000, "cost_of_revenue": 228300000, "gross_profit": 50600000, "ebit": 21600000, "ebitda": 46000000, "pretax_income": 18600000, "tax_provision": 3700000, "net_income": 36600000, "net_income_to_common": 36600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110200000, "total_current_assets": 627000000, "total_assets": 1737000000, "short_term_debt": 15500000, "long_term_debt": 564800000, "total_debt": 580300000, "total_liabilities": 1088500000, "total_equity": 648500000, "shares_outstanding": 16895000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88200000, "capital_expenditure": 14200000, "free_cash_flow": 102400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238711, "ticker_id": 753, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21600000", "ebitda": "46000000", "netIncome": "36600000", "grossProfit": "50600000", "depreciation": "None", "totalRevenue": "278900000", "costOfRevenue": "228300000", "interestIncome": "6900000", "incomeBeforeTax": "18600000", "interestExpense": "3100000", "operatingIncome": "20700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-6800000", "nonInterestIncome": "None", "operatingExpenses": "29900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24400000", "sellingGeneralAndAdministrative": "29300000", "netIncomeFromContinuingOperations": "36600000" }, "balance": { "goodwill": "None", "inventory": "333300000", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1737000000", "longTermDebt": "564800000", "shortTermDebt": "15500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "666900000", "totalLiabilities": "1088500000", "otherCurrentAssets": "10500000", "totalCurrentAssets": "627000000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110000000", "currentAccountsPayable": "164800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "993800000", "shortLongTermDebtTotal": "580300000", "totalShareholderEquity": "648500000", "capitalLeaseObligations": "14600000", "otherCurrentLiabilities": "80599999", "totalCurrentLiabilities": "260899999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "827600000", "cashAndShortTermInvestments": "110200000", "commonStockSharesOutstanding": "16895000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6900000", "operatingCashflow": "88200000", "capitalExpenditures": "14200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5500000", "cashflowFromInvestment": "-14200000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278900000, "cost_of_revenue": 228300000, "gross_profit": 50600000, "research_and_development": null, "selling_general_admin": 29300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21600000, "depreciation_amortisation": 24400000, "ebitda": 46000000, "interest_expense": 3100000, "interest_income": null, "other_non_operating": null, "pretax_income": 18600000, "tax_provision": 3700000, "effective_tax_rate": null, "net_income": 36600000, "net_income_continuing_ops": 36600000, "net_income_to_common": 36600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110200000, "short_term_investments": null, "net_receivables": 173000000, "inventory": 333300000, "other_current_assets": null, "total_current_assets": 627000000, "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": 1110000000, "total_assets": 1737000000, "short_term_debt": 15500000, "accounts_payable": 164800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260899999, "long_term_debt": 564800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 827600000, "total_liabilities": 1088500000, "total_debt": 580300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 666900000, "total_equity": 648500000, "shares_outstanding": 16895000, "operating_cash_flow": 88200000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5500000, "free_cash_flow": 102400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21600000", "ebitda": "46000000", "netIncome": "36600000", "grossProfit": "50600000", "depreciation": "None", "totalRevenue": "278900000", "costOfRevenue": "228300000", "interestIncome": "6900000", "incomeBeforeTax": "18600000", "interestExpense": "3100000", "operatingIncome": "20700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-6800000", "nonInterestIncome": "None", "operatingExpenses": "29900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24400000", "sellingGeneralAndAdministrative": "29300000", "netIncomeFromContinuingOperations": "36600000" }, "balance": { "goodwill": "None", "inventory": "333300000", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1737000000", "longTermDebt": "564800000", "shortTermDebt": "15500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "666900000", "totalLiabilities": "1088500000", "otherCurrentAssets": "10500000", "totalCurrentAssets": "627000000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110000000", "currentAccountsPayable": "164800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "993800000", "shortLongTermDebtTotal": "580300000", "totalShareholderEquity": "648500000", "capitalLeaseObligations": "14600000", "otherCurrentLiabilities": "80599999", "totalCurrentLiabilities": "260899999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "827600000", "cashAndShortTermInvestments": "110200000", "commonStockSharesOutstanding": "16895000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6900000", "operatingCashflow": "88200000", "capitalExpenditures": "14200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5500000", "cashflowFromInvestment": "-14200000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "income_statement": { "revenue": 524600000, "cost_of_revenue": 438700000, "gross_profit": 85900000, "ebit": 47500000, "ebitda": 72100000, "pretax_income": 39900000, "tax_provision": 10200000, "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": 41700000, "total_current_assets": 592100000, "total_assets": 1705000000, "short_term_debt": 14800000, "long_term_debt": 564800000, "total_debt": 579600000, "total_liabilities": 1090500000, "total_equity": 614600000, "shares_outstanding": 16958000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46000000, "capital_expenditure": 12800000, "free_cash_flow": 58800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238712, "ticker_id": 753, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:41.501111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47500000", "ebitda": "72100000", "netIncome": "29700000", "grossProfit": "85900000", "depreciation": "None", "totalRevenue": "524600000", "costOfRevenue": "438700000", "interestIncome": "7500000", "incomeBeforeTax": "39900000", "interestExpense": "7800000", "operatingIncome": "47300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-7600000", "nonInterestIncome": "None", "operatingExpenses": "38600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "438700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24600000", "sellingGeneralAndAdministrative": "38900000", "netIncomeFromContinuingOperations": "29700000" }, "balance": { "goodwill": "None", "inventory": "340400000", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1705000000", "longTermDebt": "564800000", "shortTermDebt": "14800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "630300000", "totalLiabilities": "1090500000", "otherCurrentAssets": "13400000", "totalCurrentAssets": "592100000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112900000", "currentAccountsPayable": "169700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1000200000", "shortLongTermDebtTotal": "579600000", "totalShareholderEquity": "614600000", "capitalLeaseObligations": "13900000", "otherCurrentLiabilities": "78999999", "totalCurrentLiabilities": "263500000", "otherNonCurrentLiabilities": "57200000", "totalNonCurrentLiabilities": "827000000", "cashAndShortTermInvestments": "41700000", "commonStockSharesOutstanding": "16958000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5300000", "operatingCashflow": "46000000", "capitalExpenditures": "12800000", "changeInReceivables": "20500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8900000", "cashflowFromInvestment": "-12800000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 524600000, "cost_of_revenue": 438700000, "gross_profit": 85900000, "research_and_development": null, "selling_general_admin": 38900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47500000, "depreciation_amortisation": 24600000, "ebitda": 72100000, "interest_expense": 7800000, "interest_income": null, "other_non_operating": null, "pretax_income": 39900000, "tax_provision": 10200000, "effective_tax_rate": null, "net_income": 29700000, "net_income_continuing_ops": 29700000, "net_income_to_common": 29700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41700000, "short_term_investments": null, "net_receivables": 196600000, "inventory": 340400000, "other_current_assets": null, "total_current_assets": 592100000, "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": 1112900000, "total_assets": 1705000000, "short_term_debt": 14800000, "accounts_payable": 169700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263500000, "long_term_debt": 564800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 827000000, "total_liabilities": 1090500000, "total_debt": 579600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 630300000, "total_equity": 614600000, "shares_outstanding": 16958000, "operating_cash_flow": 46000000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8900000, "free_cash_flow": 58800000, "net_change_in_cash": 24200000 }, "raw_data": { "income": { "ebit": "47500000", "ebitda": "72100000", "netIncome": "29700000", "grossProfit": "85900000", "depreciation": "None", "totalRevenue": "524600000", "costOfRevenue": "438700000", "interestIncome": "7500000", "incomeBeforeTax": "39900000", "interestExpense": "7800000", "operatingIncome": "47300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-7600000", "nonInterestIncome": "None", "operatingExpenses": "38600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "438700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24600000", "sellingGeneralAndAdministrative": "38900000", "netIncomeFromContinuingOperations": "29700000" }, "balance": { "goodwill": "None", "inventory": "340400000", "commonStock": "1600", "currentDebt": "None", "investments": "None", "totalAssets": "1705000000", "longTermDebt": "564800000", "shortTermDebt": "14800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "630300000", "totalLiabilities": "1090500000", "otherCurrentAssets": "13400000", "totalCurrentAssets": "592100000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112900000", "currentAccountsPayable": "169700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1000200000", "shortLongTermDebtTotal": "579600000", "totalShareholderEquity": "614600000", "capitalLeaseObligations": "13900000", "otherCurrentLiabilities": "78999999", "totalCurrentLiabilities": "263500000", "otherNonCurrentLiabilities": "57200000", "totalNonCurrentLiabilities": "827000000", "cashAndShortTermInvestments": "41700000", "commonStockSharesOutstanding": "16958000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5300000", "operatingCashflow": "46000000", "capitalExpenditures": "12800000", "changeInReceivables": "20500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8900000", "cashflowFromInvestment": "-12800000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24600000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }