{ "ticker": { "uuid": "e51b3ae3-6293-470d-ae9f-49cae0ad42b1", "symbol": "ACDC", "name": "ProFrac Holding Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/e51b3ae3-6293-470d-ae9f-49cae0ad42b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/e51b3ae3-6293-470d-ae9f-49cae0ad42b1/" }, "ticker_metadata": { "id": 4584, "uuid": "e51b3ae3-6293-470d-ae9f-49cae0ad42b1", "symbol": "ACDC", "name": "ProFrac Holding Corp.", "asset_type": "equity", "market_cap": 1105426000, "stock_exchange_id": 2, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "ProFrac Holding Corp. (Ticker: ACDC) is a leading provider of innovative hydraulic fracturing services designed to optimize resource extraction in the oil and natural gas industry, with a strong emphasis on environmental sustainability and operational efficiency. By integrating advanced technology with a skilled workforce, ProFrac collaborates closely with exploration and production companies to enhance their operations. The firm\u2019s commitment to safety and continuous innovation positions it favorably within the rapidly evolving energy sector, making it a compelling investment opportunity for institutional investors looking to capitalize on growth within the hydrocarbon market.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e51b3ae3-6293-470d-ae9f-49cae0ad42b1", "symbol": "ACDC", "name": "ProFrac Holding Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/e51b3ae3-6293-470d-ae9f-49cae0ad42b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/e51b3ae3-6293-470d-ae9f-49cae0ad42b1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.78, "quality": 0.08, "momentum": 0.11, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 6.93, "market_cap": 1110019680, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0527, "shareholder_yield": 0, "roe": -0.6298, "piotroski_f_score": 3, "momentum_12_1": -0.2492, "volatility_252d": 0.8847 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:00.896081+00:00", "batch_id": "" }, "size": { "price_close": 6.93, "market_cap": 1110019680, "market_cap_usd": 1110019680, "enterprise_value": 2184019680, "shares_outstanding": 160176000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.6148, "ptbv_ratio": 3.7704, "ps_ratio": 0.6197, "pcf_ratio": 6.9333, "pfcf_ratio": 3.4884, "ev_ebitda": 18.9585, "ev_ebit": -7.4744, "ev_sales": 1.2194, "ev_fcf": 6.8637, "earnings_yield": null, "fcf_yield": 0.1457, "price_to_sales": 0.6197, "price_to_book": 1.6148, "price_to_cashflow": 6.9333, "ebitda_to_ev": 0.0527, "sales_yield": 0.8201 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.0033, "operating_margin": -0.1631, "net_margin": -0.2417, "ebitda_margin": 0.0643, "fcf_margin": 0.1777, "roe": -0.6298, "roa": -0.1697, "roic": -0.1244, "roc_greenblatt": null, "asset_turnover": 0.7022, "cash_conversion": -0.735, "accruals_ratio": -0.2325, "sbc_to_revenue": 0.0051, "piotroski_f_score": 3, "altman_z_score": 0.2648, "earnings_stability_5y": 0.4723, "revenue_stability_5y": 0.5382, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0023, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5688, "net_debt_to_ebitda": 9.3229, "debt_to_assets": 0.4342, "interest_coverage": -2.1533, "current_ratio": 0.8204, "quick_ratio": 0.5758, "net_debt": 1074000000, "local_beta": 0.0004, "volatility_252d": 0.8847, "volatility_60d": 1.7787, "max_drawdown_12m": -0.6542, "risk_adjusted_momentum": -0.2816 }, "growth": { "revenue_growth_1y": -0.1894, "revenue_growth_3y_cagr": -0.0715, "revenue_growth_5y_cagr": 0.288, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4494, "book_value_growth_1y": -0.2193, "revenue_growth": -0.1894, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0405, "price_return_3m": 0.2833, "price_return_6m": 0.6344, "price_return_9m": 0.8047, "price_return_12m": -0.2187, "price_return_12m_ex1m": -0.2492, "momentum_6m": 0.6344, "momentum_12m": -0.2187, "momentum_12_1": -0.2492, "distance_from_52w_high": -0.2604, "distance_from_52w_low": 1.1389, "relative_strength": -0.3767 }, "raw_ttm": { "revenue_ttm": 1791100000, "gross_profit_ttm": -5899999, "ebit_ttm": -292200000, "ebitda_ttm": 115200000, "net_income_ttm": -432900000, "eps_diluted_ttm": -2.7027, "operating_cash_flow_ttm": 160100000, "capital_expenditure_ttm": 158100000, "fcf_ttm": 318200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 135699999, "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_current_liabilities": 651400000, "net_ppe": null, "total_assets": 2550600000, "total_debt": 1107500000, "total_equity": 687400000, "net_working_capital": 48600000, "book_value_per_share": 4.2915, "retained_earnings": -695100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 294400000, "tangible_book_per_share": 1.838 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 42, "rank_ptbv": 61, "rank_ps": 18, "rank_pcf": 28, "rank_ev_ebitda": 74, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 76, "rank_shareholder_yield": 76, "rank_total_yield": 76, "rank_roe": 93, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 97, "rank_fcf_margin": 52, "rank_piotroski": 89, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 83 }, "composites": { "value_composite": 22, "quality_composite": 92, "momentum_composite": 89, "growth_composite": 87, "yield_composite": 84, "svqf_composite": 35, "vc1_composite": 26, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.2498, "os_score": 0.4, "value_percentile": 0.78, "quality_percentile": 0.08, "momentum_percentile": 0.11, "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": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2427, "ticker_id": 4584, "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": "2026-06-07T06:50:00.896081+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.93, "market_cap": 1110019680, "market_cap_usd": 1110019680, "enterprise_value": 2184019680, "shares_outstanding": 160176000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.61480896, "ptbv_ratio": 3.77044728, "ps_ratio": 0.61974188, "pcf_ratio": 6.93328969, "pfcf_ratio": 3.48843394, "ev_ebitda": 18.95850417, "ev_ebit": -7.4744, "ev_sales": 1.21937339, "ev_fcf": 6.86366964, "earnings_yield": null, "fcf_yield": 0.14569466, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.00329406, "operating_margin": -0.16313997, "net_margin": -0.24169505, "ebitda_margin": 0.06431802, "fcf_margin": 0.17765619, "roe": -0.62976433, "roa": -0.16972477, "roic": -0.12441808, "roc_greenblatt": null, "asset_turnover": 0.70222693, "cash_conversion": -0.73504274, "accruals_ratio": -0.23249432, "sbc_to_revenue": 0.00508068, "debt_to_equity": 2.56881001, "net_debt_to_ebitda": 9.32291667, "debt_to_assets": 0.43421156, "interest_coverage": -2.15327931, "current_ratio": 0.82038686, "quick_ratio": 0.57583666, "net_debt": 1074000000, "revenue_growth_1y": -0.18943748, "revenue_growth_3y_cagr": -0.07147179, "revenue_growth_5y_cagr": 0.2880489, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.44938571, "book_value_growth_1y": -0.21932722, "piotroski_f_score": 3, "altman_z_score": 0.26476792, "earnings_stability_5y": 0.472311, "revenue_stability_5y": 0.538156, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04054054, "price_return_3m": 0.28333333, "price_return_6m": 0.63443396, "price_return_9m": 0.8046875, "price_return_12m": -0.21871477, "price_return_12m_ex1m": -0.24915445, "distance_from_52w_high": -0.26040555, "distance_from_52w_low": 1.13888889, "relative_strength": -0.37665582, "local_beta": 0.0004, "volatility_252d": 0.88467, "volatility_60d": 1.778653, "max_drawdown_12m": -0.65421558, "revenue_ttm": 1791100000, "gross_profit_ttm": -5899999, "ebit_ttm": -292200000, "ebitda_ttm": 115200000, "net_income_ttm": -432900000, "eps_diluted_ttm": -2.70265208, "operating_cash_flow_ttm": 160100000, "capital_expenditure_ttm": 158100000, "fcf_ttm": 318200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 135699999, "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_current_liabilities": 651400000, "net_ppe": null, "total_assets": 2550600000, "total_debt": 1107500000, "total_equity": 687400000, "net_working_capital": 48600000, "book_value_per_share": 4.29152932, "retained_earnings": -695100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 294400000, "tangible_book_per_share": 1.83797822, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 42, "rank_ptbv": 61, "rank_ps": 18, "rank_pcf": 28, "rank_ev_ebitda": 74, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 76, "rank_shareholder_yield": 76, "rank_total_yield": 76, "rank_roe": 93, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 97, "rank_fcf_margin": 52, "rank_piotroski": 89, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 83, "value_composite": 22, "quality_composite": 92, "momentum_composite": 89, "growth_composite": 87, "yield_composite": 84, "svqf_composite": 35, "vc1_composite": 26, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.93, "os": 0.4, "value": 0.78, "quality": 0.08, "momentum": 0.11, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.6298, "momentum_12_1": -0.2492, "complete_fields": { "id": 2427, "ticker_id": 4584, "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": "2026-06-07T06:50:00.896081+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.93, "market_cap": 1110019680, "market_cap_usd": 1110019680, "enterprise_value": 2184019680, "shares_outstanding": 160176000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.61480896, "ptbv_ratio": 3.77044728, "ps_ratio": 0.61974188, "pcf_ratio": 6.93328969, "pfcf_ratio": 3.48843394, "ev_ebitda": 18.95850417, "ev_ebit": -7.4744, "ev_sales": 1.21937339, "ev_fcf": 6.86366964, "earnings_yield": null, "fcf_yield": 0.14569466, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.00329406, "operating_margin": -0.16313997, "net_margin": -0.24169505, "ebitda_margin": 0.06431802, "fcf_margin": 0.17765619, "roe": -0.62976433, "roa": -0.16972477, "roic": -0.12441808, "roc_greenblatt": null, "asset_turnover": 0.70222693, "cash_conversion": -0.73504274, "accruals_ratio": -0.23249432, "sbc_to_revenue": 0.00508068, "debt_to_equity": 2.56881001, "net_debt_to_ebitda": 9.32291667, "debt_to_assets": 0.43421156, "interest_coverage": -2.15327931, "current_ratio": 0.82038686, "quick_ratio": 0.57583666, "net_debt": 1074000000, "revenue_growth_1y": -0.18943748, "revenue_growth_3y_cagr": -0.07147179, "revenue_growth_5y_cagr": 0.2880489, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.44938571, "book_value_growth_1y": -0.21932722, "piotroski_f_score": 3, "altman_z_score": 0.26476792, "earnings_stability_5y": 0.472311, "revenue_stability_5y": 0.538156, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04054054, "price_return_3m": 0.28333333, "price_return_6m": 0.63443396, "price_return_9m": 0.8046875, "price_return_12m": -0.21871477, "price_return_12m_ex1m": -0.24915445, "distance_from_52w_high": -0.26040555, "distance_from_52w_low": 1.13888889, "relative_strength": -0.37665582, "local_beta": 0.0004, "volatility_252d": 0.88467, "volatility_60d": 1.778653, "max_drawdown_12m": -0.65421558, "revenue_ttm": 1791100000, "gross_profit_ttm": -5899999, "ebit_ttm": -292200000, "ebitda_ttm": 115200000, "net_income_ttm": -432900000, "eps_diluted_ttm": -2.70265208, "operating_cash_flow_ttm": 160100000, "capital_expenditure_ttm": 158100000, "fcf_ttm": 318200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 135699999, "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_current_liabilities": 651400000, "net_ppe": null, "total_assets": 2550600000, "total_debt": 1107500000, "total_equity": 687400000, "net_working_capital": 48600000, "book_value_per_share": 4.29152932, "retained_earnings": -695100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 294400000, "tangible_book_per_share": 1.83797822, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 42, "rank_ptbv": 61, "rank_ps": 18, "rank_pcf": 28, "rank_ev_ebitda": 74, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 76, "rank_shareholder_yield": 76, "rank_total_yield": 76, "rank_roe": 93, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 97, "rank_fcf_margin": 52, "rank_piotroski": 89, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 83, "value_composite": 22, "quality_composite": 92, "momentum_composite": 89, "growth_composite": 87, "yield_composite": 84, "svqf_composite": 35, "vc1_composite": 26, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "ebit": -229600000, "ebitda": 186700000, "pretax_income": -368400000, "tax_provision": -12900000, "net_income": -369000000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1070100000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 160149000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 189500000, "capital_expenditure": 169900000, "free_cash_flow": 359400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6164, "ticker_id": 4584, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-229600000", "ebitda": "186700000", "netIncome": "-369000000", "grossProfit": "70900000", "depreciation": "None", "totalRevenue": "1941800000", "costOfRevenue": "1870900000", "interestIncome": "None", "incomeBeforeTax": "-368400000", "interestExpense": "138800000", "operatingIncome": "-133300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12900000", "reportedCurrency": "USD", "netInterestIncome": "-138800000", "nonInterestIncome": "None", "operatingExpenses": "204200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1870900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416300000", "sellingGeneralAndAdministrative": "190500000", "netIncomeFromContinuingOperations": "-355500000" }, "balance": { "goodwill": "290200000", "inventory": "151300000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "2573100000", "longTermDebt": "875600000", "shortTermDebt": "194500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "111800000", "reportedCurrency": "USD", "retainedEarnings": "-610200000", "totalLiabilities": "1692400000", "otherCurrentAssets": "22600000", "totalCurrentAssets": "483500000", "currentLongTermDebt": "149700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089600000", "currentAccountsPayable": "299300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1142700000", "totalShareholderEquity": "786300000", "capitalLeaseObligations": "160300000", "otherCurrentLiabilities": "103600000", "totalCurrentLiabilities": "597400000", "otherNonCurrentLiabilities": "92100000", "totalNonCurrentLiabilities": "1095000000", "cashAndShortTermInvestments": "22900000", "commonStockSharesOutstanding": "160149000", "intangibleAssetsExcludingGoodwill": "111800000", "cashAndCashEquivalentsAtCarryingValue": "22900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-355500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "38800000", "operatingCashflow": "189500000", "capitalExpenditures": "169900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17700000", "cashflowFromInvestment": "-163700000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "416300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "research_and_development": null, "selling_general_admin": 190500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -229600000, "depreciation_amortisation": 416300000, "ebitda": 186700000, "interest_expense": 138800000, "interest_income": null, "other_non_operating": null, "pretax_income": -368400000, "tax_provision": -12900000, "effective_tax_rate": null, "net_income": -369000000, "net_income_continuing_ops": -355500000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22900000, "short_term_investments": null, "net_receivables": 286700000, "inventory": 151300000, "other_current_assets": null, "total_current_assets": 483500000, "net_ppe": null, "goodwill": 290200000, "intangible_assets": 111800000, "goodwill_and_intangibles": 402000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2089600000, "total_assets": 2573100000, "short_term_debt": 194500000, "accounts_payable": 299300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 597400000, "long_term_debt": 875600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1095000000, "total_liabilities": 1692400000, "total_debt": 1070100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -610200000, "total_equity": 786300000, "shares_outstanding": 160149000, "operating_cash_flow": 189500000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17700000, "free_cash_flow": 359400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-229600000", "ebitda": "186700000", "netIncome": "-369000000", "grossProfit": "70900000", "depreciation": "None", "totalRevenue": "1941800000", "costOfRevenue": "1870900000", "interestIncome": "None", "incomeBeforeTax": "-368400000", "interestExpense": "138800000", "operatingIncome": "-133300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12900000", "reportedCurrency": "USD", "netInterestIncome": "-138800000", "nonInterestIncome": "None", "operatingExpenses": "204200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1870900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416300000", "sellingGeneralAndAdministrative": "190500000", "netIncomeFromContinuingOperations": "-355500000" }, "balance": { "goodwill": "290200000", "inventory": "151300000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "2573100000", "longTermDebt": "875600000", "shortTermDebt": "194500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "111800000", "reportedCurrency": "USD", "retainedEarnings": "-610200000", "totalLiabilities": "1692400000", "otherCurrentAssets": "22600000", "totalCurrentAssets": "483500000", "currentLongTermDebt": "149700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089600000", "currentAccountsPayable": "299300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1142700000", "totalShareholderEquity": "786300000", "capitalLeaseObligations": "160300000", "otherCurrentLiabilities": "103600000", "totalCurrentLiabilities": "597400000", "otherNonCurrentLiabilities": "92100000", "totalNonCurrentLiabilities": "1095000000", "cashAndShortTermInvestments": "22900000", "commonStockSharesOutstanding": "160149000", "intangibleAssetsExcludingGoodwill": "111800000", "cashAndCashEquivalentsAtCarryingValue": "22900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-355500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "38800000", "operatingCashflow": "189500000", "capitalExpenditures": "169900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17700000", "cashflowFromInvestment": "-163700000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "416300000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 2190900000, "cost_of_revenue": 1937300000, "gross_profit": 253600000, "ebit": -58200000, "ebitda": 384000000, "pretax_income": -214800000, "tax_provision": -7000000, "net_income": -215100000, "net_income_to_common": -215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14800000, "total_current_assets": 574100000, "total_assets": 2988100000, "short_term_debt": 190600000, "long_term_debt": 944400000, "total_debt": 1135000000, "total_liabilities": 1912000000, "total_equity": 1006900000, "shares_outstanding": 160100000, "goodwill_and_intangibles": 450900000 }, "cash_flow": { "operating_cash_flow": 367300000, "capital_expenditure": 255000000, "free_cash_flow": 622300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6169, "ticker_id": 4584, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58200000", "ebitda": "384000000", "netIncome": "-215100000", "grossProfit": "253600000", "depreciation": "None", "totalRevenue": "2190900000", "costOfRevenue": "1937300000", "interestIncome": "None", "incomeBeforeTax": "-214800000", "interestExpense": "156600000", "operatingIncome": "-60400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-156600000", "nonInterestIncome": "None", "operatingExpenses": "314000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1937300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442200000", "sellingGeneralAndAdministrative": "204600000", "netIncomeFromContinuingOperations": "-207800000" }, "balance": { "goodwill": "302000000", "inventory": "201100000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "2988100000", "longTermDebt": "944400000", "shortTermDebt": "190600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "148900000", "reportedCurrency": "USD", "retainedEarnings": "-235900000", "totalLiabilities": "1912000000", "otherCurrentAssets": "29400000", "totalCurrentAssets": "574100000", "currentLongTermDebt": "164600000", "longTermInvestments": "7500000", "shortTermInvestments": "None", "currentNetReceivables": "328800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2414000000", "currentAccountsPayable": "324300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1272100000", "totalShareholderEquity": "1006900000", "capitalLeaseObligations": "163100000", "otherCurrentLiabilities": "107200000", "totalCurrentLiabilities": "660000000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "1252000000", "cashAndShortTermInvestments": "14800000", "commonStockSharesOutstanding": "160100000", "intangibleAssetsExcludingGoodwill": "148900000", "cashAndCashEquivalentsAtCarryingValue": "14800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "64700000", "operatingCashflow": "367300000", "capitalExpenditures": "255000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5500000", "cashflowFromInvestment": "-372300000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2190900000, "cost_of_revenue": 1937300000, "gross_profit": 253600000, "research_and_development": null, "selling_general_admin": 204600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58200000, "depreciation_amortisation": 442200000, "ebitda": 384000000, "interest_expense": 156600000, "interest_income": null, "other_non_operating": null, "pretax_income": -214800000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": -215100000, "net_income_continuing_ops": -207800000, "net_income_to_common": -215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14800000, "short_term_investments": null, "net_receivables": 328800000, "inventory": 201100000, "other_current_assets": null, "total_current_assets": 574100000, "net_ppe": null, "goodwill": 302000000, "intangible_assets": 148900000, "goodwill_and_intangibles": 450900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2414000000, "total_assets": 2988100000, "short_term_debt": 190600000, "accounts_payable": 324300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660000000, "long_term_debt": 944400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1252000000, "total_liabilities": 1912000000, "total_debt": 1135000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235900000, "total_equity": 1006900000, "shares_outstanding": 160100000, "operating_cash_flow": 367300000, "stock_based_compensation": 7300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 255000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -372300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5500000, "free_cash_flow": 622300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58200000", "ebitda": "384000000", "netIncome": "-215100000", "grossProfit": "253600000", "depreciation": "None", "totalRevenue": "2190900000", "costOfRevenue": "1937300000", "interestIncome": "None", "incomeBeforeTax": "-214800000", "interestExpense": "156600000", "operatingIncome": "-60400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-156600000", "nonInterestIncome": "None", "operatingExpenses": "314000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1937300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442200000", "sellingGeneralAndAdministrative": "204600000", "netIncomeFromContinuingOperations": "-207800000" }, "balance": { "goodwill": "302000000", "inventory": "201100000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "2988100000", "longTermDebt": "944400000", "shortTermDebt": "190600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "148900000", "reportedCurrency": "USD", "retainedEarnings": "-235900000", "totalLiabilities": "1912000000", "otherCurrentAssets": "29400000", "totalCurrentAssets": "574100000", "currentLongTermDebt": "164600000", "longTermInvestments": "7500000", "shortTermInvestments": "None", "currentNetReceivables": "328800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2414000000", "currentAccountsPayable": "324300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1272100000", "totalShareholderEquity": "1006900000", "capitalLeaseObligations": "163100000", "otherCurrentLiabilities": "107200000", "totalCurrentLiabilities": "660000000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "1252000000", "cashAndShortTermInvestments": "14800000", "commonStockSharesOutstanding": "160100000", "intangibleAssetsExcludingGoodwill": "148900000", "cashAndCashEquivalentsAtCarryingValue": "14800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "64700000", "operatingCashflow": "367300000", "capitalExpenditures": "255000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5500000", "cashflowFromInvestment": "-372300000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423100000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 2630000000, "cost_of_revenue": 2178500000, "gross_profit": 451500000, "ebit": 96900000, "ebitda": 535300000, "pretax_income": -58000000, "tax_provision": 1200000, "net_income": -97700000, "net_income_to_common": -97700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25300000, "total_current_assets": 638100000, "total_assets": 3070700000, "short_term_debt": 150900000, "long_term_debt": 942100000, "total_debt": 1093000000, "total_liabilities": 1742100000, "total_equity": 1269900000, "shares_outstanding": 130900000, "goodwill_and_intangibles": 499400000 }, "cash_flow": { "operating_cash_flow": 553500000, "capital_expenditure": 267000000, "free_cash_flow": 820500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6174, "ticker_id": 4584, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96900000", "ebitda": "535300000", "netIncome": "-97700000", "grossProfit": "451500000", "depreciation": "None", "totalRevenue": "2630000000", "costOfRevenue": "2178500000", "interestIncome": "None", "incomeBeforeTax": "-58000000", "interestExpense": "154900000", "operatingIncome": "166600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-136600000", "nonInterestIncome": "None", "operatingExpenses": "284900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438400000", "sellingGeneralAndAdministrative": "233600000", "netIncomeFromContinuingOperations": "153300000" }, "balance": { "goodwill": "325900000", "inventory": "236600000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3070700000", "longTermDebt": "942100000", "shortTermDebt": "150900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "173500000", "reportedCurrency": "USD", "retainedEarnings": "-16000000", "totalLiabilities": "1742100000", "otherCurrentAssets": "23300000", "totalCurrentAssets": "638100000", "currentLongTermDebt": "126400000", "longTermInvestments": "28900000", "shortTermInvestments": "None", "currentNetReceivables": "352900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2432600000", "currentAccountsPayable": "340900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160800000", "totalShareholderEquity": "1269900000", "capitalLeaseObligations": "92300000", "otherCurrentLiabilities": "104800000", "totalCurrentLiabilities": "648900000", "otherNonCurrentLiabilities": "83300000", "totalNonCurrentLiabilities": "1093200000", "cashAndShortTermInvestments": "25300000", "commonStockSharesOutstanding": "130900000", "intangibleAssetsExcludingGoodwill": "173500000", "cashAndCashEquivalentsAtCarryingValue": "25300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19100000", "operatingCashflow": "553500000", "capitalExpenditures": "267000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149700000", "cashflowFromInvestment": "-715800000", "stockBasedCompensation": "29800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "422300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2630000000, "cost_of_revenue": 2178500000, "gross_profit": 451500000, "research_and_development": null, "selling_general_admin": 233600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96900000, "depreciation_amortisation": 438400000, "ebitda": 535300000, "interest_expense": 154900000, "interest_income": null, "other_non_operating": null, "pretax_income": -58000000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": -97700000, "net_income_continuing_ops": 153300000, "net_income_to_common": -97700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25300000, "short_term_investments": null, "net_receivables": 352900000, "inventory": 236600000, "other_current_assets": null, "total_current_assets": 638100000, "net_ppe": null, "goodwill": 325900000, "intangible_assets": 173500000, "goodwill_and_intangibles": 499400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2432600000, "total_assets": 3070700000, "short_term_debt": 150900000, "accounts_payable": 340900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648900000, "long_term_debt": 942100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1093200000, "total_liabilities": 1742100000, "total_debt": 1093000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16000000, "total_equity": 1269900000, "shares_outstanding": 130900000, "operating_cash_flow": 553500000, "stock_based_compensation": 29800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -715800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 149700000, "free_cash_flow": 820500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96900000", "ebitda": "535300000", "netIncome": "-97700000", "grossProfit": "451500000", "depreciation": "None", "totalRevenue": "2630000000", "costOfRevenue": "2178500000", "interestIncome": "None", "incomeBeforeTax": "-58000000", "interestExpense": "154900000", "operatingIncome": "166600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-136600000", "nonInterestIncome": "None", "operatingExpenses": "284900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438400000", "sellingGeneralAndAdministrative": "233600000", "netIncomeFromContinuingOperations": "153300000" }, "balance": { "goodwill": "325900000", "inventory": "236600000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3070700000", "longTermDebt": "942100000", "shortTermDebt": "150900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "173500000", "reportedCurrency": "USD", "retainedEarnings": "-16000000", "totalLiabilities": "1742100000", "otherCurrentAssets": "23300000", "totalCurrentAssets": "638100000", "currentLongTermDebt": "126400000", "longTermInvestments": "28900000", "shortTermInvestments": "None", "currentNetReceivables": "352900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2432600000", "currentAccountsPayable": "340900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160800000", "totalShareholderEquity": "1269900000", "capitalLeaseObligations": "92300000", "otherCurrentLiabilities": "104800000", "totalCurrentLiabilities": "648900000", "otherNonCurrentLiabilities": "83300000", "totalNonCurrentLiabilities": "1093200000", "cashAndShortTermInvestments": "25300000", "commonStockSharesOutstanding": "130900000", "intangibleAssetsExcludingGoodwill": "173500000", "cashAndCashEquivalentsAtCarryingValue": "25300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19100000", "operatingCashflow": "553500000", "capitalExpenditures": "267000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149700000", "cashflowFromInvestment": "-715800000", "stockBasedCompensation": "29800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "422300000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 2425600000, "cost_of_revenue": 1724100000, "gross_profit": 701500000, "ebit": 411300000, "ebitda": 678600000, "pretax_income": 351800000, "tax_provision": 9100000, "net_income": 91500000, "net_income_to_common": 91500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35100000, "total_current_assets": 865400000, "total_assets": 2933600000, "short_term_debt": 163600000, "long_term_debt": 797800000, "total_debt": 961400000, "total_liabilities": 1582900000, "total_equity": -1184400000, "shares_outstanding": 54000000, "goodwill_and_intangibles": 443600000 }, "cash_flow": { "operating_cash_flow": 415200000, "capital_expenditure": 356200000, "free_cash_flow": 771400000, "dividends_paid": 72900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6179, "ticker_id": 4584, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411300000", "ebitda": "678600000", "netIncome": "91500000", "grossProfit": "701500000", "depreciation": "None", "totalRevenue": "2425600000", "costOfRevenue": "1724100000", "interestIncome": "None", "incomeBeforeTax": "351800000", "interestExpense": "59500000", "operatingIncome": "412400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-59500000", "nonInterestIncome": "None", "operatingExpenses": "289100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1724100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267300000", "sellingGeneralAndAdministrative": "243100000", "netIncomeFromContinuingOperations": "342700000" }, "balance": { "goodwill": "240500000", "inventory": "249500000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "2933600000", "longTermDebt": "797800000", "shortTermDebt": "163600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "203100000", "reportedCurrency": "USD", "retainedEarnings": "-1185900000", "totalLiabilities": "1582900000", "otherCurrentAssets": "43200000", "totalCurrentAssets": "865400000", "currentLongTermDebt": "127600000", "longTermInvestments": "58600000", "shortTermInvestments": "None", "currentNetReceivables": "537600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2068200000", "currentAccountsPayable": "339400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1509300000", "shortLongTermDebtTotal": "1042400000", "totalShareholderEquity": "-1184400000", "capitalLeaseObligations": "117000000", "otherCurrentLiabilities": "121200000", "totalCurrentLiabilities": "683900000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "899000000", "cashAndShortTermInvestments": "35100000", "commonStockSharesOutstanding": "54000000", "intangibleAssetsExcludingGoodwill": "203100000", "cashAndCashEquivalentsAtCarryingValue": "35100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "342700000", "profitLoss": "None", "dividendPayout": "72900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-105100000", "operatingCashflow": "415200000", "capitalExpenditures": "356200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "645900000", "cashflowFromInvestment": "-1028600000", "stockBasedCompensation": "67400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2425600000, "cost_of_revenue": 1724100000, "gross_profit": 701500000, "research_and_development": null, "selling_general_admin": 243100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411300000, "depreciation_amortisation": 267300000, "ebitda": 678600000, "interest_expense": 59500000, "interest_income": null, "other_non_operating": null, "pretax_income": 351800000, "tax_provision": 9100000, "effective_tax_rate": null, "net_income": 91500000, "net_income_continuing_ops": 342700000, "net_income_to_common": 91500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35100000, "short_term_investments": null, "net_receivables": 537600000, "inventory": 249500000, "other_current_assets": null, "total_current_assets": 865400000, "net_ppe": null, "goodwill": 240500000, "intangible_assets": 203100000, "goodwill_and_intangibles": 443600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2068200000, "total_assets": 2933600000, "short_term_debt": 163600000, "accounts_payable": 339400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683900000, "long_term_debt": 797800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 899000000, "total_liabilities": 1582900000, "total_debt": 961400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1185900000, "total_equity": -1184400000, "shares_outstanding": 54000000, "operating_cash_flow": 415200000, "stock_based_compensation": 67400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 356200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1028600000, "dividends_paid": 72900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 645900000, "free_cash_flow": 771400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "411300000", "ebitda": "678600000", "netIncome": "91500000", "grossProfit": "701500000", "depreciation": "None", "totalRevenue": "2425600000", "costOfRevenue": "1724100000", "interestIncome": "None", "incomeBeforeTax": "351800000", "interestExpense": "59500000", "operatingIncome": "412400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-59500000", "nonInterestIncome": "None", "operatingExpenses": "289100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1724100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267300000", "sellingGeneralAndAdministrative": "243100000", "netIncomeFromContinuingOperations": "342700000" }, "balance": { "goodwill": "240500000", "inventory": "249500000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "2933600000", "longTermDebt": "797800000", "shortTermDebt": "163600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "203100000", "reportedCurrency": "USD", "retainedEarnings": "-1185900000", "totalLiabilities": "1582900000", "otherCurrentAssets": "43200000", "totalCurrentAssets": "865400000", "currentLongTermDebt": "127600000", "longTermInvestments": "58600000", "shortTermInvestments": "None", "currentNetReceivables": "537600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2068200000", "currentAccountsPayable": "339400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1509300000", "shortLongTermDebtTotal": "1042400000", "totalShareholderEquity": "-1184400000", "capitalLeaseObligations": "117000000", "otherCurrentLiabilities": "121200000", "totalCurrentLiabilities": "683900000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "899000000", "cashAndShortTermInvestments": "35100000", "commonStockSharesOutstanding": "54000000", "intangibleAssetsExcludingGoodwill": "203100000", "cashAndCashEquivalentsAtCarryingValue": "35100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "342700000", "profitLoss": "None", "dividendPayout": "72900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-105100000", "operatingCashflow": "415200000", "capitalExpenditures": "356200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "645900000", "cashflowFromInvestment": "-1028600000", "stockBasedCompensation": "67400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266800000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 768400000, "cost_of_revenue": 710800000, "gross_profit": 57600000, "ebit": -17900000, "ebitda": 122800000, "pretax_income": -43700000, "tax_provision": -200000, "net_income": -148202000, "net_income_to_common": -148202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5400000, "total_current_assets": 251700000, "total_assets": 664600000, "short_term_debt": 31800000, "long_term_debt": 269773000, "total_debt": 301573000, "total_liabilities": 516500000, "total_equity": 147100000, "shares_outstanding": 140235600, "goodwill_and_intangibles": 27800000 }, "cash_flow": { "operating_cash_flow": 43900000, "capital_expenditure": 87400000, "free_cash_flow": 131300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6184, "ticker_id": 4584, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17900000", "ebitda": "122800000", "netIncome": "-148202000", "grossProfit": "57600000", "depreciation": "None", "totalRevenue": "768400000", "costOfRevenue": "710800000", "interestIncome": "None", "incomeBeforeTax": "-43700000", "interestExpense": "25800000", "operatingIncome": "-18000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-25788000", "nonInterestIncome": "None", "operatingExpenses": "75600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140700000", "sellingGeneralAndAdministrative": "64200000", "netIncomeFromContinuingOperations": "-43538000" }, "balance": { "goodwill": "0", "inventory": "74000000", "commonStock": "147000000", "currentDebt": "None", "investments": "None", "totalAssets": "664600000", "longTermDebt": "269773000", "shortTermDebt": "31800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "27800000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "516500000", "otherCurrentAssets": "6200000", "totalCurrentAssets": "251700000", "currentLongTermDebt": "31793000", "longTermInvestments": "4244000", "shortTermInvestments": "None", "currentNetReceivables": "166100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412700000", "currentAccountsPayable": "136700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363687000", "shortLongTermDebtTotal": "301600000", "totalShareholderEquity": "147100000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "72200000", "totalCurrentLiabilities": "246700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "269800000", "cashAndShortTermInvestments": "5400000", "commonStockSharesOutstanding": "140235600", "intangibleAssetsExcludingGoodwill": "27800000", "cashAndCashEquivalentsAtCarryingValue": "5400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16100000", "operatingCashflow": "43900000", "capitalExpenditures": "87400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36900000", "cashflowFromInvestment": "-78400000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768400000, "cost_of_revenue": 710800000, "gross_profit": 57600000, "research_and_development": null, "selling_general_admin": 64200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17900000, "depreciation_amortisation": 140700000, "ebitda": 122800000, "interest_expense": 25800000, "interest_income": null, "other_non_operating": null, "pretax_income": -43700000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": -148202000, "net_income_continuing_ops": -43538000, "net_income_to_common": -148202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5400000, "short_term_investments": null, "net_receivables": 166100000, "inventory": 74000000, "other_current_assets": null, "total_current_assets": 251700000, "net_ppe": null, "goodwill": 0, "intangible_assets": 27800000, "goodwill_and_intangibles": 27800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 412700000, "total_assets": 664600000, "short_term_debt": 31800000, "accounts_payable": 136700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246700000, "long_term_debt": 269773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 269800000, "total_liabilities": 516500000, "total_debt": 301573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 147100000, "shares_outstanding": 140235600, "operating_cash_flow": 43900000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36900000, "free_cash_flow": 131300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17900000", "ebitda": "122800000", "netIncome": "-148202000", "grossProfit": "57600000", "depreciation": "None", "totalRevenue": "768400000", "costOfRevenue": "710800000", "interestIncome": "None", "incomeBeforeTax": "-43700000", "interestExpense": "25800000", "operatingIncome": "-18000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-25788000", "nonInterestIncome": "None", "operatingExpenses": "75600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140700000", "sellingGeneralAndAdministrative": "64200000", "netIncomeFromContinuingOperations": "-43538000" }, "balance": { "goodwill": "0", "inventory": "74000000", "commonStock": "147000000", "currentDebt": "None", "investments": "None", "totalAssets": "664600000", "longTermDebt": "269773000", "shortTermDebt": "31800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "27800000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "516500000", "otherCurrentAssets": "6200000", "totalCurrentAssets": "251700000", "currentLongTermDebt": "31793000", "longTermInvestments": "4244000", "shortTermInvestments": "None", "currentNetReceivables": "166100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412700000", "currentAccountsPayable": "136700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363687000", "shortLongTermDebtTotal": "301600000", "totalShareholderEquity": "147100000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "72200000", "totalCurrentLiabilities": "246700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "269800000", "cashAndShortTermInvestments": "5400000", "commonStockSharesOutstanding": "140235600", "intangibleAssetsExcludingGoodwill": "27800000", "cashAndCashEquivalentsAtCarryingValue": "5400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16100000", "operatingCashflow": "43900000", "capitalExpenditures": "87400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36900000", "cashflowFromInvestment": "-78400000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140500000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 547700000, "cost_of_revenue": 577700000, "gross_profit": -30000000, "ebit": -94700000, "ebitda": 56000000, "pretax_income": -118000000, "tax_provision": 500000, "net_income": -2200000, "net_income_to_common": -2200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2952000, "total_current_assets": 139690000, "total_assets": 577277000, "short_term_debt": 15484000, "long_term_debt": 260229000, "total_debt": 275713000, "total_liabilities": 400465000, "total_equity": 176812000, "shares_outstanding": 140235600, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45100000, "capital_expenditure": 48000000, "free_cash_flow": 93100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6189, "ticker_id": 4584, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-94700000", "ebitda": "56000000", "netIncome": "-2200000", "grossProfit": "-30000000", "depreciation": "None", "totalRevenue": "547700000", "costOfRevenue": "577700000", "interestIncome": "None", "incomeBeforeTax": "-118000000", "interestExpense": "23300000", "operatingIncome": "-95000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-23276000", "nonInterestIncome": "None", "operatingExpenses": "65000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150700000", "sellingGeneralAndAdministrative": "51014000", "netIncomeFromContinuingOperations": "-118548000" }, "balance": { "goodwill": "None", "inventory": "56598000", "commonStock": "176812000", "currentDebt": "None", "investments": "None", "totalAssets": "577277000", "longTermDebt": "260229000", "shortTermDebt": "15484000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "400465000", "otherCurrentAssets": "6516000", "totalCurrentAssets": "139690000", "currentLongTermDebt": "15484000", "longTermInvestments": "1260000", "shortTermInvestments": "None", "currentNetReceivables": "73624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "437587000", "currentAccountsPayable": "94862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "429684000", "shortLongTermDebtTotal": "275713000", "totalShareholderEquity": "176812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29890000", "totalCurrentLiabilities": "140236000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "260229000", "cashAndShortTermInvestments": "2952000", "commonStockSharesOutstanding": "140235600", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "45100000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15300000", "cashflowFromInvestment": "-44600000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 547700000, "cost_of_revenue": 577700000, "gross_profit": -30000000, "research_and_development": null, "selling_general_admin": 51014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -94700000, "depreciation_amortisation": 150700000, "ebitda": 56000000, "interest_expense": 23300000, "interest_income": null, "other_non_operating": null, "pretax_income": -118000000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -2200000, "net_income_continuing_ops": -118548000, "net_income_to_common": -2200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2952000, "short_term_investments": null, "net_receivables": 73624000, "inventory": 56598000, "other_current_assets": null, "total_current_assets": 139690000, "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": 437587000, "total_assets": 577277000, "short_term_debt": 15484000, "accounts_payable": 94862000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140236000, "long_term_debt": 260229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 260229000, "total_liabilities": 400465000, "total_debt": 275713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 176812000, "shares_outstanding": 140235600, "operating_cash_flow": 45100000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15300000, "free_cash_flow": 93100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-94700000", "ebitda": "56000000", "netIncome": "-2200000", "grossProfit": "-30000000", "depreciation": "None", "totalRevenue": "547700000", "costOfRevenue": "577700000", "interestIncome": "None", "incomeBeforeTax": "-118000000", "interestExpense": "23300000", "operatingIncome": "-95000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-23276000", "nonInterestIncome": "None", "operatingExpenses": "65000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150700000", "sellingGeneralAndAdministrative": "51014000", "netIncomeFromContinuingOperations": "-118548000" }, "balance": { "goodwill": "None", "inventory": "56598000", "commonStock": "176812000", "currentDebt": "None", "investments": "None", "totalAssets": "577277000", "longTermDebt": "260229000", "shortTermDebt": "15484000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "400465000", "otherCurrentAssets": "6516000", "totalCurrentAssets": "139690000", "currentLongTermDebt": "15484000", "longTermInvestments": "1260000", "shortTermInvestments": "None", "currentNetReceivables": "73624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "437587000", "currentAccountsPayable": "94862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "429684000", "shortLongTermDebtTotal": "275713000", "totalShareholderEquity": "176812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29890000", "totalCurrentLiabilities": "140236000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "260229000", "cashAndShortTermInvestments": "2952000", "commonStockSharesOutstanding": "140235600", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3500000", "operatingCashflow": "45100000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15300000", "cashflowFromInvestment": "-44600000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150662000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 847688000, "cost_of_revenue": 673559000, "gross_profit": 174129000, "ebit": 2549000, "ebitda": 135641000, "pretax_income": -37959000, "tax_provision": 587000, "net_income": -38546000, "net_income_to_common": -38546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17837000, "total_current_assets": 168019000, "total_assets": 728593000, "short_term_debt": 19200000, "long_term_debt": null, "total_debt": 19200000, "total_liabilities": 443782000, "total_equity": 284811000, "shares_outstanding": 39008850, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145421000, "capital_expenditure": 208068000, "free_cash_flow": 353489000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6193, "ticker_id": 4584, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2549000", "ebitda": "135641000", "netIncome": "-38546000", "grossProfit": "174129000", "depreciation": "None", "totalRevenue": "847688000", "costOfRevenue": "673559000", "interestIncome": "None", "incomeBeforeTax": "-37959000", "interestExpense": "None", "operatingIncome": "-12260000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "587000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "673559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133092000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "55913000", "commonStock": "284811000", "currentDebt": "None", "investments": "None", "totalAssets": "728593000", "longTermDebt": "None", "shortTermDebt": "19200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "443782000", "otherCurrentAssets": "5489000", "totalCurrentAssets": "168019000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "560574000", "currentAccountsPayable": "94528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "556106000", "shortLongTermDebtTotal": "299041000", "totalShareholderEquity": "284811000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50213000", "totalCurrentLiabilities": "163941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "279841000", "cashAndShortTermInvestments": "17837000", "commonStockSharesOutstanding": "39008850", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25647000", "operatingCashflow": "145421000", "capitalExpenditures": "208068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58444000", "cashflowFromInvestment": "-202375000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 847688000, "cost_of_revenue": 673559000, "gross_profit": 174129000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2549000, "depreciation_amortisation": 133092000, "ebitda": 135641000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -37959000, "tax_provision": 587000, "effective_tax_rate": null, "net_income": -38546000, "net_income_continuing_ops": null, "net_income_to_common": -38546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17837000, "short_term_investments": null, "net_receivables": 88780000, "inventory": 55913000, "other_current_assets": null, "total_current_assets": 168019000, "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": 560574000, "total_assets": 728593000, "short_term_debt": 19200000, "accounts_payable": 94528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163941000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 279841000, "total_liabilities": 443782000, "total_debt": 19200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 284811000, "shares_outstanding": 39008850, "operating_cash_flow": 145421000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208068000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58444000, "free_cash_flow": 353489000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2549000", "ebitda": "135641000", "netIncome": "-38546000", "grossProfit": "174129000", "depreciation": "None", "totalRevenue": "847688000", "costOfRevenue": "673559000", "interestIncome": "None", "incomeBeforeTax": "-37959000", "interestExpense": "None", "operatingIncome": "-12260000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "587000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "673559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133092000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "55913000", "commonStock": "284811000", "currentDebt": "None", "investments": "None", "totalAssets": "728593000", "longTermDebt": "None", "shortTermDebt": "19200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "443782000", "otherCurrentAssets": "5489000", "totalCurrentAssets": "168019000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "560574000", "currentAccountsPayable": "94528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "556106000", "shortLongTermDebtTotal": "299041000", "totalShareholderEquity": "284811000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50213000", "totalCurrentLiabilities": "163941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "279841000", "cashAndShortTermInvestments": "17837000", "commonStockSharesOutstanding": "39008850", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25647000", "operatingCashflow": "145421000", "capitalExpenditures": "208068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58444000", "cashflowFromInvestment": "-202375000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133092000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "ebit": -45500000, "ebitda": 51600000, "pretax_income": -79200000, "tax_provision": 1600000, "net_income": -83500000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_assets": 2550600000, "short_term_debt": 199100000, "long_term_debt": 908400000, "total_debt": 1107500000, "total_liabilities": 1765800000, "total_equity": 687400000, "shares_outstanding": 160176000, "goodwill_and_intangibles": 393000000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 40700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6162, "ticker_id": 4584, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45500000", "ebitda": "51600000", "netIncome": "-83500000", "grossProfit": "-1899999", "depreciation": "None", "totalRevenue": "449600000", "costOfRevenue": "451500000", "interestIncome": "None", "incomeBeforeTax": "-79200000", "interestExpense": "32799999", "operatingIncome": "-45500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-32800000", "nonInterestIncome": "None", "operatingExpenses": "43600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "451500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97100000", "sellingGeneralAndAdministrative": "43600000", "netIncomeFromContinuingOperations": "-80800000" }, "balance": { "goodwill": "290200000", "inventory": "159300000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "2550600000", "longTermDebt": "908400000", "shortTermDebt": "199100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "102800000", "reportedCurrency": "USD", "retainedEarnings": "-695100000", "totalLiabilities": "1765800000", "otherCurrentAssets": "17200000", "totalCurrentAssets": "534400000", "currentLongTermDebt": "156200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "324400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2016199999", "currentAccountsPayable": "349300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1210600000", "totalShareholderEquity": "687400000", "capitalLeaseObligations": "146000000", "otherCurrentLiabilities": "100800000", "totalCurrentLiabilities": "651400000", "otherNonCurrentLiabilities": "91100000", "totalNonCurrentLiabilities": "1114400000", "cashAndShortTermInvestments": "33500000", "commonStockSharesOutstanding": "160176000", "intangibleAssetsExcludingGoodwill": "102800000", "cashAndCashEquivalentsAtCarryingValue": "33500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "9300000", "capitalExpenditures": "40700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35800000", "cashflowFromInvestment": "-34500000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "research_and_development": null, "selling_general_admin": 43600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45500000, "depreciation_amortisation": 97100000, "ebitda": 51600000, "interest_expense": 32799999, "interest_income": null, "other_non_operating": null, "pretax_income": -79200000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": -83500000, "net_income_continuing_ops": -80800000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33500000, "short_term_investments": null, "net_receivables": 324400000, "inventory": 159300000, "other_current_assets": null, "total_current_assets": 534400000, "net_ppe": null, "goodwill": 290200000, "intangible_assets": 102800000, "goodwill_and_intangibles": 393000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2016199999, "total_assets": 2550600000, "short_term_debt": 199100000, "accounts_payable": 349300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 651400000, "long_term_debt": 908400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1114400000, "total_liabilities": 1765800000, "total_debt": 1107500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -695100000, "total_equity": 687400000, "shares_outstanding": 160176000, "operating_cash_flow": 9300000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35800000, "free_cash_flow": 50000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45500000", "ebitda": "51600000", "netIncome": "-83500000", "grossProfit": "-1899999", "depreciation": "None", "totalRevenue": "449600000", "costOfRevenue": "451500000", "interestIncome": "None", "incomeBeforeTax": "-79200000", "interestExpense": "32799999", "operatingIncome": "-45500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-32800000", "nonInterestIncome": "None", "operatingExpenses": "43600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "451500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97100000", "sellingGeneralAndAdministrative": "43600000", "netIncomeFromContinuingOperations": "-80800000" }, "balance": { "goodwill": "290200000", "inventory": "159300000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "2550600000", "longTermDebt": "908400000", "shortTermDebt": "199100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "102800000", "reportedCurrency": "USD", "retainedEarnings": "-695100000", "totalLiabilities": "1765800000", "otherCurrentAssets": "17200000", "totalCurrentAssets": "534400000", "currentLongTermDebt": "156200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "324400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2016199999", "currentAccountsPayable": "349300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1210600000", "totalShareholderEquity": "687400000", "capitalLeaseObligations": "146000000", "otherCurrentLiabilities": "100800000", "totalCurrentLiabilities": "651400000", "otherNonCurrentLiabilities": "91100000", "totalNonCurrentLiabilities": "1114400000", "cashAndShortTermInvestments": "33500000", "commonStockSharesOutstanding": "160176000", "intangibleAssetsExcludingGoodwill": "102800000", "cashAndCashEquivalentsAtCarryingValue": "33500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "9300000", "capitalExpenditures": "40700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35800000", "cashflowFromInvestment": "-34500000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97100000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 436500000, "cost_of_revenue": 439000000, "gross_profit": -2500000, "ebit": -104600000, "ebitda": -2000000, "pretax_income": -137900000, "tax_provision": 2600000, "net_income": -142600000, "net_income_to_common": -142600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1070100000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 162119000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 49500000, "capital_expenditure": 36600000, "free_cash_flow": 86100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6163, "ticker_id": 4584, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-104600000", "ebitda": "-2000000", "netIncome": "-142600000", "grossProfit": "-2500000", "depreciation": "None", "totalRevenue": "436500000", "costOfRevenue": "439000000", "interestIncome": "None", "incomeBeforeTax": "-137900000", "interestExpense": "33300000", "operatingIncome": "-45900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2600000", "reportedCurrency": "USD", "netInterestIncome": "-33300000", "nonInterestIncome": "None", "operatingExpenses": "43400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102600000", "sellingGeneralAndAdministrative": "42500000", "netIncomeFromContinuingOperations": "-140500000" }, "balance": { "goodwill": "290200000", "inventory": "151300000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "2573100000", "longTermDebt": "875600000", "shortTermDebt": "194500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "111800000", "reportedCurrency": "USD", "retainedEarnings": "-610200000", "totalLiabilities": "1692400000", "otherCurrentAssets": "22600000", "totalCurrentAssets": "483500000", "currentLongTermDebt": "149700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089600000", "currentAccountsPayable": "299300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185600000", "totalShareholderEquity": "786300000", "capitalLeaseObligations": "160300000", "otherCurrentLiabilities": "103600000", "totalCurrentLiabilities": "597400000", "otherNonCurrentLiabilities": "92100000", "totalNonCurrentLiabilities": "1095000000", "cashAndShortTermInvestments": "22900000", "commonStockSharesOutstanding": "162119000", "intangibleAssetsExcludingGoodwill": "111800000", "cashAndCashEquivalentsAtCarryingValue": "22900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14700000", "operatingCashflow": "49500000", "capitalExpenditures": "36600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48900000", "cashflowFromInvestment": "-35700000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436500000, "cost_of_revenue": 439000000, "gross_profit": -2500000, "research_and_development": null, "selling_general_admin": 42500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -104600000, "depreciation_amortisation": 102600000, "ebitda": -2000000, "interest_expense": 33300000, "interest_income": null, "other_non_operating": null, "pretax_income": -137900000, "tax_provision": 2600000, "effective_tax_rate": null, "net_income": -142600000, "net_income_continuing_ops": -140500000, "net_income_to_common": -142600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22900000, "short_term_investments": null, "net_receivables": 286700000, "inventory": 151300000, "other_current_assets": null, "total_current_assets": 483500000, "net_ppe": null, "goodwill": 290200000, "intangible_assets": 111800000, "goodwill_and_intangibles": 402000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2089600000, "total_assets": 2573100000, "short_term_debt": 194500000, "accounts_payable": 299300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 597400000, "long_term_debt": 875600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1095000000, "total_liabilities": 1692400000, "total_debt": 1070100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -610200000, "total_equity": 786300000, "shares_outstanding": 162119000, "operating_cash_flow": 49500000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48900000, "free_cash_flow": 86100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-104600000", "ebitda": "-2000000", "netIncome": "-142600000", "grossProfit": "-2500000", "depreciation": "None", "totalRevenue": "436500000", "costOfRevenue": "439000000", "interestIncome": "None", "incomeBeforeTax": "-137900000", "interestExpense": "33300000", "operatingIncome": "-45900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2600000", "reportedCurrency": "USD", "netInterestIncome": "-33300000", "nonInterestIncome": "None", "operatingExpenses": "43400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102600000", "sellingGeneralAndAdministrative": "42500000", "netIncomeFromContinuingOperations": "-140500000" }, "balance": { "goodwill": "290200000", "inventory": "151300000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "2573100000", "longTermDebt": "875600000", "shortTermDebt": "194500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "111800000", "reportedCurrency": "USD", "retainedEarnings": "-610200000", "totalLiabilities": "1692400000", "otherCurrentAssets": "22600000", "totalCurrentAssets": "483500000", "currentLongTermDebt": "149700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "286700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089600000", "currentAccountsPayable": "299300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185600000", "totalShareholderEquity": "786300000", "capitalLeaseObligations": "160300000", "otherCurrentLiabilities": "103600000", "totalCurrentLiabilities": "597400000", "otherNonCurrentLiabilities": "92100000", "totalNonCurrentLiabilities": "1095000000", "cashAndShortTermInvestments": "22900000", "commonStockSharesOutstanding": "162119000", "intangibleAssetsExcludingGoodwill": "111800000", "cashAndCashEquivalentsAtCarryingValue": "22900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14700000", "operatingCashflow": "49500000", "capitalExpenditures": "36600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48900000", "cashflowFromInvestment": "-35700000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102600000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 403100000, "cost_of_revenue": 427100000, "gross_profit": -24000000, "ebit": -78100000, "ebitda": 24900000, "pretax_income": -112600000, "tax_provision": -20200000, "net_income": -100900000, "net_income_to_common": -100900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58000000, "total_current_assets": 541300000, "total_assets": 2742400000, "short_term_debt": 186000000, "long_term_debt": 911600000, "total_debt": 1097600000, "total_liabilities": 1788500000, "total_equity": 862000000, "shares_outstanding": 170800000, "goodwill_and_intangibles": 422100000 }, "cash_flow": { "operating_cash_flow": 900000, "capital_expenditure": 34300000, "free_cash_flow": 35200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6165, "ticker_id": 4584, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78100000", "ebitda": "24900000", "netIncome": "-100900000", "grossProfit": "-24000000", "depreciation": "None", "totalRevenue": "403100000", "costOfRevenue": "427100000", "interestIncome": "None", "incomeBeforeTax": "-112600000", "interestExpense": "34500000", "operatingIncome": "-78800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-20200000", "reportedCurrency": "USD", "netInterestIncome": "-34500000", "nonInterestIncome": "None", "operatingExpenses": "54800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103000000", "sellingGeneralAndAdministrative": "43000000", "netIncomeFromContinuingOperations": "-92400000" }, "balance": { "goodwill": "301300000", "inventory": "166700000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "2742400000", "longTermDebt": "911600000", "shortTermDebt": "186000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "120800000", "reportedCurrency": "USD", "retainedEarnings": "-466200000", "totalLiabilities": "1788500000", "otherCurrentAssets": "28400000", "totalCurrentAssets": "541300000", "currentLongTermDebt": "158600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "288200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2201100000", "currentAccountsPayable": "276600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207500000", "totalShareholderEquity": "862000000", "capitalLeaseObligations": "137300000", "otherCurrentLiabilities": "113900000", "totalCurrentLiabilities": "595600000", "otherNonCurrentLiabilities": "92800000", "totalNonCurrentLiabilities": "1192900000", "cashAndShortTermInvestments": "58000000", "commonStockSharesOutstanding": "170800000", "intangibleAssetsExcludingGoodwill": "120800000", "cashAndCashEquivalentsAtCarryingValue": "58000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "14200000", "operatingCashflow": "900000", "capitalExpenditures": "34300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61200000", "cashflowFromInvestment": "-30100000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 403100000, "cost_of_revenue": 427100000, "gross_profit": -24000000, "research_and_development": null, "selling_general_admin": 43000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78100000, "depreciation_amortisation": 103000000, "ebitda": 24900000, "interest_expense": 34500000, "interest_income": null, "other_non_operating": null, "pretax_income": -112600000, "tax_provision": -20200000, "effective_tax_rate": null, "net_income": -100900000, "net_income_continuing_ops": -92400000, "net_income_to_common": -100900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58000000, "short_term_investments": null, "net_receivables": 288200000, "inventory": 166700000, "other_current_assets": null, "total_current_assets": 541300000, "net_ppe": null, "goodwill": 301300000, "intangible_assets": 120800000, "goodwill_and_intangibles": 422100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2201100000, "total_assets": 2742400000, "short_term_debt": 186000000, "accounts_payable": 276600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595600000, "long_term_debt": 911600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1192900000, "total_liabilities": 1788500000, "total_debt": 1097600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -466200000, "total_equity": 862000000, "shares_outstanding": 170800000, "operating_cash_flow": 900000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61200000, "free_cash_flow": 35200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-78100000", "ebitda": "24900000", "netIncome": "-100900000", "grossProfit": "-24000000", "depreciation": "None", "totalRevenue": "403100000", "costOfRevenue": "427100000", "interestIncome": "None", "incomeBeforeTax": "-112600000", "interestExpense": "34500000", "operatingIncome": "-78800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-20200000", "reportedCurrency": "USD", "netInterestIncome": "-34500000", "nonInterestIncome": "None", "operatingExpenses": "54800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103000000", "sellingGeneralAndAdministrative": "43000000", "netIncomeFromContinuingOperations": "-92400000" }, "balance": { "goodwill": "301300000", "inventory": "166700000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "2742400000", "longTermDebt": "911600000", "shortTermDebt": "186000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "120800000", "reportedCurrency": "USD", "retainedEarnings": "-466200000", "totalLiabilities": "1788500000", "otherCurrentAssets": "28400000", "totalCurrentAssets": "541300000", "currentLongTermDebt": "158600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "288200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2201100000", "currentAccountsPayable": "276600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207500000", "totalShareholderEquity": "862000000", "capitalLeaseObligations": "137300000", "otherCurrentLiabilities": "113900000", "totalCurrentLiabilities": "595600000", "otherNonCurrentLiabilities": "92800000", "totalNonCurrentLiabilities": "1192900000", "cashAndShortTermInvestments": "58000000", "commonStockSharesOutstanding": "170800000", "intangibleAssetsExcludingGoodwill": "120800000", "cashAndCashEquivalentsAtCarryingValue": "58000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "14200000", "operatingCashflow": "900000", "capitalExpenditures": "34300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61200000", "cashflowFromInvestment": "-30100000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 501900000, "cost_of_revenue": 479400000, "gross_profit": 22500000, "ebit": -64000000, "ebitda": 40700000, "pretax_income": -99100000, "tax_provision": 4400000, "net_income": -105900000, "net_income_to_common": -105900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000000, "total_current_assets": 580300000, "total_assets": 2830700000, "short_term_debt": 162700000, "long_term_debt": 948200000, "total_debt": 1110900000, "total_liabilities": 1878500000, "total_equity": 875500000, "shares_outstanding": 160200000, "goodwill_and_intangibles": 431200000 }, "cash_flow": { "operating_cash_flow": 100400000, "capital_expenditure": 46500000, "free_cash_flow": 146900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6166, "ticker_id": 4584, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64000000", "ebitda": "40700000", "netIncome": "-105900000", "grossProfit": "22500000", "depreciation": "None", "totalRevenue": "501900000", "costOfRevenue": "479400000", "interestIncome": "None", "incomeBeforeTax": "-99100000", "interestExpense": "35100000", "operatingIncome": "-54300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-35100000", "nonInterestIncome": "None", "operatingExpenses": "76800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104700000", "sellingGeneralAndAdministrative": "51400000", "netIncomeFromContinuingOperations": "-103500000" }, "balance": { "goodwill": "301300000", "inventory": "180900000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "2830700000", "longTermDebt": "948200000", "shortTermDebt": "162700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "129900000", "reportedCurrency": "USD", "retainedEarnings": "-361900000", "totalLiabilities": "1878500000", "otherCurrentAssets": "20700000", "totalCurrentAssets": "580300000", "currentLongTermDebt": "136000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "352700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2250400000", "currentAccountsPayable": "335800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1227500000", "totalShareholderEquity": "875500000", "capitalLeaseObligations": "143300000", "otherCurrentLiabilities": "119900000", "totalCurrentLiabilities": "640100000", "otherNonCurrentLiabilities": "92700000", "totalNonCurrentLiabilities": "1238400000", "cashAndShortTermInvestments": "26000000", "commonStockSharesOutstanding": "160200000", "intangibleAssetsExcludingGoodwill": "129900000", "cashAndCashEquivalentsAtCarryingValue": "26000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8900000", "operatingCashflow": "100400000", "capitalExpenditures": "46500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44200000", "cashflowFromInvestment": "-46200000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 501900000, "cost_of_revenue": 479400000, "gross_profit": 22500000, "research_and_development": null, "selling_general_admin": 51400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64000000, "depreciation_amortisation": 104700000, "ebitda": 40700000, "interest_expense": 35100000, "interest_income": null, "other_non_operating": null, "pretax_income": -99100000, "tax_provision": 4400000, "effective_tax_rate": null, "net_income": -105900000, "net_income_continuing_ops": -103500000, "net_income_to_common": -105900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000000, "short_term_investments": null, "net_receivables": 352700000, "inventory": 180900000, "other_current_assets": null, "total_current_assets": 580300000, "net_ppe": null, "goodwill": 301300000, "intangible_assets": 129900000, "goodwill_and_intangibles": 431200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2250400000, "total_assets": 2830700000, "short_term_debt": 162700000, "accounts_payable": 335800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 640100000, "long_term_debt": 948200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1238400000, "total_liabilities": 1878500000, "total_debt": 1110900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -361900000, "total_equity": 875500000, "shares_outstanding": 160200000, "operating_cash_flow": 100400000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44200000, "free_cash_flow": 146900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-64000000", "ebitda": "40700000", "netIncome": "-105900000", "grossProfit": "22500000", "depreciation": "None", "totalRevenue": "501900000", "costOfRevenue": "479400000", "interestIncome": "None", "incomeBeforeTax": "-99100000", "interestExpense": "35100000", "operatingIncome": "-54300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-35100000", "nonInterestIncome": "None", "operatingExpenses": "76800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104700000", "sellingGeneralAndAdministrative": "51400000", "netIncomeFromContinuingOperations": "-103500000" }, "balance": { "goodwill": "301300000", "inventory": "180900000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "2830700000", "longTermDebt": "948200000", "shortTermDebt": "162700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "129900000", "reportedCurrency": "USD", "retainedEarnings": "-361900000", "totalLiabilities": "1878500000", "otherCurrentAssets": "20700000", "totalCurrentAssets": "580300000", "currentLongTermDebt": "136000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "352700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2250400000", "currentAccountsPayable": "335800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1227500000", "totalShareholderEquity": "875500000", "capitalLeaseObligations": "143300000", "otherCurrentLiabilities": "119900000", "totalCurrentLiabilities": "640100000", "otherNonCurrentLiabilities": "92700000", "totalNonCurrentLiabilities": "1238400000", "cashAndShortTermInvestments": "26000000", "commonStockSharesOutstanding": "160200000", "intangibleAssetsExcludingGoodwill": "129900000", "cashAndCashEquivalentsAtCarryingValue": "26000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8900000", "operatingCashflow": "100400000", "capitalExpenditures": "46500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44200000", "cashflowFromInvestment": "-46200000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104700000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 600300000, "cost_of_revenue": 525400000, "gross_profit": 74900000, "ebit": 20800000, "ebitda": 126800000, "pretax_income": -15100000, "tax_provision": 300000, "net_income": -17500000, "net_income_to_common": -17500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16000000, "total_current_assets": 669800000, "total_assets": 3020900000, "short_term_debt": 178800000, "long_term_debt": 975000000, "total_debt": 1153800000, "total_liabilities": 1961600000, "total_equity": 988100000, "shares_outstanding": 160200000, "goodwill_and_intangibles": 440900000 }, "cash_flow": { "operating_cash_flow": 38700000, "capital_expenditure": 52500000, "free_cash_flow": 91200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6167, "ticker_id": 4584, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20800000", "ebitda": "126800000", "netIncome": "-17500000", "grossProfit": "74900000", "depreciation": "None", "totalRevenue": "600300000", "costOfRevenue": "525400000", "interestIncome": "None", "incomeBeforeTax": "-15100000", "interestExpense": "35900000", "operatingIncome": "16000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-35900000", "nonInterestIncome": "None", "operatingExpenses": "58900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "53600000", "netIncomeFromContinuingOperations": "-15400000" }, "balance": { "goodwill": "301300000", "inventory": "200100000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3020900000", "longTermDebt": "975000000", "shortTermDebt": "178800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "139600000", "reportedCurrency": "USD", "retainedEarnings": "-254700000", "totalLiabilities": "1961600000", "otherCurrentAssets": "30300000", "totalCurrentAssets": "669800000", "currentLongTermDebt": "151800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "423400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2351100000", "currentAccountsPayable": "351600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1284100000", "totalShareholderEquity": "988100000", "capitalLeaseObligations": "157300000", "otherCurrentLiabilities": "131900000", "totalCurrentLiabilities": "684500000", "otherNonCurrentLiabilities": "9300000", "totalNonCurrentLiabilities": "1277100000", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "160200000", "intangibleAssetsExcludingGoodwill": "139600000", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "38700000", "capitalExpenditures": "52500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14200000", "cashflowFromInvestment": "-51700000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600300000, "cost_of_revenue": 525400000, "gross_profit": 74900000, "research_and_development": null, "selling_general_admin": 53600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20800000, "depreciation_amortisation": 106000000, "ebitda": 126800000, "interest_expense": 35900000, "interest_income": null, "other_non_operating": null, "pretax_income": -15100000, "tax_provision": 300000, "effective_tax_rate": null, "net_income": -17500000, "net_income_continuing_ops": -15400000, "net_income_to_common": -17500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16000000, "short_term_investments": null, "net_receivables": 423400000, "inventory": 200100000, "other_current_assets": null, "total_current_assets": 669800000, "net_ppe": null, "goodwill": 301300000, "intangible_assets": 139600000, "goodwill_and_intangibles": 440900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2351100000, "total_assets": 3020900000, "short_term_debt": 178800000, "accounts_payable": 351600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684500000, "long_term_debt": 975000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1277100000, "total_liabilities": 1961600000, "total_debt": 1153800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -254700000, "total_equity": 988100000, "shares_outstanding": 160200000, "operating_cash_flow": 38700000, "stock_based_compensation": 1100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14200000, "free_cash_flow": 91200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20800000", "ebitda": "126800000", "netIncome": "-17500000", "grossProfit": "74900000", "depreciation": "None", "totalRevenue": "600300000", "costOfRevenue": "525400000", "interestIncome": "None", "incomeBeforeTax": "-15100000", "interestExpense": "35900000", "operatingIncome": "16000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-35900000", "nonInterestIncome": "None", "operatingExpenses": "58900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "53600000", "netIncomeFromContinuingOperations": "-15400000" }, "balance": { "goodwill": "301300000", "inventory": "200100000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3020900000", "longTermDebt": "975000000", "shortTermDebt": "178800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "139600000", "reportedCurrency": "USD", "retainedEarnings": "-254700000", "totalLiabilities": "1961600000", "otherCurrentAssets": "30300000", "totalCurrentAssets": "669800000", "currentLongTermDebt": "151800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "423400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2351100000", "currentAccountsPayable": "351600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1284100000", "totalShareholderEquity": "988100000", "capitalLeaseObligations": "157300000", "otherCurrentLiabilities": "131900000", "totalCurrentLiabilities": "684500000", "otherNonCurrentLiabilities": "9300000", "totalNonCurrentLiabilities": "1277100000", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "160200000", "intangibleAssetsExcludingGoodwill": "139600000", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "38700000", "capitalExpenditures": "52500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14200000", "cashflowFromInvestment": "-51700000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 454700000, "cost_of_revenue": 450900000, "gross_profit": 3800000, "ebit": -45000000, "ebitda": 68300000, "pretax_income": -83800000, "tax_provision": 17900000, "net_income": -105000000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14800000, "total_current_assets": 574100000, "total_assets": 2988100000, "short_term_debt": 190600000, "long_term_debt": 944400000, "total_debt": 1135000000, "total_liabilities": 1912000000, "total_equity": 1006900000, "shares_outstanding": 160100000, "goodwill_and_intangibles": 450900000 }, "cash_flow": { "operating_cash_flow": 76500000, "capital_expenditure": 63200000, "free_cash_flow": 139700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6168, "ticker_id": 4584, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45000000", "ebitda": "68300000", "netIncome": "-105000000", "grossProfit": "3800000", "depreciation": "None", "totalRevenue": "454700000", "costOfRevenue": "450900000", "interestIncome": "None", "incomeBeforeTax": "-83800000", "interestExpense": "38800000", "operatingIncome": "-46800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17900000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "50600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113300000", "sellingGeneralAndAdministrative": "48000000", "netIncomeFromContinuingOperations": "-101700000" }, "balance": { "goodwill": "302000000", "inventory": "201100000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "2988100000", "longTermDebt": "944400000", "shortTermDebt": "190600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "148900000", "reportedCurrency": "USD", "retainedEarnings": "-235900000", "totalLiabilities": "1912000000", "otherCurrentAssets": "29400000", "totalCurrentAssets": "574100000", "currentLongTermDebt": "164600000", "longTermInvestments": "7500000", "shortTermInvestments": "None", "currentNetReceivables": "328800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2414000000", "currentAccountsPayable": "324300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1272100000", "totalShareholderEquity": "1006900000", "capitalLeaseObligations": "163100000", "otherCurrentLiabilities": "107200000", "totalCurrentLiabilities": "660000000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "1252000000", "cashAndShortTermInvestments": "14800000", "commonStockSharesOutstanding": "160100000", "intangibleAssetsExcludingGoodwill": "148900000", "cashAndCashEquivalentsAtCarryingValue": "14800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "38000000", "operatingCashflow": "76500000", "capitalExpenditures": "63200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66700000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454700000, "cost_of_revenue": 450900000, "gross_profit": 3800000, "research_and_development": null, "selling_general_admin": 48000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45000000, "depreciation_amortisation": 113300000, "ebitda": 68300000, "interest_expense": 38800000, "interest_income": null, "other_non_operating": null, "pretax_income": -83800000, "tax_provision": 17900000, "effective_tax_rate": null, "net_income": -105000000, "net_income_continuing_ops": -101700000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14800000, "short_term_investments": null, "net_receivables": 328800000, "inventory": 201100000, "other_current_assets": null, "total_current_assets": 574100000, "net_ppe": null, "goodwill": 302000000, "intangible_assets": 148900000, "goodwill_and_intangibles": 450900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2414000000, "total_assets": 2988100000, "short_term_debt": 190600000, "accounts_payable": 324300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660000000, "long_term_debt": 944400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1252000000, "total_liabilities": 1912000000, "total_debt": 1135000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235900000, "total_equity": 1006900000, "shares_outstanding": 160100000, "operating_cash_flow": 76500000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66700000, "free_cash_flow": 139700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45000000", "ebitda": "68300000", "netIncome": "-105000000", "grossProfit": "3800000", "depreciation": "None", "totalRevenue": "454700000", "costOfRevenue": "450900000", "interestIncome": "None", "incomeBeforeTax": "-83800000", "interestExpense": "38800000", "operatingIncome": "-46800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17900000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "50600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113300000", "sellingGeneralAndAdministrative": "48000000", "netIncomeFromContinuingOperations": "-101700000" }, "balance": { "goodwill": "302000000", "inventory": "201100000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "2988100000", "longTermDebt": "944400000", "shortTermDebt": "190600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "148900000", "reportedCurrency": "USD", "retainedEarnings": "-235900000", "totalLiabilities": "1912000000", "otherCurrentAssets": "29400000", "totalCurrentAssets": "574100000", "currentLongTermDebt": "164600000", "longTermInvestments": "7500000", "shortTermInvestments": "None", "currentNetReceivables": "328800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2414000000", "currentAccountsPayable": "324300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1272100000", "totalShareholderEquity": "1006900000", "capitalLeaseObligations": "163100000", "otherCurrentLiabilities": "107200000", "totalCurrentLiabilities": "660000000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "1252000000", "cashAndShortTermInvestments": "14800000", "commonStockSharesOutstanding": "160100000", "intangibleAssetsExcludingGoodwill": "148900000", "cashAndCashEquivalentsAtCarryingValue": "14800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "38000000", "operatingCashflow": "76500000", "capitalExpenditures": "63200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66700000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113300000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 575300000, "cost_of_revenue": 503400000, "gross_profit": 71900000, "ebit": -4400000, "ebitda": 108300000, "pretax_income": -45000000, "tax_provision": -1500000, "net_income": -45200000, "net_income_to_common": -45200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25500000, "total_current_assets": 680000000, "total_assets": 3135800000, "short_term_debt": 191400000, "long_term_debt": 1001300000, "total_debt": 1192700000, "total_liabilities": 1906300000, "total_equity": 1163900000, "shares_outstanding": 160100000, "goodwill_and_intangibles": 460200000 }, "cash_flow": { "operating_cash_flow": 101600000, "capital_expenditure": 70000000, "free_cash_flow": 171600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6170, "ticker_id": 4584, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4400000", "ebitda": "108300000", "netIncome": "-45200000", "grossProfit": "71900000", "depreciation": "None", "totalRevenue": "575300000", "costOfRevenue": "503400000", "interestIncome": "None", "incomeBeforeTax": "-45000000", "interestExpense": "40600000", "operatingIncome": "-4300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1500000", "reportedCurrency": "USD", "netInterestIncome": "-40600000", "nonInterestIncome": "None", "operatingExpenses": "76200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112700000", "sellingGeneralAndAdministrative": "51900000", "netIncomeFromContinuingOperations": "-43500000" }, "balance": { "goodwill": "302100000", "inventory": "239000000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3135800000", "longTermDebt": "1001300000", "shortTermDebt": "191400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "158100000", "reportedCurrency": "USD", "retainedEarnings": "-129700000", "totalLiabilities": "1906300000", "otherCurrentAssets": "57300000", "totalCurrentAssets": "680000000", "currentLongTermDebt": "171900000", "longTermInvestments": "7500000", "shortTermInvestments": "None", "currentNetReceivables": "358200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2455800000", "currentAccountsPayable": "356300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1306100000", "totalShareholderEquity": "1163900000", "capitalLeaseObligations": "132900000", "otherCurrentLiabilities": "142600000", "totalCurrentLiabilities": "714500000", "otherNonCurrentLiabilities": "77100000", "totalNonCurrentLiabilities": "1191800000", "cashAndShortTermInvestments": "25500000", "commonStockSharesOutstanding": "160100000", "intangibleAssetsExcludingGoodwill": "158100000", "cashAndCashEquivalentsAtCarryingValue": "25500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "19800000", "operatingCashflow": "101600000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33100000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575300000, "cost_of_revenue": 503400000, "gross_profit": 71900000, "research_and_development": null, "selling_general_admin": 51900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4400000, "depreciation_amortisation": 112700000, "ebitda": 108300000, "interest_expense": 40600000, "interest_income": null, "other_non_operating": null, "pretax_income": -45000000, "tax_provision": -1500000, "effective_tax_rate": null, "net_income": -45200000, "net_income_continuing_ops": -43500000, "net_income_to_common": -45200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25500000, "short_term_investments": null, "net_receivables": 358200000, "inventory": 239000000, "other_current_assets": null, "total_current_assets": 680000000, "net_ppe": null, "goodwill": 302100000, "intangible_assets": 158100000, "goodwill_and_intangibles": 460200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2455800000, "total_assets": 3135800000, "short_term_debt": 191400000, "accounts_payable": 356300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 714500000, "long_term_debt": 1001300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1191800000, "total_liabilities": 1906300000, "total_debt": 1192700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -129700000, "total_equity": 1163900000, "shares_outstanding": 160100000, "operating_cash_flow": 101600000, "stock_based_compensation": 1100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33100000, "free_cash_flow": 171600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4400000", "ebitda": "108300000", "netIncome": "-45200000", "grossProfit": "71900000", "depreciation": "None", "totalRevenue": "575300000", "costOfRevenue": "503400000", "interestIncome": "None", "incomeBeforeTax": "-45000000", "interestExpense": "40600000", "operatingIncome": "-4300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1500000", "reportedCurrency": "USD", "netInterestIncome": "-40600000", "nonInterestIncome": "None", "operatingExpenses": "76200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112700000", "sellingGeneralAndAdministrative": "51900000", "netIncomeFromContinuingOperations": "-43500000" }, "balance": { "goodwill": "302100000", "inventory": "239000000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3135800000", "longTermDebt": "1001300000", "shortTermDebt": "191400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "158100000", "reportedCurrency": "USD", "retainedEarnings": "-129700000", "totalLiabilities": "1906300000", "otherCurrentAssets": "57300000", "totalCurrentAssets": "680000000", "currentLongTermDebt": "171900000", "longTermInvestments": "7500000", "shortTermInvestments": "None", "currentNetReceivables": "358200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2455800000", "currentAccountsPayable": "356300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1306100000", "totalShareholderEquity": "1163900000", "capitalLeaseObligations": "132900000", "otherCurrentLiabilities": "142600000", "totalCurrentLiabilities": "714500000", "otherNonCurrentLiabilities": "77100000", "totalNonCurrentLiabilities": "1191800000", "cashAndShortTermInvestments": "25500000", "commonStockSharesOutstanding": "160100000", "intangibleAssetsExcludingGoodwill": "158100000", "cashAndCashEquivalentsAtCarryingValue": "25500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "19800000", "operatingCashflow": "101600000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33100000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112700000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 579400000, "cost_of_revenue": 496500000, "gross_profit": 82900000, "ebit": -49700000, "ebitda": 53700000, "pretax_income": -89300000, "tax_provision": -23700000, "net_income": -66700000, "net_income_to_common": -66700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24000000, "total_current_assets": 703900000, "total_assets": 3163500000, "short_term_debt": 188900000, "long_term_debt": 1024700000, "total_debt": 1213600000, "total_liabilities": 1891400000, "total_equity": 1208100000, "shares_outstanding": 160200000, "goodwill_and_intangibles": 461200000 }, "cash_flow": { "operating_cash_flow": 113500000, "capital_expenditure": 61900000, "free_cash_flow": 175400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6171, "ticker_id": 4584, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49700000", "ebitda": "53700000", "netIncome": "-66700000", "grossProfit": "82900000", "depreciation": "None", "totalRevenue": "579400000", "costOfRevenue": "496500000", "interestIncome": "None", "incomeBeforeTax": "-89300000", "interestExpense": "39600000", "operatingIncome": "-49200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-23700000", "reportedCurrency": "USD", "netInterestIncome": "-39600000", "nonInterestIncome": "None", "operatingExpenses": "132100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103400000", "sellingGeneralAndAdministrative": "54100000", "netIncomeFromContinuingOperations": "-65600000" }, "balance": { "goodwill": "300800000", "inventory": "258800000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3163500000", "longTermDebt": "1024700000", "shortTermDebt": "188900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "160400000", "reportedCurrency": "USD", "retainedEarnings": "-83300000", "totalLiabilities": "1891400000", "otherCurrentAssets": "30700000", "totalCurrentAssets": "703900000", "currentLongTermDebt": "174400000", "longTermInvestments": "7500000", "shortTermInvestments": "None", "currentNetReceivables": "390400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2459600000", "currentAccountsPayable": "351200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1307800000", "totalShareholderEquity": "1208100000", "capitalLeaseObligations": "108700000", "otherCurrentLiabilities": "127700000", "totalCurrentLiabilities": "699900000", "otherNonCurrentLiabilities": "72600000", "totalNonCurrentLiabilities": "1191500000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "160200000", "intangibleAssetsExcludingGoodwill": "160400000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9700000", "operatingCashflow": "113500000", "capitalExpenditures": "61900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113700000", "cashflowFromInvestment": "-231500000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 579400000, "cost_of_revenue": 496500000, "gross_profit": 82900000, "research_and_development": null, "selling_general_admin": 54100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49700000, "depreciation_amortisation": 103400000, "ebitda": 53700000, "interest_expense": 39600000, "interest_income": null, "other_non_operating": null, "pretax_income": -89300000, "tax_provision": -23700000, "effective_tax_rate": null, "net_income": -66700000, "net_income_continuing_ops": -65600000, "net_income_to_common": -66700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24000000, "short_term_investments": null, "net_receivables": 390400000, "inventory": 258800000, "other_current_assets": null, "total_current_assets": 703900000, "net_ppe": null, "goodwill": 300800000, "intangible_assets": 160400000, "goodwill_and_intangibles": 461200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2459600000, "total_assets": 3163500000, "short_term_debt": 188900000, "accounts_payable": 351200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699900000, "long_term_debt": 1024700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1191500000, "total_liabilities": 1891400000, "total_debt": 1213600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83300000, "total_equity": 1208100000, "shares_outstanding": 160200000, "operating_cash_flow": 113500000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -231500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113700000, "free_cash_flow": 175400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49700000", "ebitda": "53700000", "netIncome": "-66700000", "grossProfit": "82900000", "depreciation": "None", "totalRevenue": "579400000", "costOfRevenue": "496500000", "interestIncome": "None", "incomeBeforeTax": "-89300000", "interestExpense": "39600000", "operatingIncome": "-49200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-23700000", "reportedCurrency": "USD", "netInterestIncome": "-39600000", "nonInterestIncome": "None", "operatingExpenses": "132100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103400000", "sellingGeneralAndAdministrative": "54100000", "netIncomeFromContinuingOperations": "-65600000" }, "balance": { "goodwill": "300800000", "inventory": "258800000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3163500000", "longTermDebt": "1024700000", "shortTermDebt": "188900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "160400000", "reportedCurrency": "USD", "retainedEarnings": "-83300000", "totalLiabilities": "1891400000", "otherCurrentAssets": "30700000", "totalCurrentAssets": "703900000", "currentLongTermDebt": "174400000", "longTermInvestments": "7500000", "shortTermInvestments": "None", "currentNetReceivables": "390400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2459600000", "currentAccountsPayable": "351200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1307800000", "totalShareholderEquity": "1208100000", "capitalLeaseObligations": "108700000", "otherCurrentLiabilities": "127700000", "totalCurrentLiabilities": "699900000", "otherNonCurrentLiabilities": "72600000", "totalNonCurrentLiabilities": "1191500000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "160200000", "intangibleAssetsExcludingGoodwill": "160400000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9700000", "operatingCashflow": "113500000", "capitalExpenditures": "61900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113700000", "cashflowFromInvestment": "-231500000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107800000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 581500000, "cost_of_revenue": 486500000, "gross_profit": 95000000, "ebit": 40900000, "ebitda": 153700000, "pretax_income": 3300000, "tax_provision": 300000, "net_income": 1800000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28300000, "total_current_assets": 664600000, "total_assets": 3007000000, "short_term_debt": 156000000, "long_term_debt": 912200000, "total_debt": 1068200000, "total_liabilities": 1733300000, "total_equity": 1213600000, "shares_outstanding": 159800000, "goodwill_and_intangibles": 507000000 }, "cash_flow": { "operating_cash_flow": 79100000, "capital_expenditure": 59900000, "free_cash_flow": 139000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6172, "ticker_id": 4584, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40900000", "ebitda": "153700000", "netIncome": "1800000", "grossProfit": "95000000", "depreciation": "None", "totalRevenue": "581500000", "costOfRevenue": "486500000", "interestIncome": "None", "incomeBeforeTax": "3300000", "interestExpense": "37600000", "operatingIncome": "39900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-37600000", "nonInterestIncome": "None", "operatingExpenses": "55100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112800000", "sellingGeneralAndAdministrative": "50600000", "netIncomeFromContinuingOperations": "3000000" }, "balance": { "goodwill": "342300000", "inventory": "219800000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3007000000", "longTermDebt": "912200000", "shortTermDebt": "156000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "164700000", "reportedCurrency": "USD", "retainedEarnings": "-15400000", "totalLiabilities": "1733300000", "otherCurrentAssets": "22800000", "totalCurrentAssets": "664600000", "currentLongTermDebt": "136400000", "longTermInvestments": "30400000", "shortTermInvestments": "None", "currentNetReceivables": "393700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2342400000", "currentAccountsPayable": "281800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1131400000", "totalShareholderEquity": "1213600000", "capitalLeaseObligations": "82800000", "otherCurrentLiabilities": "128500000", "totalCurrentLiabilities": "623600000", "otherNonCurrentLiabilities": "74400000", "totalNonCurrentLiabilities": "1109700000", "cashAndShortTermInvestments": "28300000", "commonStockSharesOutstanding": "159800000", "intangibleAssetsExcludingGoodwill": "164700000", "cashAndCashEquivalentsAtCarryingValue": "28300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "16600000", "operatingCashflow": "79100000", "capitalExpenditures": "59900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22800000", "cashflowFromInvestment": "-53300000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 581500000, "cost_of_revenue": 486500000, "gross_profit": 95000000, "research_and_development": null, "selling_general_admin": 50600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40900000, "depreciation_amortisation": 112800000, "ebitda": 153700000, "interest_expense": 37600000, "interest_income": null, "other_non_operating": null, "pretax_income": 3300000, "tax_provision": 300000, "effective_tax_rate": null, "net_income": 1800000, "net_income_continuing_ops": 3000000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28300000, "short_term_investments": null, "net_receivables": 393700000, "inventory": 219800000, "other_current_assets": null, "total_current_assets": 664600000, "net_ppe": null, "goodwill": 342300000, "intangible_assets": 164700000, "goodwill_and_intangibles": 507000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2342400000, "total_assets": 3007000000, "short_term_debt": 156000000, "accounts_payable": 281800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 623600000, "long_term_debt": 912200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1109700000, "total_liabilities": 1733300000, "total_debt": 1068200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15400000, "total_equity": 1213600000, "shares_outstanding": 159800000, "operating_cash_flow": 79100000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22800000, "free_cash_flow": 139000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40900000", "ebitda": "153700000", "netIncome": "1800000", "grossProfit": "95000000", "depreciation": "None", "totalRevenue": "581500000", "costOfRevenue": "486500000", "interestIncome": "None", "incomeBeforeTax": "3300000", "interestExpense": "37600000", "operatingIncome": "39900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-37600000", "nonInterestIncome": "None", "operatingExpenses": "55100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112800000", "sellingGeneralAndAdministrative": "50600000", "netIncomeFromContinuingOperations": "3000000" }, "balance": { "goodwill": "342300000", "inventory": "219800000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3007000000", "longTermDebt": "912200000", "shortTermDebt": "156000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "164700000", "reportedCurrency": "USD", "retainedEarnings": "-15400000", "totalLiabilities": "1733300000", "otherCurrentAssets": "22800000", "totalCurrentAssets": "664600000", "currentLongTermDebt": "136400000", "longTermInvestments": "30400000", "shortTermInvestments": "None", "currentNetReceivables": "393700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2342400000", "currentAccountsPayable": "281800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1131400000", "totalShareholderEquity": "1213600000", "capitalLeaseObligations": "82800000", "otherCurrentLiabilities": "128500000", "totalCurrentLiabilities": "623600000", "otherNonCurrentLiabilities": "74400000", "totalNonCurrentLiabilities": "1109700000", "cashAndShortTermInvestments": "28300000", "commonStockSharesOutstanding": "159800000", "intangibleAssetsExcludingGoodwill": "164700000", "cashAndCashEquivalentsAtCarryingValue": "28300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "16600000", "operatingCashflow": "79100000", "capitalExpenditures": "59900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22800000", "cashflowFromInvestment": "-53300000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112800000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 489100000, "cost_of_revenue": 430700000, "gross_profit": 58400000, "ebit": -66100000, "ebitda": 41600000, "pretax_income": -104900000, "tax_provision": -8400000, "net_income": -92300000, "net_income_to_common": -92300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25300000, "total_current_assets": 638100000, "total_assets": 3070700000, "short_term_debt": 150900000, "long_term_debt": 942100000, "total_debt": 1093000000, "total_liabilities": 1742100000, "total_equity": 1269900000, "shares_outstanding": 159400000, "goodwill_and_intangibles": 499400000 }, "cash_flow": { "operating_cash_flow": 42700000, "capital_expenditure": 33100000, "free_cash_flow": 75800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6173, "ticker_id": 4584, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66100000", "ebitda": "41600000", "netIncome": "-92300000", "grossProfit": "58400000", "depreciation": "None", "totalRevenue": "489100000", "costOfRevenue": "430700000", "interestIncome": "None", "incomeBeforeTax": "-104900000", "interestExpense": "38800000", "operatingIncome": "-14300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8400000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "72700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107700000", "sellingGeneralAndAdministrative": "59300000", "netIncomeFromContinuingOperations": "-96500000" }, "balance": { "goodwill": "325900000", "inventory": "236600000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3070700000", "longTermDebt": "942100000", "shortTermDebt": "150900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "173500000", "reportedCurrency": "USD", "retainedEarnings": "-16000000", "totalLiabilities": "1742100000", "otherCurrentAssets": "23300000", "totalCurrentAssets": "638100000", "currentLongTermDebt": "126400000", "longTermInvestments": "28900000", "shortTermInvestments": "None", "currentNetReceivables": "352900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2432600000", "currentAccountsPayable": "340900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160800000", "totalShareholderEquity": "1269900000", "capitalLeaseObligations": "92300000", "otherCurrentLiabilities": "104800000", "totalCurrentLiabilities": "648900000", "otherNonCurrentLiabilities": "83300000", "totalNonCurrentLiabilities": "1093200000", "cashAndShortTermInvestments": "25300000", "commonStockSharesOutstanding": "159400000", "intangibleAssetsExcludingGoodwill": "173500000", "cashAndCashEquivalentsAtCarryingValue": "25300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "34400000", "operatingCashflow": "42700000", "capitalExpenditures": "33100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20100000", "cashflowFromInvestment": "-23100000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489100000, "cost_of_revenue": 430700000, "gross_profit": 58400000, "research_and_development": null, "selling_general_admin": 59300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66100000, "depreciation_amortisation": 107700000, "ebitda": 41600000, "interest_expense": 38800000, "interest_income": null, "other_non_operating": null, "pretax_income": -104900000, "tax_provision": -8400000, "effective_tax_rate": null, "net_income": -92300000, "net_income_continuing_ops": -96500000, "net_income_to_common": -92300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25300000, "short_term_investments": null, "net_receivables": 352900000, "inventory": 236600000, "other_current_assets": null, "total_current_assets": 638100000, "net_ppe": null, "goodwill": 325900000, "intangible_assets": 173500000, "goodwill_and_intangibles": 499400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2432600000, "total_assets": 3070700000, "short_term_debt": 150900000, "accounts_payable": 340900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648900000, "long_term_debt": 942100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1093200000, "total_liabilities": 1742100000, "total_debt": 1093000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16000000, "total_equity": 1269900000, "shares_outstanding": 159400000, "operating_cash_flow": 42700000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20100000, "free_cash_flow": 75800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66100000", "ebitda": "41600000", "netIncome": "-92300000", "grossProfit": "58400000", "depreciation": "None", "totalRevenue": "489100000", "costOfRevenue": "430700000", "interestIncome": "None", "incomeBeforeTax": "-104900000", "interestExpense": "38800000", "operatingIncome": "-14300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8400000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "72700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107700000", "sellingGeneralAndAdministrative": "59300000", "netIncomeFromContinuingOperations": "-96500000" }, "balance": { "goodwill": "325900000", "inventory": "236600000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3070700000", "longTermDebt": "942100000", "shortTermDebt": "150900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "173500000", "reportedCurrency": "USD", "retainedEarnings": "-16000000", "totalLiabilities": "1742100000", "otherCurrentAssets": "23300000", "totalCurrentAssets": "638100000", "currentLongTermDebt": "126400000", "longTermInvestments": "28900000", "shortTermInvestments": "None", "currentNetReceivables": "352900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2432600000", "currentAccountsPayable": "340900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160800000", "totalShareholderEquity": "1269900000", "capitalLeaseObligations": "92300000", "otherCurrentLiabilities": "104800000", "totalCurrentLiabilities": "648900000", "otherNonCurrentLiabilities": "83300000", "totalNonCurrentLiabilities": "1093200000", "cashAndShortTermInvestments": "25300000", "commonStockSharesOutstanding": "159400000", "intangibleAssetsExcludingGoodwill": "173500000", "cashAndCashEquivalentsAtCarryingValue": "25300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "34400000", "operatingCashflow": "42700000", "capitalExpenditures": "33100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20100000", "cashflowFromInvestment": "-23100000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107700000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 574200000, "cost_of_revenue": 488300000, "gross_profit": 85900000, "ebit": 15600000, "ebitda": 127100000, "pretax_income": -24600000, "tax_provision": -6700000, "net_income": -18900000, "net_income_to_common": -18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25800000, "total_current_assets": 678600000, "total_assets": 3222100000, "short_term_debt": 153800000, "long_term_debt": 934300000, "total_debt": 1088100000, "total_liabilities": 1860300000, "total_equity": 1307600000, "shares_outstanding": 159400000, "goodwill_and_intangibles": 687800000 }, "cash_flow": { "operating_cash_flow": 123600000, "capital_expenditure": 52600000, "free_cash_flow": 176200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6175, "ticker_id": 4584, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15600000", "ebitda": "127100000", "netIncome": "-18900000", "grossProfit": "85900000", "depreciation": "None", "totalRevenue": "574200000", "costOfRevenue": "488300000", "interestIncome": "None", "incomeBeforeTax": "-24600000", "interestExpense": "40200000", "operatingIncome": "20500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6700000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "65400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111500000", "sellingGeneralAndAdministrative": "52700000", "netIncomeFromContinuingOperations": "-17900000" }, "balance": { "goodwill": "505500000", "inventory": "271900000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3222100000", "longTermDebt": "934300000", "shortTermDebt": "153800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "182300000", "reportedCurrency": "USD", "retainedEarnings": "77500000", "totalLiabilities": "1860300000", "otherCurrentAssets": "42100000", "totalCurrentAssets": "678600000", "currentLongTermDebt": "122800000", "longTermInvestments": "42800000", "shortTermInvestments": "None", "currentNetReceivables": "338800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2543500000", "currentAccountsPayable": "358600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1155900000", "totalShareholderEquity": "1307600000", "capitalLeaseObligations": "98800000", "otherCurrentLiabilities": "186600000", "totalCurrentLiabilities": "703600000", "otherNonCurrentLiabilities": "75200000", "totalNonCurrentLiabilities": "1156699999", "cashAndShortTermInvestments": "25800000", "commonStockSharesOutstanding": "159400000", "intangibleAssetsExcludingGoodwill": "182300000", "cashAndCashEquivalentsAtCarryingValue": "25800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "32900000", "operatingCashflow": "123600000", "capitalExpenditures": "52600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79900000", "cashflowFromInvestment": "-45700000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 574200000, "cost_of_revenue": 488300000, "gross_profit": 85900000, "research_and_development": null, "selling_general_admin": 52700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15600000, "depreciation_amortisation": 111500000, "ebitda": 127100000, "interest_expense": 40200000, "interest_income": null, "other_non_operating": null, "pretax_income": -24600000, "tax_provision": -6700000, "effective_tax_rate": null, "net_income": -18900000, "net_income_continuing_ops": -17900000, "net_income_to_common": -18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25800000, "short_term_investments": null, "net_receivables": 338800000, "inventory": 271900000, "other_current_assets": null, "total_current_assets": 678600000, "net_ppe": null, "goodwill": 505500000, "intangible_assets": 182300000, "goodwill_and_intangibles": 687800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2543500000, "total_assets": 3222100000, "short_term_debt": 153800000, "accounts_payable": 358600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703600000, "long_term_debt": 934300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1156699999, "total_liabilities": 1860300000, "total_debt": 1088100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77500000, "total_equity": 1307600000, "shares_outstanding": 159400000, "operating_cash_flow": 123600000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79900000, "free_cash_flow": 176200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15600000", "ebitda": "127100000", "netIncome": "-18900000", "grossProfit": "85900000", "depreciation": "None", "totalRevenue": "574200000", "costOfRevenue": "488300000", "interestIncome": "None", "incomeBeforeTax": "-24600000", "interestExpense": "40200000", "operatingIncome": "20500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6700000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "65400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111500000", "sellingGeneralAndAdministrative": "52700000", "netIncomeFromContinuingOperations": "-17900000" }, "balance": { "goodwill": "505500000", "inventory": "271900000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3222100000", "longTermDebt": "934300000", "shortTermDebt": "153800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "182300000", "reportedCurrency": "USD", "retainedEarnings": "77500000", "totalLiabilities": "1860300000", "otherCurrentAssets": "42100000", "totalCurrentAssets": "678600000", "currentLongTermDebt": "122800000", "longTermInvestments": "42800000", "shortTermInvestments": "None", "currentNetReceivables": "338800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2543500000", "currentAccountsPayable": "358600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1155900000", "totalShareholderEquity": "1307600000", "capitalLeaseObligations": "98800000", "otherCurrentLiabilities": "186600000", "totalCurrentLiabilities": "703600000", "otherNonCurrentLiabilities": "75200000", "totalNonCurrentLiabilities": "1156699999", "cashAndShortTermInvestments": "25800000", "commonStockSharesOutstanding": "159400000", "intangibleAssetsExcludingGoodwill": "182300000", "cashAndCashEquivalentsAtCarryingValue": "25800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "32900000", "operatingCashflow": "123600000", "capitalExpenditures": "52600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79900000", "cashflowFromInvestment": "-45700000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111500000", "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": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "income_statement": { "revenue": 709200000, "cost_of_revenue": 583500000, "gross_profit": 125700000, "ebit": 46000000, "ebitda": 154900000, "pretax_income": 5000000, "tax_provision": 9600000, "net_income": -2900000, "net_income_to_common": -2900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26900000, "total_current_assets": 828900000, "total_assets": 3450800000, "short_term_debt": 151000000, "long_term_debt": 1019800000, "total_debt": 1170800000, "total_liabilities": 2124700000, "total_equity": 1278800000, "shares_outstanding": 148800000, "goodwill_and_intangibles": 512500000 }, "cash_flow": { "operating_cash_flow": 153700000, "capital_expenditure": 98100000, "free_cash_flow": 251800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 6176, "ticker_id": 4584, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:13:01.010674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46000000", "ebitda": "154900000", "netIncome": "-2900000", "grossProfit": "125700000", "depreciation": "None", "totalRevenue": "709200000", "costOfRevenue": "583500000", "interestIncome": "None", "incomeBeforeTax": "5000000", "interestExpense": "41000000", "operatingIncome": "53700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "72000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7700000", "costofGoodsAndServicesSold": "583500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108900000", "sellingGeneralAndAdministrative": "63500000", "netIncomeFromContinuingOperations": "-4600000" }, "balance": { "goodwill": "321400000", "inventory": "304800000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3450800000", "longTermDebt": "1019800000", "shortTermDebt": "151000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "191100000", "reportedCurrency": "USD", "retainedEarnings": "110600000", "totalLiabilities": "2124700000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "828900000", "currentLongTermDebt": "114400000", "longTermInvestments": "48400000", "shortTermInvestments": "None", "currentNetReceivables": "466200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2621900000", "currentAccountsPayable": "494900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1911600000", "shortLongTermDebtTotal": "1275600000", "totalShareholderEquity": "1278800000", "capitalLeaseObligations": "106400000", "otherCurrentLiabilities": "191900000", "totalCurrentLiabilities": "837800000", "otherNonCurrentLiabilities": "189500000", "totalNonCurrentLiabilities": "1286900000", "cashAndShortTermInvestments": "26900000", "commonStockSharesOutstanding": "148800000", "intangibleAssetsExcludingGoodwill": "191100000", "cashAndCashEquivalentsAtCarryingValue": "26900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-23500000", "operatingCashflow": "153700000", "capitalExpenditures": "98100000", "changeInReceivables": "133900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-110600000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 709200000, "cost_of_revenue": 583500000, "gross_profit": 125700000, "research_and_development": null, "selling_general_admin": 63500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46000000, "depreciation_amortisation": 108900000, "ebitda": 154900000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": 5000000, "tax_provision": 9600000, "effective_tax_rate": null, "net_income": -2900000, "net_income_continuing_ops": -4600000, "net_income_to_common": -2900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26900000, "short_term_investments": null, "net_receivables": 466200000, "inventory": 304800000, "other_current_assets": null, "total_current_assets": 828900000, "net_ppe": null, "goodwill": 321400000, "intangible_assets": 191100000, "goodwill_and_intangibles": 512500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2621900000, "total_assets": 3450800000, "short_term_debt": 151000000, "accounts_payable": 494900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837800000, "long_term_debt": 1019800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1286900000, "total_liabilities": 2124700000, "total_debt": 1170800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 110600000, "total_equity": 1278800000, "shares_outstanding": 148800000, "operating_cash_flow": 153700000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88000000, "free_cash_flow": 251800000, "net_change_in_cash": -44900000 }, "raw_data": { "income": { "ebit": "46000000", "ebitda": "154900000", "netIncome": "-2900000", "grossProfit": "125700000", "depreciation": "None", "totalRevenue": "709200000", "costOfRevenue": "583500000", "interestIncome": "None", "incomeBeforeTax": "5000000", "interestExpense": "41000000", "operatingIncome": "53700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "72000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7700000", "costofGoodsAndServicesSold": "583500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108900000", "sellingGeneralAndAdministrative": "63500000", "netIncomeFromContinuingOperations": "-4600000" }, "balance": { "goodwill": "321400000", "inventory": "304800000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "3450800000", "longTermDebt": "1019800000", "shortTermDebt": "151000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "191100000", "reportedCurrency": "USD", "retainedEarnings": "110600000", "totalLiabilities": "2124700000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "828900000", "currentLongTermDebt": "114400000", "longTermInvestments": "48400000", "shortTermInvestments": "None", "currentNetReceivables": "466200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2621900000", "currentAccountsPayable": "494900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1911600000", "shortLongTermDebtTotal": "1275600000", "totalShareholderEquity": "1278800000", "capitalLeaseObligations": "106400000", "otherCurrentLiabilities": "191900000", "totalCurrentLiabilities": "837800000", "otherNonCurrentLiabilities": "189500000", "totalNonCurrentLiabilities": "1286900000", "cashAndShortTermInvestments": "26900000", "commonStockSharesOutstanding": "148800000", "intangibleAssetsExcludingGoodwill": "191100000", "cashAndCashEquivalentsAtCarryingValue": "26900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-23500000", "operatingCashflow": "153700000", "capitalExpenditures": "98100000", "changeInReceivables": "133900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-110600000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }