{ "ticker": { "uuid": "eaf71246-14ac-4911-b69b-f7b7258d29e8", "symbol": "BROS", "name": "Dutch Bros Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/eaf71246-14ac-4911-b69b-f7b7258d29e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/eaf71246-14ac-4911-b69b-f7b7258d29e8/" }, "ticker_metadata": { "id": 556, "uuid": "eaf71246-14ac-4911-b69b-f7b7258d29e8", "symbol": "BROS", "name": "Dutch Bros Inc", "asset_type": "equity", "market_cap": 9880094000, "stock_exchange_id": 3, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Dutch Bros Inc. operates and franchises convenience stores. The company is headquartered in Grants Pass, Oregon.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "eaf71246-14ac-4911-b69b-f7b7258d29e8", "symbol": "BROS", "name": "Dutch Bros Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/eaf71246-14ac-4911-b69b-f7b7258d29e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/eaf71246-14ac-4911-b69b-f7b7258d29e8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.09, "value": 0.04, "quality": 0.87, "momentum": 0.11, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 55.52, "market_cap": 7072359680, "pe_ratio": 87.7616, "earnings_yield": 0.0114, "ebitda_to_ev": 0.0399, "shareholder_yield": 0, "roe": 0.1157, "piotroski_f_score": 6, "momentum_12_1": -0.2787, "volatility_252d": 0.4675 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:49.131763+00:00", "batch_id": "" }, "size": { "price_close": 55.52, "market_cap": 7072359680, "market_cap_usd": 7072359680, "enterprise_value": 7047332680, "shares_outstanding": 127384000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 87.7616, "pb_ratio": 10.1549, "ptbv_ratio": 10.5006, "ps_ratio": 4.0473, "pcf_ratio": 20.596, "pfcf_ratio": 11.867, "ev_ebitda": 25.0552, "ev_ebit": 41.8217, "ev_sales": 4.033, "ev_fcf": 11.825, "earnings_yield": 0.0114, "fcf_yield": 0.0846, "price_to_sales": 4.0473, "price_to_book": 10.1549, "price_to_cashflow": 20.596, "ebitda_to_ev": 0.0399, "sales_yield": 0.248 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2518, "operating_margin": 0.0964, "net_margin": 0.0461, "ebitda_margin": 0.161, "fcf_margin": 0.3411, "roe": 0.1157, "roa": 0.026, "roic": 0.2144, "roc_greenblatt": null, "asset_turnover": 0.5627, "cash_conversion": 7.3954, "accruals_ratio": -0.0846, "sbc_to_revenue": 0.0109, "piotroski_f_score": 6, "altman_z_score": 2.7692, "earnings_stability_5y": 0.4243, "revenue_stability_5y": 0.6344, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1417, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.137, "net_debt_to_ebitda": -0.089, "debt_to_assets": 0.0768, "interest_coverage": 5.9904, "current_ratio": 1.3343, "quick_ratio": 1.1878, "net_debt": -25027000, "local_beta": 0.0003, "volatility_252d": 0.4675, "volatility_60d": 1.0091, "max_drawdown_12m": -0.35, "risk_adjusted_momentum": -0.5962 }, "growth": { "revenue_growth_1y": 0.2839, "revenue_growth_3y_cagr": 0.3039, "revenue_growth_5y_cagr": 0.3799, "eps_growth_1y": 0.8505, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.6939, "fcf_growth_1y": 0.3187, "book_value_growth_1y": 0.156, "revenue_growth": 0.2839, "earnings_growth": 0.8505 }, "momentum": { "price_return_1m": 0.0533, "price_return_3m": 0.0821, "price_return_6m": -0.0498, "price_return_9m": -0.1585, "price_return_12m": -0.2403, "price_return_12m_ex1m": -0.2787, "momentum_6m": -0.0498, "momentum_12m": -0.2403, "momentum_12_1": -0.2787, "distance_from_52w_high": -0.2271, "distance_from_52w_low": 0.1891, "relative_strength": -0.3402 }, "raw_ttm": { "revenue_ttm": 1747419000, "gross_profit_ttm": 439999000, "ebit_ttm": 168509000, "ebitda_ttm": 281272000, "net_income_ttm": 80586000, "eps_diluted_ttm": 0.6326, "operating_cash_flow_ttm": 343385000, "capital_expenditure_ttm": 252583000, "fcf_ttm": 595968000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28130000, "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_current_liabilities": 255187000, "net_ppe": null, "total_assets": 3105294000, "total_debt": 238490000, "total_equity": 696445000, "net_working_capital": -135166000, "book_value_per_share": 5.4673, "retained_earnings": 115605000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 673520000, "tangible_book_per_share": 5.2873 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 90, "rank_ptbv": 82, "rank_ps": 74, "rank_pcf": 77, "rank_ev_ebitda": 83, "rank_ev_ebit": 90, "rank_earnings_yield": 92, "rank_fcf_yield": 48, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 38, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 77, "rank_fcf_margin": 25, "rank_piotroski": 35, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 81 }, "composites": { "value_composite": 96, "quality_composite": 13, "momentum_composite": 89, "growth_composite": 1, "yield_composite": 90, "svqf_composite": 96, "vc1_composite": 96, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.1865, "os_score": 0.09, "value_percentile": 0.04, "quality_percentile": 0.87, "momentum_percentile": 0.11, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 98, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3976, "ticker_id": 556, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:49.131763+00:00", "batch_id": "", "os_score_delta": null, "price_close": 55.52, "market_cap": 7072359680, "market_cap_usd": 7072359680, "enterprise_value": 7047332680, "shares_outstanding": 127384000, "fx_rate_to_usd": null, "pe_ratio": 87.76164197, "pb_ratio": 10.15494358, "ptbv_ratio": 10.50059342, "ps_ratio": 4.0473176, "pcf_ratio": 20.59600647, "pfcf_ratio": 11.86701246, "ev_ebitda": 25.05522299, "ev_ebit": 41.82169902, "ev_sales": 4.03299534, "ev_fcf": 11.82501859, "earnings_yield": 0.0113945, "fcf_yield": 0.08456646, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25179937, "operating_margin": 0.09643308, "net_margin": 0.04611716, "ebitda_margin": 0.16096426, "fcf_margin": 0.34105615, "roe": 0.1157105, "roa": 0.02595117, "roic": 0.21436613, "roc_greenblatt": null, "asset_turnover": 0.56272256, "cash_conversion": 7.39542849, "accruals_ratio": -0.08462935, "sbc_to_revenue": 0.01093384, "debt_to_equity": 3.1370302, "net_debt_to_ebitda": -0.08897793, "debt_to_assets": 0.0768011, "interest_coverage": 5.99036616, "current_ratio": 1.33429603, "quick_ratio": 1.18776819, "net_debt": -25027000, "revenue_growth_1y": 0.28385871, "revenue_growth_3y_cagr": 0.30387168, "revenue_growth_5y_cagr": 0.37991402, "eps_growth_1y": 0.85046729, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.69391332, "fcf_growth_1y": 0.31865914, "book_value_growth_1y": 0.15599185, "piotroski_f_score": 6, "altman_z_score": 2.76915522, "earnings_stability_5y": 0.424326, "revenue_stability_5y": 0.634368, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05331057, "price_return_3m": 0.08205028, "price_return_6m": -0.04980318, "price_return_9m": -0.15853289, "price_return_12m": -0.24028462, "price_return_12m_ex1m": -0.27873563, "distance_from_52w_high": -0.2270639, "distance_from_52w_low": 0.18911973, "relative_strength": -0.3402482, "local_beta": 0.0003, "volatility_252d": 0.467482, "volatility_60d": 1.009111, "max_drawdown_12m": -0.34999304, "revenue_ttm": 1747419000, "gross_profit_ttm": 439999000, "ebit_ttm": 168509000, "ebitda_ttm": 281272000, "net_income_ttm": 80586000, "eps_diluted_ttm": 0.63262262, "operating_cash_flow_ttm": 343385000, "capital_expenditure_ttm": 252583000, "fcf_ttm": 595968000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28130000, "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_current_liabilities": 255187000, "net_ppe": null, "total_assets": 3105294000, "total_debt": 238490000, "total_equity": 696445000, "net_working_capital": -135166000, "book_value_per_share": 5.46728789, "retained_earnings": 115605000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 673520000, "tangible_book_per_share": 5.28732023, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 92, "rank_pb": 90, "rank_ptbv": 82, "rank_ps": 74, "rank_pcf": 77, "rank_ev_ebitda": 83, "rank_ev_ebit": 90, "rank_earnings_yield": 92, "rank_fcf_yield": 48, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 38, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 77, "rank_fcf_margin": 25, "rank_piotroski": 35, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 81, "value_composite": 96, "quality_composite": 13, "momentum_composite": 89, "growth_composite": 1, "yield_composite": 90, "svqf_composite": 96, "vc1_composite": 96, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 98, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 55.52, "os": 0.09, "value": 0.04, "quality": 0.87, "momentum": 0.11, "confidence": 1, "coverage": 1, "pe_ratio": 87.7616, "earnings_yield": 0.0114, "shareholder_yield": 0, "roe": 0.1157, "momentum_12_1": -0.2787, "complete_fields": { "id": 3976, "ticker_id": 556, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:49.131763+00:00", "batch_id": "", "os_score_delta": null, "price_close": 55.52, "market_cap": 7072359680, "market_cap_usd": 7072359680, "enterprise_value": 7047332680, "shares_outstanding": 127384000, "fx_rate_to_usd": null, "pe_ratio": 87.76164197, "pb_ratio": 10.15494358, "ptbv_ratio": 10.50059342, "ps_ratio": 4.0473176, "pcf_ratio": 20.59600647, "pfcf_ratio": 11.86701246, "ev_ebitda": 25.05522299, "ev_ebit": 41.82169902, "ev_sales": 4.03299534, "ev_fcf": 11.82501859, "earnings_yield": 0.0113945, "fcf_yield": 0.08456646, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25179937, "operating_margin": 0.09643308, "net_margin": 0.04611716, "ebitda_margin": 0.16096426, "fcf_margin": 0.34105615, "roe": 0.1157105, "roa": 0.02595117, "roic": 0.21436613, "roc_greenblatt": null, "asset_turnover": 0.56272256, "cash_conversion": 7.39542849, "accruals_ratio": -0.08462935, "sbc_to_revenue": 0.01093384, "debt_to_equity": 3.1370302, "net_debt_to_ebitda": -0.08897793, "debt_to_assets": 0.0768011, "interest_coverage": 5.99036616, "current_ratio": 1.33429603, "quick_ratio": 1.18776819, "net_debt": -25027000, "revenue_growth_1y": 0.28385871, "revenue_growth_3y_cagr": 0.30387168, "revenue_growth_5y_cagr": 0.37991402, "eps_growth_1y": 0.85046729, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.69391332, "fcf_growth_1y": 0.31865914, "book_value_growth_1y": 0.15599185, "piotroski_f_score": 6, "altman_z_score": 2.76915522, "earnings_stability_5y": 0.424326, "revenue_stability_5y": 0.634368, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05331057, "price_return_3m": 0.08205028, "price_return_6m": -0.04980318, "price_return_9m": -0.15853289, "price_return_12m": -0.24028462, "price_return_12m_ex1m": -0.27873563, "distance_from_52w_high": -0.2270639, "distance_from_52w_low": 0.18911973, "relative_strength": -0.3402482, "local_beta": 0.0003, "volatility_252d": 0.467482, "volatility_60d": 1.009111, "max_drawdown_12m": -0.34999304, "revenue_ttm": 1747419000, "gross_profit_ttm": 439999000, "ebit_ttm": 168509000, "ebitda_ttm": 281272000, "net_income_ttm": 80586000, "eps_diluted_ttm": 0.63262262, "operating_cash_flow_ttm": 343385000, "capital_expenditure_ttm": 252583000, "fcf_ttm": 595968000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28130000, "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_current_liabilities": 255187000, "net_ppe": null, "total_assets": 3105294000, "total_debt": 238490000, "total_equity": 696445000, "net_working_capital": -135166000, "book_value_per_share": 5.46728789, "retained_earnings": 115605000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 673520000, "tangible_book_per_share": 5.28732023, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 92, "rank_pb": 90, "rank_ptbv": 82, "rank_ps": 74, "rank_pcf": 77, "rank_ev_ebitda": 83, "rank_ev_ebit": 90, "rank_earnings_yield": 92, "rank_fcf_yield": 48, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 38, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 77, "rank_fcf_margin": 25, "rank_piotroski": 35, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 81, "value_composite": 96, "quality_composite": 13, "momentum_composite": 89, "growth_composite": 1, "yield_composite": 90, "svqf_composite": 96, "vc1_composite": 96, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 98, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 1638159000, "cost_of_revenue": 1214213000, "gross_profit": 423946000, "ebit": 163928000, "ebitda": 279061000, "pretax_income": 135623000, "tax_provision": 18348000, "net_income": 79842000, "net_income_to_common": 79842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 236642000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 125764000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 295545000, "capital_expenditure": 241134000, "free_cash_flow": 536679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230263, "ticker_id": 556, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163928000", "ebitda": "279061000", "netIncome": "79842000", "grossProfit": "423946000", "depreciation": "None", "totalRevenue": "1638159000", "costOfRevenue": "1214213000", "interestIncome": "None", "incomeBeforeTax": "135623000", "interestExpense": "28305000", "operatingIncome": "161180000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18348000", "reportedCurrency": "USD", "netInterestIncome": "-28305000", "nonInterestIncome": "None", "operatingExpenses": "262766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1214213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115133000", "sellingGeneralAndAdministrative": "259387000", "netIncomeFromContinuingOperations": "117275000" }, "balance": { "goodwill": "21629000", "inventory": "48917000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3009314000", "longTermDebt": "196295000", "shortTermDebt": "40347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1510000", "reportedCurrency": "USD", "retainedEarnings": "99508000", "totalLiabilities": "2111445000", "otherCurrentAssets": "20670000", "totalCurrentAssets": "357378000", "currentLongTermDebt": "3881000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651936000", "currentAccountsPayable": "37625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1089022000", "totalShareholderEquity": "680818000", "capitalLeaseObligations": "888846000", "otherCurrentLiabilities": "106869000", "totalCurrentLiabilities": "240499000", "otherNonCurrentLiabilities": "813353000", "totalNonCurrentLiabilities": "1870946000", "cashAndShortTermInvestments": "269404000", "commonStockSharesOutstanding": "125764000", "intangibleAssetsExcludingGoodwill": "1510000", "cashAndCashEquivalentsAtCarryingValue": "269404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117275000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12429000", "operatingCashflow": "295545000", "capitalExpenditures": "241134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78427000", "cashflowFromInvestment": "-241068000", "stockBasedCompensation": "18022000", "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": "115133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1638159000, "cost_of_revenue": 1214213000, "gross_profit": 423946000, "research_and_development": null, "selling_general_admin": 259387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163928000, "depreciation_amortisation": 115133000, "ebitda": 279061000, "interest_expense": 28305000, "interest_income": null, "other_non_operating": null, "pretax_income": 135623000, "tax_provision": 18348000, "effective_tax_rate": null, "net_income": 79842000, "net_income_continuing_ops": 117275000, "net_income_to_common": 79842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269404000, "short_term_investments": null, "net_receivables": 18387000, "inventory": 48917000, "other_current_assets": null, "total_current_assets": 357378000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 1510000, "goodwill_and_intangibles": 23139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2651936000, "total_assets": 3009314000, "short_term_debt": 40347000, "accounts_payable": 37625000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240499000, "long_term_debt": 196295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1870946000, "total_liabilities": 2111445000, "total_debt": 236642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99508000, "total_equity": 680818000, "shares_outstanding": 125764000, "operating_cash_flow": 295545000, "stock_based_compensation": 18022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241068000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78427000, "free_cash_flow": 536679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163928000", "ebitda": "279061000", "netIncome": "79842000", "grossProfit": "423946000", "depreciation": "None", "totalRevenue": "1638159000", "costOfRevenue": "1214213000", "interestIncome": "None", "incomeBeforeTax": "135623000", "interestExpense": "28305000", "operatingIncome": "161180000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18348000", "reportedCurrency": "USD", "netInterestIncome": "-28305000", "nonInterestIncome": "None", "operatingExpenses": "262766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1214213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115133000", "sellingGeneralAndAdministrative": "259387000", "netIncomeFromContinuingOperations": "117275000" }, "balance": { "goodwill": "21629000", "inventory": "48917000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3009314000", "longTermDebt": "196295000", "shortTermDebt": "40347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1510000", "reportedCurrency": "USD", "retainedEarnings": "99508000", "totalLiabilities": "2111445000", "otherCurrentAssets": "20670000", "totalCurrentAssets": "357378000", "currentLongTermDebt": "3881000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651936000", "currentAccountsPayable": "37625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1089022000", "totalShareholderEquity": "680818000", "capitalLeaseObligations": "888846000", "otherCurrentLiabilities": "106869000", "totalCurrentLiabilities": "240499000", "otherNonCurrentLiabilities": "813353000", "totalNonCurrentLiabilities": "1870946000", "cashAndShortTermInvestments": "269404000", "commonStockSharesOutstanding": "125764000", "intangibleAssetsExcludingGoodwill": "1510000", "cashAndCashEquivalentsAtCarryingValue": "269404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117275000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12429000", "operatingCashflow": "295545000", "capitalExpenditures": "241134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78427000", "cashflowFromInvestment": "-241068000", "stockBasedCompensation": "18022000", "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": "115133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 1281015000, "cost_of_revenue": 940886000, "gross_profit": 340129000, "ebit": 111905000, "ebitda": 204910000, "pretax_income": 84885000, "tax_provision": 18435000, "net_income": 35258000, "net_income_to_common": 35258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293354000, "total_current_assets": 357941000, "total_assets": 2501085000, "short_term_debt": 44546000, "long_term_debt": 219755000, "total_debt": 264301000, "total_liabilities": 1737220000, "total_equity": 537369000, "shares_outstanding": 114750000, "goodwill_and_intangibles": 24576000 }, "cash_flow": { "operating_cash_flow": 246432000, "capital_expenditure": 221738000, "free_cash_flow": 468170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230268, "ticker_id": 556, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111905000", "ebitda": "204910000", "netIncome": "35258000", "grossProfit": "340129000", "depreciation": "None", "totalRevenue": "1281015000", "costOfRevenue": "940886000", "interestIncome": "None", "incomeBeforeTax": "84885000", "interestExpense": "27020000", "operatingIncome": "106093000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18435000", "reportedCurrency": "USD", "netInterestIncome": "-27020000", "nonInterestIncome": "None", "operatingExpenses": "234036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93005000", "sellingGeneralAndAdministrative": "234036000", "netIncomeFromContinuingOperations": "66450000" }, "balance": { "goodwill": "21629000", "inventory": "36488000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2501085000", "longTermDebt": "219755000", "shortTermDebt": "44546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2947000", "reportedCurrency": "USD", "retainedEarnings": "19666000", "totalLiabilities": "1737220000", "otherCurrentAssets": "17501000", "totalCurrentAssets": "357941000", "currentLongTermDebt": "17311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2143144000", "currentAccountsPayable": "32225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942909000", "totalShareholderEquity": "537369000", "capitalLeaseObligations": "705843000", "otherCurrentLiabilities": "83432000", "totalCurrentLiabilities": "203071000", "otherNonCurrentLiabilities": "627771000", "totalNonCurrentLiabilities": "1534149000", "cashAndShortTermInvestments": "293354000", "commonStockSharesOutstanding": "114750000", "intangibleAssetsExcludingGoodwill": "2947000", "cashAndCashEquivalentsAtCarryingValue": "293354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10465000", "operatingCashflow": "246432000", "capitalExpenditures": "221738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125449000", "cashflowFromInvestment": "-212072000", "stockBasedCompensation": "11482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1281015000, "cost_of_revenue": 940886000, "gross_profit": 340129000, "research_and_development": null, "selling_general_admin": 234036000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111905000, "depreciation_amortisation": 93005000, "ebitda": 204910000, "interest_expense": 27020000, "interest_income": null, "other_non_operating": null, "pretax_income": 84885000, "tax_provision": 18435000, "effective_tax_rate": null, "net_income": 35258000, "net_income_continuing_ops": 66450000, "net_income_to_common": 35258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293354000, "short_term_investments": null, "net_receivables": 10598000, "inventory": 36488000, "other_current_assets": null, "total_current_assets": 357941000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 2947000, "goodwill_and_intangibles": 24576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2143144000, "total_assets": 2501085000, "short_term_debt": 44546000, "accounts_payable": 32225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203071000, "long_term_debt": 219755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1534149000, "total_liabilities": 1737220000, "total_debt": 264301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19666000, "total_equity": 537369000, "shares_outstanding": 114750000, "operating_cash_flow": 246432000, "stock_based_compensation": 11482000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125449000, "free_cash_flow": 468170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111905000", "ebitda": "204910000", "netIncome": "35258000", "grossProfit": "340129000", "depreciation": "None", "totalRevenue": "1281015000", "costOfRevenue": "940886000", "interestIncome": "None", "incomeBeforeTax": "84885000", "interestExpense": "27020000", "operatingIncome": "106093000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18435000", "reportedCurrency": "USD", "netInterestIncome": "-27020000", "nonInterestIncome": "None", "operatingExpenses": "234036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93005000", "sellingGeneralAndAdministrative": "234036000", "netIncomeFromContinuingOperations": "66450000" }, "balance": { "goodwill": "21629000", "inventory": "36488000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2501085000", "longTermDebt": "219755000", "shortTermDebt": "44546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2947000", "reportedCurrency": "USD", "retainedEarnings": "19666000", "totalLiabilities": "1737220000", "otherCurrentAssets": "17501000", "totalCurrentAssets": "357941000", "currentLongTermDebt": "17311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2143144000", "currentAccountsPayable": "32225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942909000", "totalShareholderEquity": "537369000", "capitalLeaseObligations": "705843000", "otherCurrentLiabilities": "83432000", "totalCurrentLiabilities": "203071000", "otherNonCurrentLiabilities": "627771000", "totalNonCurrentLiabilities": "1534149000", "cashAndShortTermInvestments": "293354000", "commonStockSharesOutstanding": "114750000", "intangibleAssetsExcludingGoodwill": "2947000", "cashAndCashEquivalentsAtCarryingValue": "293354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10465000", "operatingCashflow": "246432000", "capitalExpenditures": "221738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125449000", "cashflowFromInvestment": "-212072000", "stockBasedCompensation": "11482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 965776000, "cost_of_revenue": 714480000, "gross_profit": 251296000, "ebit": 49240000, "ebitda": 118375000, "pretax_income": 16919000, "tax_provision": 6967000, "net_income": 1718000, "net_income_to_common": 1718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133545000, "total_current_assets": 205259000, "total_assets": 1764010000, "short_term_debt": 24212000, "long_term_debt": 93175000, "total_debt": 117387000, "total_liabilities": 1088089000, "total_equity": 364345000, "shares_outstanding": 62074000, "goodwill_and_intangibles": 27044000 }, "cash_flow": { "operating_cash_flow": 139915000, "capital_expenditure": 228457000, "free_cash_flow": 368372000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230273, "ticker_id": 556, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49240000", "ebitda": "118375000", "netIncome": "1718000", "grossProfit": "251296000", "depreciation": "None", "totalRevenue": "965776000", "costOfRevenue": "714480000", "interestIncome": "None", "incomeBeforeTax": "16919000", "interestExpense": "32321000", "operatingIncome": "46222000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6967000", "reportedCurrency": "USD", "netInterestIncome": "-32321000", "nonInterestIncome": "None", "operatingExpenses": "205074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "714480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69135000", "sellingGeneralAndAdministrative": "205074000", "netIncomeFromContinuingOperations": "9952000" }, "balance": { "goodwill": "21629000", "inventory": "46953000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1764010000", "longTermDebt": "93175000", "shortTermDebt": "24212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5415000", "reportedCurrency": "USD", "retainedEarnings": "-15592000", "totalLiabilities": "1088089000", "otherCurrentAssets": "15637000", "totalCurrentAssets": "205259000", "currentLongTermDebt": "4491000", "longTermInvestments": "None", "shortTermInvestments": "1", "currentNetReceivables": "9124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558751000", "currentAccountsPayable": "29957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676581000", "totalShareholderEquity": "364345000", "capitalLeaseObligations": "578915000", "otherCurrentLiabilities": "53598000", "totalCurrentLiabilities": "138116000", "otherNonCurrentLiabilities": "290928000", "totalNonCurrentLiabilities": "949973000", "cashAndShortTermInvestments": "133545000", "commonStockSharesOutstanding": "62074000", "intangibleAssetsExcludingGoodwill": "5415000", "cashAndCashEquivalentsAtCarryingValue": "133545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1718000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7724000", "operatingCashflow": "139915000", "capitalExpenditures": "228457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200732000", "cashflowFromInvestment": "-227280000", "stockBasedCompensation": "39222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 965776000, "cost_of_revenue": 714480000, "gross_profit": 251296000, "research_and_development": null, "selling_general_admin": 205074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49240000, "depreciation_amortisation": 69135000, "ebitda": 118375000, "interest_expense": 32321000, "interest_income": null, "other_non_operating": null, "pretax_income": 16919000, "tax_provision": 6967000, "effective_tax_rate": null, "net_income": 1718000, "net_income_continuing_ops": 9952000, "net_income_to_common": 1718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133545000, "short_term_investments": 1, "net_receivables": 9124000, "inventory": 46953000, "other_current_assets": null, "total_current_assets": 205259000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 5415000, "goodwill_and_intangibles": 27044000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1558751000, "total_assets": 1764010000, "short_term_debt": 24212000, "accounts_payable": 29957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138116000, "long_term_debt": 93175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 949973000, "total_liabilities": 1088089000, "total_debt": 117387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15592000, "total_equity": 364345000, "shares_outstanding": 62074000, "operating_cash_flow": 139915000, "stock_based_compensation": 39222000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 228457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227280000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 200732000, "free_cash_flow": 368372000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49240000", "ebitda": "118375000", "netIncome": "1718000", "grossProfit": "251296000", "depreciation": "None", "totalRevenue": "965776000", "costOfRevenue": "714480000", "interestIncome": "None", "incomeBeforeTax": "16919000", "interestExpense": "32321000", "operatingIncome": "46222000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6967000", "reportedCurrency": "USD", "netInterestIncome": "-32321000", "nonInterestIncome": "None", "operatingExpenses": "205074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "714480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69135000", "sellingGeneralAndAdministrative": "205074000", "netIncomeFromContinuingOperations": "9952000" }, "balance": { "goodwill": "21629000", "inventory": "46953000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1764010000", "longTermDebt": "93175000", "shortTermDebt": "24212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5415000", "reportedCurrency": "USD", "retainedEarnings": "-15592000", "totalLiabilities": "1088089000", "otherCurrentAssets": "15637000", "totalCurrentAssets": "205259000", "currentLongTermDebt": "4491000", "longTermInvestments": "None", "shortTermInvestments": "1", "currentNetReceivables": "9124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558751000", "currentAccountsPayable": "29957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676581000", "totalShareholderEquity": "364345000", "capitalLeaseObligations": "578915000", "otherCurrentLiabilities": "53598000", "totalCurrentLiabilities": "138116000", "otherNonCurrentLiabilities": "290928000", "totalNonCurrentLiabilities": "949973000", "cashAndShortTermInvestments": "133545000", "commonStockSharesOutstanding": "62074000", "intangibleAssetsExcludingGoodwill": "5415000", "cashAndCashEquivalentsAtCarryingValue": "133545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1718000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7724000", "operatingCashflow": "139915000", "capitalExpenditures": "228457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200732000", "cashflowFromInvestment": "-227280000", "stockBasedCompensation": "39222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 739012000, "cost_of_revenue": 558096000, "gross_profit": 180916000, "ebit": 1364000, "ebitda": 46092000, "pretax_income": -16654000, "tax_provision": 2599000, "net_income": -4753000, "net_income_to_common": -4753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20178000, "total_current_assets": 82322000, "total_assets": 1186360000, "short_term_debt": 130762000, "long_term_debt": 96297000, "total_debt": 227059000, "total_liabilities": 934384000, "total_equity": 129118000, "shares_outstanding": 51871000, "goodwill_and_intangibles": 30433000 }, "cash_flow": { "operating_cash_flow": 59883000, "capital_expenditure": 187880000, "free_cash_flow": 247763000, "dividends_paid": 4150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230278, "ticker_id": 556, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1364000", "ebitda": "46092000", "netIncome": "-4753000", "grossProfit": "180916000", "depreciation": "None", "totalRevenue": "739012000", "costOfRevenue": "558096000", "interestIncome": "None", "incomeBeforeTax": "-16654000", "interestExpense": "18018000", "operatingIncome": "-2612000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2599000", "reportedCurrency": "USD", "netInterestIncome": "-18018000", "nonInterestIncome": "None", "operatingExpenses": "183528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44728000", "sellingGeneralAndAdministrative": "183528000", "netIncomeFromContinuingOperations": "-19253000" }, "balance": { "goodwill": "21629000", "inventory": "39229000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1186360000", "longTermDebt": "96297000", "shortTermDebt": "130762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8804000", "reportedCurrency": "USD", "retainedEarnings": "-17310000", "totalLiabilities": "934384000", "otherCurrentAssets": "10949000", "totalCurrentAssets": "82322000", "currentLongTermDebt": "113474000", "longTermInvestments": "None", "shortTermInvestments": "1457000", "currentNetReceivables": "11966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1104038000", "currentAccountsPayable": "21270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "782713000", "shortLongTermDebtTotal": "625417000", "totalShareholderEquity": "129118000", "capitalLeaseObligations": "415646000", "otherCurrentLiabilities": "35312000", "totalCurrentLiabilities": "212679000", "otherNonCurrentLiabilities": "220931000", "totalNonCurrentLiabilities": "721705000", "cashAndShortTermInvestments": "20178000", "commonStockSharesOutstanding": "51871000", "intangibleAssetsExcludingGoodwill": "8804000", "cashAndCashEquivalentsAtCarryingValue": "20178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19253000", "profitLoss": "None", "dividendPayout": "4150000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-15817000", "operatingCashflow": "59883000", "capitalExpenditures": "187880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134361000", "cashflowFromInvestment": "-192572000", "stockBasedCompensation": "41657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 739012000, "cost_of_revenue": 558096000, "gross_profit": 180916000, "research_and_development": null, "selling_general_admin": 183528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1364000, "depreciation_amortisation": 44728000, "ebitda": 46092000, "interest_expense": 18018000, "interest_income": null, "other_non_operating": null, "pretax_income": -16654000, "tax_provision": 2599000, "effective_tax_rate": null, "net_income": -4753000, "net_income_continuing_ops": -19253000, "net_income_to_common": -4753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20178000, "short_term_investments": 1457000, "net_receivables": 11966000, "inventory": 39229000, "other_current_assets": null, "total_current_assets": 82322000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 8804000, "goodwill_and_intangibles": 30433000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1104038000, "total_assets": 1186360000, "short_term_debt": 130762000, "accounts_payable": 21270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 212679000, "long_term_debt": 96297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 721705000, "total_liabilities": 934384000, "total_debt": 227059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17310000, "total_equity": 129118000, "shares_outstanding": 51871000, "operating_cash_flow": 59883000, "stock_based_compensation": 41657000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192572000, "dividends_paid": 4150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134361000, "free_cash_flow": 247763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1364000", "ebitda": "46092000", "netIncome": "-4753000", "grossProfit": "180916000", "depreciation": "None", "totalRevenue": "739012000", "costOfRevenue": "558096000", "interestIncome": "None", "incomeBeforeTax": "-16654000", "interestExpense": "18018000", "operatingIncome": "-2612000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2599000", "reportedCurrency": "USD", "netInterestIncome": "-18018000", "nonInterestIncome": "None", "operatingExpenses": "183528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44728000", "sellingGeneralAndAdministrative": "183528000", "netIncomeFromContinuingOperations": "-19253000" }, "balance": { "goodwill": "21629000", "inventory": "39229000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1186360000", "longTermDebt": "96297000", "shortTermDebt": "130762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8804000", "reportedCurrency": "USD", "retainedEarnings": "-17310000", "totalLiabilities": "934384000", "otherCurrentAssets": "10949000", "totalCurrentAssets": "82322000", "currentLongTermDebt": "113474000", "longTermInvestments": "None", "shortTermInvestments": "1457000", "currentNetReceivables": "11966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1104038000", "currentAccountsPayable": "21270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "782713000", "shortLongTermDebtTotal": "625417000", "totalShareholderEquity": "129118000", "capitalLeaseObligations": "415646000", "otherCurrentLiabilities": "35312000", "totalCurrentLiabilities": "212679000", "otherNonCurrentLiabilities": "220931000", "totalNonCurrentLiabilities": "721705000", "cashAndShortTermInvestments": "20178000", "commonStockSharesOutstanding": "51871000", "intangibleAssetsExcludingGoodwill": "8804000", "cashAndCashEquivalentsAtCarryingValue": "20178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19253000", "profitLoss": "None", "dividendPayout": "4150000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-15817000", "operatingCashflow": "59883000", "capitalExpenditures": "187880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134361000", "cashflowFromInvestment": "-192572000", "stockBasedCompensation": "41657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 497876000, "cost_of_revenue": 344573000, "gross_profit": 153303000, "ebit": -112466000, "ebitda": -87249000, "pretax_income": -119559000, "tax_provision": -1628000, "net_income": -12679000, "net_income_to_common": -12679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18506000, "total_current_assets": 61291000, "total_assets": 553700000, "short_term_debt": 67596000, "long_term_debt": 3503000, "total_debt": 71099000, "total_liabilities": 339971000, "total_equity": 94516000, "shares_outstanding": 45864000, "goodwill_and_intangibles": 29818000 }, "cash_flow": { "operating_cash_flow": 80375000, "capital_expenditure": 118444000, "free_cash_flow": 198819000, "dividends_paid": 213308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230283, "ticker_id": 556, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-112466000", "ebitda": "-87249000", "netIncome": "-12679000", "grossProfit": "153303000", "depreciation": "None", "totalRevenue": "497876000", "costOfRevenue": "344573000", "interestIncome": "None", "incomeBeforeTax": "-119559000", "interestExpense": "7093000", "operatingIncome": "-111226000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1628000", "reportedCurrency": "USD", "netInterestIncome": "-7093000", "nonInterestIncome": "None", "operatingExpenses": "264529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1240000", "costofGoodsAndServicesSold": "344573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25217000", "sellingGeneralAndAdministrative": "265035000", "netIncomeFromContinuingOperations": "-119977000" }, "balance": { "goodwill": "18715000", "inventory": "23345000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "553700000", "longTermDebt": "3503000", "shortTermDebt": "67596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11103000", "reportedCurrency": "USD", "retainedEarnings": "-12679000", "totalLiabilities": "339971000", "otherCurrentAssets": "8796000", "totalCurrentAssets": "61291000", "currentLongTermDebt": "64207000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492409000", "currentAccountsPayable": "20440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "303244000", "shortLongTermDebtTotal": "150687000", "totalShareholderEquity": "94516000", "capitalLeaseObligations": "79588000", "otherCurrentLiabilities": "27891000", "totalCurrentLiabilities": "138734000", "otherNonCurrentLiabilities": "114993000", "totalNonCurrentLiabilities": "201237000", "cashAndShortTermInvestments": "18506000", "commonStockSharesOutstanding": "45864000", "intangibleAssetsExcludingGoodwill": "11103000", "cashAndCashEquivalentsAtCarryingValue": "18506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119977000", "profitLoss": "None", "dividendPayout": "213308000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7668000", "operatingCashflow": "80375000", "capitalExpenditures": "118444000", "changeInReceivables": "193000", "changeInExchangeRate": "None", "cashflowFromFinancing": "27580000", "cashflowFromInvestment": "-121089000", "stockBasedCompensation": "157716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213308000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13134000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 497876000, "cost_of_revenue": 344573000, "gross_profit": 153303000, "research_and_development": null, "selling_general_admin": 265035000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -112466000, "depreciation_amortisation": 25217000, "ebitda": -87249000, "interest_expense": 7093000, "interest_income": null, "other_non_operating": null, "pretax_income": -119559000, "tax_provision": -1628000, "effective_tax_rate": null, "net_income": -12679000, "net_income_continuing_ops": -119977000, "net_income_to_common": -12679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18506000, "short_term_investments": null, "net_receivables": 10644000, "inventory": 23345000, "other_current_assets": null, "total_current_assets": 61291000, "net_ppe": null, "goodwill": 18715000, "intangible_assets": 11103000, "goodwill_and_intangibles": 29818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 492409000, "total_assets": 553700000, "short_term_debt": 67596000, "accounts_payable": 20440000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138734000, "long_term_debt": 3503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 201237000, "total_liabilities": 339971000, "total_debt": 71099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12679000, "total_equity": 94516000, "shares_outstanding": 45864000, "operating_cash_flow": 80375000, "stock_based_compensation": 157716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121089000, "dividends_paid": 213308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27580000, "free_cash_flow": 198819000, "net_change_in_cash": -13134000 }, "raw_data": { "income": { "ebit": "-112466000", "ebitda": "-87249000", "netIncome": "-12679000", "grossProfit": "153303000", "depreciation": "None", "totalRevenue": "497876000", "costOfRevenue": "344573000", "interestIncome": "None", "incomeBeforeTax": "-119559000", "interestExpense": "7093000", "operatingIncome": "-111226000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1628000", "reportedCurrency": "USD", "netInterestIncome": "-7093000", "nonInterestIncome": "None", "operatingExpenses": "264529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1240000", "costofGoodsAndServicesSold": "344573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25217000", "sellingGeneralAndAdministrative": "265035000", "netIncomeFromContinuingOperations": "-119977000" }, "balance": { "goodwill": "18715000", "inventory": "23345000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "553700000", "longTermDebt": "3503000", "shortTermDebt": "67596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11103000", "reportedCurrency": "USD", "retainedEarnings": "-12679000", "totalLiabilities": "339971000", "otherCurrentAssets": "8796000", "totalCurrentAssets": "61291000", "currentLongTermDebt": "64207000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492409000", "currentAccountsPayable": "20440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "303244000", "shortLongTermDebtTotal": "150687000", "totalShareholderEquity": "94516000", "capitalLeaseObligations": "79588000", "otherCurrentLiabilities": "27891000", "totalCurrentLiabilities": "138734000", "otherNonCurrentLiabilities": "114993000", "totalNonCurrentLiabilities": "201237000", "cashAndShortTermInvestments": "18506000", "commonStockSharesOutstanding": "45864000", "intangibleAssetsExcludingGoodwill": "11103000", "cashAndCashEquivalentsAtCarryingValue": "18506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119977000", "profitLoss": "None", "dividendPayout": "213308000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7668000", "operatingCashflow": "80375000", "capitalExpenditures": "118444000", "changeInReceivables": "193000", "changeInExchangeRate": "None", "cashflowFromFinancing": "27580000", "cashflowFromInvestment": "-121089000", "stockBasedCompensation": "157716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213308000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13134000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 327413000, "cost_of_revenue": 211478000, "gross_profit": 115935000, "ebit": 10637000, "ebitda": 26174000, "pretax_income": 6901000, "tax_provision": 1176000, "net_income": 5725000, "net_income_to_common": 5725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31640000, "total_current_assets": 63072000, "total_assets": 259659000, "short_term_debt": 21119000, "long_term_debt": 24367000, "total_debt": 45486000, "total_liabilities": 183669000, "total_equity": 75990000, "shares_outstanding": 46748592, "goodwill_and_intangibles": 29398000 }, "cash_flow": { "operating_cash_flow": 53549000, "capital_expenditure": 40575000, "free_cash_flow": 94124000, "dividends_paid": 7750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230288, "ticker_id": 556, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10637000", "ebitda": "26174000", "netIncome": "5725000", "grossProfit": "115935000", "depreciation": "None", "totalRevenue": "327413000", "costOfRevenue": "211478000", "interestIncome": "None", "incomeBeforeTax": "6901000", "interestExpense": "3736000", "operatingIncome": "11000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1176000", "reportedCurrency": "USD", "netInterestIncome": "-3736000", "nonInterestIncome": "None", "operatingExpenses": "104935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15537000", "sellingGeneralAndAdministrative": "105087000", "netIncomeFromContinuingOperations": "5725000" }, "balance": { "goodwill": "18075000", "inventory": "15580000", "commonStock": "-1459782000", "currentDebt": "None", "investments": "None", "totalAssets": "259659000", "longTermDebt": "24367000", "shortTermDebt": "21119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "11323000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "183669000", "otherCurrentAssets": "5015000", "totalCurrentAssets": "63072000", "currentLongTermDebt": "18788000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "196587000", "currentAccountsPayable": "16091999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165423000", "shortLongTermDebtTotal": "95123000", "totalShareholderEquity": "75990000", "capitalLeaseObligations": "51968000", "otherCurrentLiabilities": "11465000", "totalCurrentLiabilities": "59868000", "otherNonCurrentLiabilities": "42311000", "totalNonCurrentLiabilities": "123801000", "cashAndShortTermInvestments": "31640000", "commonStockSharesOutstanding": "46748592", "intangibleAssetsExcludingGoodwill": "11323000", "cashAndCashEquivalentsAtCarryingValue": "31640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5725000", "profitLoss": "None", "dividendPayout": "7750000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4587000", "operatingCashflow": "53549000", "capitalExpenditures": "40575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8077000", "cashflowFromInvestment": "-45570000", "stockBasedCompensation": "35087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327413000, "cost_of_revenue": 211478000, "gross_profit": 115935000, "research_and_development": null, "selling_general_admin": 105087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10637000, "depreciation_amortisation": 15537000, "ebitda": 26174000, "interest_expense": 3736000, "interest_income": null, "other_non_operating": null, "pretax_income": 6901000, "tax_provision": 1176000, "effective_tax_rate": null, "net_income": 5725000, "net_income_continuing_ops": 5725000, "net_income_to_common": 5725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31640000, "short_term_investments": null, "net_receivables": 10837000, "inventory": 15580000, "other_current_assets": null, "total_current_assets": 63072000, "net_ppe": null, "goodwill": 18075000, "intangible_assets": 11323000, "goodwill_and_intangibles": 29398000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 196587000, "total_assets": 259659000, "short_term_debt": 21119000, "accounts_payable": 16091999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59868000, "long_term_debt": 24367000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 123801000, "total_liabilities": 183669000, "total_debt": 45486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 75990000, "shares_outstanding": 46748592, "operating_cash_flow": 53549000, "stock_based_compensation": 35087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45570000, "dividends_paid": 7750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8077000, "free_cash_flow": 94124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10637000", "ebitda": "26174000", "netIncome": "5725000", "grossProfit": "115935000", "depreciation": "None", "totalRevenue": "327413000", "costOfRevenue": "211478000", "interestIncome": "None", "incomeBeforeTax": "6901000", "interestExpense": "3736000", "operatingIncome": "11000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1176000", "reportedCurrency": "USD", "netInterestIncome": "-3736000", "nonInterestIncome": "None", "operatingExpenses": "104935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15537000", "sellingGeneralAndAdministrative": "105087000", "netIncomeFromContinuingOperations": "5725000" }, "balance": { "goodwill": "18075000", "inventory": "15580000", "commonStock": "-1459782000", "currentDebt": "None", "investments": "None", "totalAssets": "259659000", "longTermDebt": "24367000", "shortTermDebt": "21119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "11323000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "183669000", "otherCurrentAssets": "5015000", "totalCurrentAssets": "63072000", "currentLongTermDebt": "18788000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "196587000", "currentAccountsPayable": "16091999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165423000", "shortLongTermDebtTotal": "95123000", "totalShareholderEquity": "75990000", "capitalLeaseObligations": "51968000", "otherCurrentLiabilities": "11465000", "totalCurrentLiabilities": "59868000", "otherNonCurrentLiabilities": "42311000", "totalNonCurrentLiabilities": "123801000", "cashAndShortTermInvestments": "31640000", "commonStockSharesOutstanding": "46748592", "intangibleAssetsExcludingGoodwill": "11323000", "cashAndCashEquivalentsAtCarryingValue": "31640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5725000", "profitLoss": "None", "dividendPayout": "7750000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4587000", "operatingCashflow": "53549000", "capitalExpenditures": "40575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8077000", "cashflowFromInvestment": "-45570000", "stockBasedCompensation": "35087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 238368000, "cost_of_revenue": 142307000, "gross_profit": 96061000, "ebit": 30821000, "ebitda": 40491000, "pretax_income": 28475000, "tax_provision": 89000, "net_income": 28386000, "net_income_to_common": 28386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15584000, "total_current_assets": 36849000, "total_assets": 168281000, "short_term_debt": 4194000, "long_term_debt": 22881000, "total_debt": 27075000, "total_liabilities": 90266000, "total_equity": 78015000, "shares_outstanding": 46748592, "goodwill_and_intangibles": 27077999 }, "cash_flow": { "operating_cash_flow": 56702000, "capital_expenditure": 39465000, "free_cash_flow": 96167000, "dividends_paid": 6625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230292, "ticker_id": 556, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30821000", "ebitda": "40491000", "netIncome": "28386000", "grossProfit": "96061000", "depreciation": "None", "totalRevenue": "238368000", "costOfRevenue": "142307000", "interestIncome": "None", "incomeBeforeTax": "28475000", "interestExpense": "2346000", "operatingIncome": "30297000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "89000", "reportedCurrency": "USD", "netInterestIncome": "-2346000", "nonInterestIncome": "None", "operatingExpenses": "65764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9670000", "sellingGeneralAndAdministrative": "65764000", "netIncomeFromContinuingOperations": "28386000" }, "balance": { "goodwill": "16530999", "inventory": "10915000", "commonStock": "-859706000", "currentDebt": "None", "investments": "None", "totalAssets": "168281000", "longTermDebt": "22881000", "shortTermDebt": "4194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10547000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "90266000", "otherCurrentAssets": "3731000", "totalCurrentAssets": "36849000", "currentLongTermDebt": "3153000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131432000", "currentAccountsPayable": "13045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103176000", "shortLongTermDebtTotal": "47906000", "totalShareholderEquity": "78015000", "capitalLeaseObligations": "21872000", "otherCurrentLiabilities": "8157000", "totalCurrentLiabilities": "32900000", "otherNonCurrentLiabilities": "7241000", "totalNonCurrentLiabilities": "57366000", "cashAndShortTermInvestments": "15584000", "commonStockSharesOutstanding": "46748592", "intangibleAssetsExcludingGoodwill": "10547000", "cashAndCashEquivalentsAtCarryingValue": "15584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28386000", "profitLoss": "None", "dividendPayout": "6625000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "222000", "operatingCashflow": "56702000", "capitalExpenditures": "39465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12680000", "cashflowFromInvestment": "-39948000", "stockBasedCompensation": "6758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238368000, "cost_of_revenue": 142307000, "gross_profit": 96061000, "research_and_development": null, "selling_general_admin": 65764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30821000, "depreciation_amortisation": 9670000, "ebitda": 40491000, "interest_expense": 2346000, "interest_income": null, "other_non_operating": null, "pretax_income": 28475000, "tax_provision": 89000, "effective_tax_rate": null, "net_income": 28386000, "net_income_continuing_ops": 28386000, "net_income_to_common": 28386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15584000, "short_term_investments": null, "net_receivables": 6619000, "inventory": 10915000, "other_current_assets": null, "total_current_assets": 36849000, "net_ppe": null, "goodwill": 16530999, "intangible_assets": 10547000, "goodwill_and_intangibles": 27077999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 131432000, "total_assets": 168281000, "short_term_debt": 4194000, "accounts_payable": 13045000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32900000, "long_term_debt": 22881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57366000, "total_liabilities": 90266000, "total_debt": 27075000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78015000, "shares_outstanding": 46748592, "operating_cash_flow": 56702000, "stock_based_compensation": 6758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39948000, "dividends_paid": 6625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12680000, "free_cash_flow": 96167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30821000", "ebitda": "40491000", "netIncome": "28386000", "grossProfit": "96061000", "depreciation": "None", "totalRevenue": "238368000", "costOfRevenue": "142307000", "interestIncome": "None", "incomeBeforeTax": "28475000", "interestExpense": "2346000", "operatingIncome": "30297000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "89000", "reportedCurrency": "USD", "netInterestIncome": "-2346000", "nonInterestIncome": "None", "operatingExpenses": "65764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9670000", "sellingGeneralAndAdministrative": "65764000", "netIncomeFromContinuingOperations": "28386000" }, "balance": { "goodwill": "16530999", "inventory": "10915000", "commonStock": "-859706000", "currentDebt": "None", "investments": "None", "totalAssets": "168281000", "longTermDebt": "22881000", "shortTermDebt": "4194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10547000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "90266000", "otherCurrentAssets": "3731000", "totalCurrentAssets": "36849000", "currentLongTermDebt": "3153000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131432000", "currentAccountsPayable": "13045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103176000", "shortLongTermDebtTotal": "47906000", "totalShareholderEquity": "78015000", "capitalLeaseObligations": "21872000", "otherCurrentLiabilities": "8157000", "totalCurrentLiabilities": "32900000", "otherNonCurrentLiabilities": "7241000", "totalNonCurrentLiabilities": "57366000", "cashAndShortTermInvestments": "15584000", "commonStockSharesOutstanding": "46748592", "intangibleAssetsExcludingGoodwill": "10547000", "cashAndCashEquivalentsAtCarryingValue": "15584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28386000", "profitLoss": "None", "dividendPayout": "6625000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "222000", "operatingCashflow": "56702000", "capitalExpenditures": "39465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12680000", "cashflowFromInvestment": "-39948000", "stockBasedCompensation": "6758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 464412000, "cost_of_revenue": 358366000, "gross_profit": 106046000, "ebit": 35915000, "ebitda": 66716000, "pretax_income": 27005000, "tax_provision": 3341000, "net_income": 16097000, "net_income_to_common": 16097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263517000, "total_current_assets": 340495000, "total_assets": 3105294000, "short_term_debt": 43043000, "long_term_debt": 195447000, "total_debt": 238490000, "total_liabilities": 2184769000, "total_equity": 696445000, "shares_outstanding": 127384000, "goodwill_and_intangibles": 22925000 }, "cash_flow": { "operating_cash_flow": 84724000, "capital_expenditure": 57000000, "free_cash_flow": 141724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230261, "ticker_id": 556, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35915000", "ebitda": "66716000", "netIncome": "16097000", "grossProfit": "106046000", "depreciation": "None", "totalRevenue": "464412000", "costOfRevenue": "358366000", "interestIncome": "None", "incomeBeforeTax": "27005000", "interestExpense": "7220000", "operatingIncome": "35915000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3341000", "reportedCurrency": "USD", "netInterestIncome": "-7220000", "nonInterestIncome": "None", "operatingExpenses": "70131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30801000", "sellingGeneralAndAdministrative": "73176000", "netIncomeFromContinuingOperations": "23664000" }, "balance": { "goodwill": "21629000", "inventory": "37392000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3105294000", "longTermDebt": "195447000", "shortTermDebt": "43043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1296000", "reportedCurrency": "USD", "retainedEarnings": "115605000", "totalLiabilities": "2184769000", "otherCurrentAssets": "20820000", "totalCurrentAssets": "340495000", "currentLongTermDebt": "3883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2764799000", "currentAccountsPayable": "41688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160366000", "totalShareholderEquity": "696445000", "capitalLeaseObligations": "961036000", "otherCurrentLiabilities": "113937000", "totalCurrentLiabilities": "255187000", "otherNonCurrentLiabilities": "806410000", "totalNonCurrentLiabilities": "1929581999", "cashAndShortTermInvestments": "263517000", "commonStockSharesOutstanding": "127384000", "intangibleAssetsExcludingGoodwill": "1296000", "cashAndCashEquivalentsAtCarryingValue": "263517000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16097000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "11525000", "operatingCashflow": "84724000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13806000", "cashflowFromInvestment": "-76805000", "stockBasedCompensation": "5278000", "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": "30801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 464412000, "cost_of_revenue": 358366000, "gross_profit": 106046000, "research_and_development": null, "selling_general_admin": 73176000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35915000, "depreciation_amortisation": 30801000, "ebitda": 66716000, "interest_expense": 7220000, "interest_income": null, "other_non_operating": null, "pretax_income": 27005000, "tax_provision": 3341000, "effective_tax_rate": null, "net_income": 16097000, "net_income_continuing_ops": 23664000, "net_income_to_common": 16097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263517000, "short_term_investments": null, "net_receivables": 18766000, "inventory": 37392000, "other_current_assets": null, "total_current_assets": 340495000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 1296000, "goodwill_and_intangibles": 22925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2764799000, "total_assets": 3105294000, "short_term_debt": 43043000, "accounts_payable": 41688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255187000, "long_term_debt": 195447000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1929581999, "total_liabilities": 2184769000, "total_debt": 238490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 115605000, "total_equity": 696445000, "shares_outstanding": 127384000, "operating_cash_flow": 84724000, "stock_based_compensation": 5278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13806000, "free_cash_flow": 141724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35915000", "ebitda": "66716000", "netIncome": "16097000", "grossProfit": "106046000", "depreciation": "None", "totalRevenue": "464412000", "costOfRevenue": "358366000", "interestIncome": "None", "incomeBeforeTax": "27005000", "interestExpense": "7220000", "operatingIncome": "35915000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3341000", "reportedCurrency": "USD", "netInterestIncome": "-7220000", "nonInterestIncome": "None", "operatingExpenses": "70131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30801000", "sellingGeneralAndAdministrative": "73176000", "netIncomeFromContinuingOperations": "23664000" }, "balance": { "goodwill": "21629000", "inventory": "37392000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3105294000", "longTermDebt": "195447000", "shortTermDebt": "43043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1296000", "reportedCurrency": "USD", "retainedEarnings": "115605000", "totalLiabilities": "2184769000", "otherCurrentAssets": "20820000", "totalCurrentAssets": "340495000", "currentLongTermDebt": "3883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2764799000", "currentAccountsPayable": "41688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160366000", "totalShareholderEquity": "696445000", "capitalLeaseObligations": "961036000", "otherCurrentLiabilities": "113937000", "totalCurrentLiabilities": "255187000", "otherNonCurrentLiabilities": "806410000", "totalNonCurrentLiabilities": "1929581999", "cashAndShortTermInvestments": "263517000", "commonStockSharesOutstanding": "127384000", "intangibleAssetsExcludingGoodwill": "1296000", "cashAndCashEquivalentsAtCarryingValue": "263517000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16097000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "11525000", "operatingCashflow": "84724000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13806000", "cashflowFromInvestment": "-76805000", "stockBasedCompensation": "5278000", "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": "30801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 443610000, "cost_of_revenue": 336480000, "gross_profit": 107130000, "ebit": 38559000, "ebitda": 70303000, "pretax_income": 31140000, "tax_provision": 1985000, "net_income": 21370000, "net_income_to_common": 21370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269404000, "total_current_assets": 357378000, "total_assets": 3009314000, "short_term_debt": 40347000, "long_term_debt": 196295000, "total_debt": 236642000, "total_liabilities": 2111445000, "total_equity": 680818000, "shares_outstanding": 127438000, "goodwill_and_intangibles": 23139000 }, "cash_flow": { "operating_cash_flow": 79639000, "capital_expenditure": 71167000, "free_cash_flow": 150806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230262, "ticker_id": 556, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38559000", "ebitda": "70303000", "netIncome": "21370000", "grossProfit": "107130000", "depreciation": "None", "totalRevenue": "443610000", "costOfRevenue": "336480000", "interestIncome": "None", "incomeBeforeTax": "31140000", "interestExpense": "7419000", "operatingIncome": "33959000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1985000", "reportedCurrency": "USD", "netInterestIncome": "-7419000", "nonInterestIncome": "None", "operatingExpenses": "73171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31744000", "sellingGeneralAndAdministrative": "71934000", "netIncomeFromContinuingOperations": "29155000" }, "balance": { "goodwill": "21629000", "inventory": "48917000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3009314000", "longTermDebt": "196295000", "shortTermDebt": "40347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1510000", "reportedCurrency": "USD", "retainedEarnings": "99508000", "totalLiabilities": "2111445000", "otherCurrentAssets": "20670000", "totalCurrentAssets": "357378000", "currentLongTermDebt": "3881000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651936000", "currentAccountsPayable": "37625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1089022000", "totalShareholderEquity": "680818000", "capitalLeaseObligations": "888846000", "otherCurrentLiabilities": "106869000", "totalCurrentLiabilities": "240499000", "otherNonCurrentLiabilities": "813353000", "totalNonCurrentLiabilities": "1870946000", "cashAndShortTermInvestments": "269404000", "commonStockSharesOutstanding": "127438000", "intangibleAssetsExcludingGoodwill": "1510000", "cashAndCashEquivalentsAtCarryingValue": "269404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29155000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3622000", "operatingCashflow": "79639000", "capitalExpenditures": "71167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6298000", "cashflowFromInvestment": "-71132000", "stockBasedCompensation": "4509000", "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": "31744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 443610000, "cost_of_revenue": 336480000, "gross_profit": 107130000, "research_and_development": null, "selling_general_admin": 71934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38559000, "depreciation_amortisation": 31744000, "ebitda": 70303000, "interest_expense": 7419000, "interest_income": null, "other_non_operating": null, "pretax_income": 31140000, "tax_provision": 1985000, "effective_tax_rate": null, "net_income": 21370000, "net_income_continuing_ops": 29155000, "net_income_to_common": 21370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269404000, "short_term_investments": null, "net_receivables": 18387000, "inventory": 48917000, "other_current_assets": null, "total_current_assets": 357378000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 1510000, "goodwill_and_intangibles": 23139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2651936000, "total_assets": 3009314000, "short_term_debt": 40347000, "accounts_payable": 37625000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240499000, "long_term_debt": 196295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1870946000, "total_liabilities": 2111445000, "total_debt": 236642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99508000, "total_equity": 680818000, "shares_outstanding": 127438000, "operating_cash_flow": 79639000, "stock_based_compensation": 4509000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71132000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6298000, "free_cash_flow": 150806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38559000", "ebitda": "70303000", "netIncome": "21370000", "grossProfit": "107130000", "depreciation": "None", "totalRevenue": "443610000", "costOfRevenue": "336480000", "interestIncome": "None", "incomeBeforeTax": "31140000", "interestExpense": "7419000", "operatingIncome": "33959000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1985000", "reportedCurrency": "USD", "netInterestIncome": "-7419000", "nonInterestIncome": "None", "operatingExpenses": "73171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31744000", "sellingGeneralAndAdministrative": "71934000", "netIncomeFromContinuingOperations": "29155000" }, "balance": { "goodwill": "21629000", "inventory": "48917000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3009314000", "longTermDebt": "196295000", "shortTermDebt": "40347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1510000", "reportedCurrency": "USD", "retainedEarnings": "99508000", "totalLiabilities": "2111445000", "otherCurrentAssets": "20670000", "totalCurrentAssets": "357378000", "currentLongTermDebt": "3881000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651936000", "currentAccountsPayable": "37625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1089022000", "totalShareholderEquity": "680818000", "capitalLeaseObligations": "888846000", "otherCurrentLiabilities": "106869000", "totalCurrentLiabilities": "240499000", "otherNonCurrentLiabilities": "813353000", "totalNonCurrentLiabilities": "1870946000", "cashAndShortTermInvestments": "269404000", "commonStockSharesOutstanding": "127438000", "intangibleAssetsExcludingGoodwill": "1510000", "cashAndCashEquivalentsAtCarryingValue": "269404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29155000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3622000", "operatingCashflow": "79639000", "capitalExpenditures": "71167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6298000", "cashflowFromInvestment": "-71132000", "stockBasedCompensation": "4509000", "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": "31744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 423584000, "cost_of_revenue": 316805000, "gross_profit": 106779000, "ebit": 41639000, "ebitda": 70705000, "pretax_income": 34944000, "tax_provision": 7661000, "net_income": 17495000, "net_income_to_common": 17495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267195000, "total_current_assets": 341138000, "total_assets": 2921997000, "short_term_debt": 36471000, "long_term_debt": 195997000, "total_debt": 232468000, "total_liabilities": 2056968000, "total_equity": 656557000, "shares_outstanding": 127379000, "goodwill_and_intangibles": 23391000 }, "cash_flow": { "operating_cash_flow": 89125000, "capital_expenditure": 70205000, "free_cash_flow": 159330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230264, "ticker_id": 556, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41639000", "ebitda": "70705000", "netIncome": "17495000", "grossProfit": "106779000", "depreciation": "None", "totalRevenue": "423584000", "costOfRevenue": "316805000", "interestIncome": "None", "incomeBeforeTax": "34944000", "interestExpense": "6695000", "operatingIncome": "41490000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7661000", "reportedCurrency": "USD", "netInterestIncome": "-6695000", "nonInterestIncome": "None", "operatingExpenses": "65289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29066000", "sellingGeneralAndAdministrative": "64365000", "netIncomeFromContinuingOperations": "27283000" }, "balance": { "goodwill": "21629000", "inventory": "45295000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2921997000", "longTermDebt": "195997000", "shortTermDebt": "36471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1762000", "reportedCurrency": "USD", "retainedEarnings": "78138000", "totalLiabilities": "2056968000", "otherCurrentAssets": "14345000", "totalCurrentAssets": "341138000", "currentLongTermDebt": "3879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2580859000", "currentAccountsPayable": "38242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1036577000", "totalShareholderEquity": "656557000", "capitalLeaseObligations": "836701000", "otherCurrentLiabilities": "104137000", "totalCurrentLiabilities": "224456000", "otherNonCurrentLiabilities": "825302000", "totalNonCurrentLiabilities": "1832512000", "cashAndShortTermInvestments": "267195000", "commonStockSharesOutstanding": "127379000", "intangibleAssetsExcludingGoodwill": "1762000", "cashAndCashEquivalentsAtCarryingValue": "267195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2876000", "operatingCashflow": "89125000", "capitalExpenditures": "70205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6140000", "cashflowFromInvestment": "-70205000", "stockBasedCompensation": "4648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1016999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 423584000, "cost_of_revenue": 316805000, "gross_profit": 106779000, "research_and_development": null, "selling_general_admin": 64365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41639000, "depreciation_amortisation": 29066000, "ebitda": 70705000, "interest_expense": 6695000, "interest_income": null, "other_non_operating": null, "pretax_income": 34944000, "tax_provision": 7661000, "effective_tax_rate": null, "net_income": 17495000, "net_income_continuing_ops": 27283000, "net_income_to_common": 17495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267195000, "short_term_investments": null, "net_receivables": 14303000, "inventory": 45295000, "other_current_assets": null, "total_current_assets": 341138000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 1762000, "goodwill_and_intangibles": 23391000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2580859000, "total_assets": 2921997000, "short_term_debt": 36471000, "accounts_payable": 38242000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224456000, "long_term_debt": 195997000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1832512000, "total_liabilities": 2056968000, "total_debt": 232468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 78138000, "total_equity": 656557000, "shares_outstanding": 127379000, "operating_cash_flow": 89125000, "stock_based_compensation": 4648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70205000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6140000, "free_cash_flow": 159330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41639000", "ebitda": "70705000", "netIncome": "17495000", "grossProfit": "106779000", "depreciation": "None", "totalRevenue": "423584000", "costOfRevenue": "316805000", "interestIncome": "None", "incomeBeforeTax": "34944000", "interestExpense": "6695000", "operatingIncome": "41490000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7661000", "reportedCurrency": "USD", "netInterestIncome": "-6695000", "nonInterestIncome": "None", "operatingExpenses": "65289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29066000", "sellingGeneralAndAdministrative": "64365000", "netIncomeFromContinuingOperations": "27283000" }, "balance": { "goodwill": "21629000", "inventory": "45295000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2921997000", "longTermDebt": "195997000", "shortTermDebt": "36471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1762000", "reportedCurrency": "USD", "retainedEarnings": "78138000", "totalLiabilities": "2056968000", "otherCurrentAssets": "14345000", "totalCurrentAssets": "341138000", "currentLongTermDebt": "3879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2580859000", "currentAccountsPayable": "38242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1036577000", "totalShareholderEquity": "656557000", "capitalLeaseObligations": "836701000", "otherCurrentLiabilities": "104137000", "totalCurrentLiabilities": "224456000", "otherNonCurrentLiabilities": "825302000", "totalNonCurrentLiabilities": "1832512000", "cashAndShortTermInvestments": "267195000", "commonStockSharesOutstanding": "127379000", "intangibleAssetsExcludingGoodwill": "1762000", "cashAndCashEquivalentsAtCarryingValue": "267195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2876000", "operatingCashflow": "89125000", "capitalExpenditures": "70205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6140000", "cashflowFromInvestment": "-70205000", "stockBasedCompensation": "4648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1016999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 415813000, "cost_of_revenue": 295769000, "gross_profit": 120044000, "ebit": 52396000, "ebitda": 73548000, "pretax_income": 45600000, "tax_provision": 7243000, "net_income": 25624000, "net_income_to_common": 25624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254415000, "total_current_assets": 325580000, "total_assets": 2812247000, "short_term_debt": 33219000, "long_term_debt": 196838000, "total_debt": 230057000, "total_liabilities": 1978318000, "total_equity": 636168000, "shares_outstanding": 126830000, "goodwill_and_intangibles": 23664000 }, "cash_flow": { "operating_cash_flow": 89897000, "capital_expenditure": 54211000, "free_cash_flow": 144108000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230265, "ticker_id": 556, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52396000", "ebitda": "73548000", "netIncome": "25624000", "grossProfit": "120044000", "depreciation": "None", "totalRevenue": "415813000", "costOfRevenue": "295769000", "interestIncome": "None", "incomeBeforeTax": "45600000", "interestExpense": "6796000", "operatingIncome": "54659000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7243000", "reportedCurrency": "USD", "netInterestIncome": "-7076000", "nonInterestIncome": "None", "operatingExpenses": "65385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21152000", "sellingGeneralAndAdministrative": "65385000", "netIncomeFromContinuingOperations": "38357000" }, "balance": { "goodwill": "21629000", "inventory": "42419000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2812247000", "longTermDebt": "196838000", "shortTermDebt": "33219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2035000", "reportedCurrency": "USD", "retainedEarnings": "60643000", "totalLiabilities": "1978318000", "otherCurrentAssets": "15213000", "totalCurrentAssets": "325580000", "currentLongTermDebt": "3877000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2486667000", "currentAccountsPayable": "33646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "980938000", "totalShareholderEquity": "636168000", "capitalLeaseObligations": "780223000", "otherCurrentLiabilities": "88528000", "totalCurrentLiabilities": "198926000", "otherNonCurrentLiabilities": "823933000", "totalNonCurrentLiabilities": "1779392000", "cashAndShortTermInvestments": "254415000", "commonStockSharesOutstanding": "126830000", "intangibleAssetsExcludingGoodwill": "2035000", "cashAndCashEquivalentsAtCarryingValue": "254415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4194000", "operatingCashflow": "89897000", "capitalExpenditures": "54211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97720000", "cashflowFromInvestment": "-54203000", "stockBasedCompensation": "4671000", "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": "27893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415813000, "cost_of_revenue": 295769000, "gross_profit": 120044000, "research_and_development": null, "selling_general_admin": 65385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52396000, "depreciation_amortisation": 21152000, "ebitda": 73548000, "interest_expense": 6796000, "interest_income": null, "other_non_operating": null, "pretax_income": 45600000, "tax_provision": 7243000, "effective_tax_rate": null, "net_income": 25624000, "net_income_continuing_ops": 38357000, "net_income_to_common": 25624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254415000, "short_term_investments": null, "net_receivables": 13533000, "inventory": 42419000, "other_current_assets": null, "total_current_assets": 325580000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 2035000, "goodwill_and_intangibles": 23664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2486667000, "total_assets": 2812247000, "short_term_debt": 33219000, "accounts_payable": 33646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198926000, "long_term_debt": 196838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1779392000, "total_liabilities": 1978318000, "total_debt": 230057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60643000, "total_equity": 636168000, "shares_outstanding": 126830000, "operating_cash_flow": 89897000, "stock_based_compensation": 4671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97720000, "free_cash_flow": 144108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52396000", "ebitda": "73548000", "netIncome": "25624000", "grossProfit": "120044000", "depreciation": "None", "totalRevenue": "415813000", "costOfRevenue": "295769000", "interestIncome": "None", "incomeBeforeTax": "45600000", "interestExpense": "6796000", "operatingIncome": "54659000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7243000", "reportedCurrency": "USD", "netInterestIncome": "-7076000", "nonInterestIncome": "None", "operatingExpenses": "65385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21152000", "sellingGeneralAndAdministrative": "65385000", "netIncomeFromContinuingOperations": "38357000" }, "balance": { "goodwill": "21629000", "inventory": "42419000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2812247000", "longTermDebt": "196838000", "shortTermDebt": "33219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2035000", "reportedCurrency": "USD", "retainedEarnings": "60643000", "totalLiabilities": "1978318000", "otherCurrentAssets": "15213000", "totalCurrentAssets": "325580000", "currentLongTermDebt": "3877000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2486667000", "currentAccountsPayable": "33646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "980938000", "totalShareholderEquity": "636168000", "capitalLeaseObligations": "780223000", "otherCurrentLiabilities": "88528000", "totalCurrentLiabilities": "198926000", "otherNonCurrentLiabilities": "823933000", "totalNonCurrentLiabilities": "1779392000", "cashAndShortTermInvestments": "254415000", "commonStockSharesOutstanding": "126830000", "intangibleAssetsExcludingGoodwill": "2035000", "cashAndCashEquivalentsAtCarryingValue": "254415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4194000", "operatingCashflow": "89897000", "capitalExpenditures": "54211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97720000", "cashflowFromInvestment": "-54203000", "stockBasedCompensation": "4671000", "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": "27893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 355152000, "cost_of_revenue": 265159000, "gross_profit": 89993000, "ebit": 31054000, "ebitda": 57484000, "pretax_income": 23939000, "tax_provision": 1459000, "net_income": 15353000, "net_income_to_common": 15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316441000, "total_current_assets": 382884000, "total_assets": 2765220000, "short_term_debt": 51259000, "long_term_debt": 260774000, "total_debt": 312033000, "total_liabilities": 1968918000, "total_equity": 599058000, "shares_outstanding": 121508000, "goodwill_and_intangibles": 24073000 }, "cash_flow": { "operating_cash_flow": 36884000, "capital_expenditure": 45551000, "free_cash_flow": 82435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230266, "ticker_id": 556, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31054000", "ebitda": "57484000", "netIncome": "15353000", "grossProfit": "89993000", "depreciation": "None", "totalRevenue": "355152000", "costOfRevenue": "265159000", "interestIncome": "None", "incomeBeforeTax": "23939000", "interestExpense": "7115000", "operatingIncome": "31072000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1459000", "reportedCurrency": "USD", "netInterestIncome": "-7115000", "nonInterestIncome": "None", "operatingExpenses": "58921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26430000", "sellingGeneralAndAdministrative": "58921000", "netIncomeFromContinuingOperations": "22480000" }, "balance": { "goodwill": "21629000", "inventory": "38225000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2765220000", "longTermDebt": "260774000", "shortTermDebt": "51259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2444000", "reportedCurrency": "USD", "retainedEarnings": "35019000", "totalLiabilities": "1968918000", "otherCurrentAssets": "16583000", "totalCurrentAssets": "382884000", "currentLongTermDebt": "22625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382336000", "currentAccountsPayable": "31609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1021193000", "totalShareholderEquity": "599058000", "capitalLeaseObligations": "737794000", "otherCurrentLiabilities": "74166000", "totalCurrentLiabilities": "196745000", "otherNonCurrentLiabilities": "794254000", "totalNonCurrentLiabilities": "1772173000", "cashAndShortTermInvestments": "316441000", "commonStockSharesOutstanding": "121508000", "intangibleAssetsExcludingGoodwill": "2444000", "cashAndCashEquivalentsAtCarryingValue": "316441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22480000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1737000", "operatingCashflow": "36884000", "capitalExpenditures": "45551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31731000", "cashflowFromInvestment": "-45528000", "stockBasedCompensation": "4194000", "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": "26430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355152000, "cost_of_revenue": 265159000, "gross_profit": 89993000, "research_and_development": null, "selling_general_admin": 58921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31054000, "depreciation_amortisation": 26430000, "ebitda": 57484000, "interest_expense": 7115000, "interest_income": null, "other_non_operating": null, "pretax_income": 23939000, "tax_provision": 1459000, "effective_tax_rate": null, "net_income": 15353000, "net_income_continuing_ops": 22480000, "net_income_to_common": 15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316441000, "short_term_investments": null, "net_receivables": 11635000, "inventory": 38225000, "other_current_assets": null, "total_current_assets": 382884000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 2444000, "goodwill_and_intangibles": 24073000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2382336000, "total_assets": 2765220000, "short_term_debt": 51259000, "accounts_payable": 31609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196745000, "long_term_debt": 260774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1772173000, "total_liabilities": 1968918000, "total_debt": 312033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 35019000, "total_equity": 599058000, "shares_outstanding": 121508000, "operating_cash_flow": 36884000, "stock_based_compensation": 4194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45528000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31731000, "free_cash_flow": 82435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31054000", "ebitda": "57484000", "netIncome": "15353000", "grossProfit": "89993000", "depreciation": "None", "totalRevenue": "355152000", "costOfRevenue": "265159000", "interestIncome": "None", "incomeBeforeTax": "23939000", "interestExpense": "7115000", "operatingIncome": "31072000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1459000", "reportedCurrency": "USD", "netInterestIncome": "-7115000", "nonInterestIncome": "None", "operatingExpenses": "58921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26430000", "sellingGeneralAndAdministrative": "58921000", "netIncomeFromContinuingOperations": "22480000" }, "balance": { "goodwill": "21629000", "inventory": "38225000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2765220000", "longTermDebt": "260774000", "shortTermDebt": "51259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2444000", "reportedCurrency": "USD", "retainedEarnings": "35019000", "totalLiabilities": "1968918000", "otherCurrentAssets": "16583000", "totalCurrentAssets": "382884000", "currentLongTermDebt": "22625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382336000", "currentAccountsPayable": "31609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1021193000", "totalShareholderEquity": "599058000", "capitalLeaseObligations": "737794000", "otherCurrentLiabilities": "74166000", "totalCurrentLiabilities": "196745000", "otherNonCurrentLiabilities": "794254000", "totalNonCurrentLiabilities": "1772173000", "cashAndShortTermInvestments": "316441000", "commonStockSharesOutstanding": "121508000", "intangibleAssetsExcludingGoodwill": "2444000", "cashAndCashEquivalentsAtCarryingValue": "316441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22480000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1737000", "operatingCashflow": "36884000", "capitalExpenditures": "45551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31731000", "cashflowFromInvestment": "-45528000", "stockBasedCompensation": "4194000", "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": "26430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 342786000, "cost_of_revenue": 254838000, "gross_profit": 87948000, "ebit": 14233000, "ebitda": 39754000, "pretax_income": 7472000, "tax_provision": 1105000, "net_income": 3612000, "net_income_to_common": 3612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293354000, "total_current_assets": 357941000, "total_assets": 2501085000, "short_term_debt": 44546000, "long_term_debt": 219755000, "total_debt": 264301000, "total_liabilities": 1737220000, "total_equity": 537369000, "shares_outstanding": 115248000, "goodwill_and_intangibles": 24576000 }, "cash_flow": { "operating_cash_flow": 62237000, "capital_expenditure": 42769000, "free_cash_flow": 105006000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230267, "ticker_id": 556, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14233000", "ebitda": "39754000", "netIncome": "3612000", "grossProfit": "87948000", "depreciation": "None", "totalRevenue": "342786000", "costOfRevenue": "254838000", "interestIncome": "None", "incomeBeforeTax": "7472000", "interestExpense": "6761000", "operatingIncome": "15778000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1105000", "reportedCurrency": "USD", "netInterestIncome": "-6761000", "nonInterestIncome": "None", "operatingExpenses": "72170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25521000", "sellingGeneralAndAdministrative": "72170000", "netIncomeFromContinuingOperations": "6367000" }, "balance": { "goodwill": "21629000", "inventory": "36488000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2501085000", "longTermDebt": "219755000", "shortTermDebt": "44546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2947000", "reportedCurrency": "USD", "retainedEarnings": "19666000", "totalLiabilities": "1737220000", "otherCurrentAssets": "17501000", "totalCurrentAssets": "357941000", "currentLongTermDebt": "17311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2143144000", "currentAccountsPayable": "32225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942909000", "totalShareholderEquity": "537369000", "capitalLeaseObligations": "705843000", "otherCurrentLiabilities": "83432000", "totalCurrentLiabilities": "203071000", "otherNonCurrentLiabilities": "627771000", "totalNonCurrentLiabilities": "1534149000", "cashAndShortTermInvestments": "293354000", "commonStockSharesOutstanding": "115248000", "intangibleAssetsExcludingGoodwill": "2947000", "cashAndCashEquivalentsAtCarryingValue": "293354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6367000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1893000", "operatingCashflow": "62237000", "capitalExpenditures": "42769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7308000", "cashflowFromInvestment": "-42709000", "stockBasedCompensation": "3262000", "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": "25521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342786000, "cost_of_revenue": 254838000, "gross_profit": 87948000, "research_and_development": null, "selling_general_admin": 72170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14233000, "depreciation_amortisation": 25521000, "ebitda": 39754000, "interest_expense": 6761000, "interest_income": null, "other_non_operating": null, "pretax_income": 7472000, "tax_provision": 1105000, "effective_tax_rate": null, "net_income": 3612000, "net_income_continuing_ops": 6367000, "net_income_to_common": 3612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293354000, "short_term_investments": null, "net_receivables": 10598000, "inventory": 36488000, "other_current_assets": null, "total_current_assets": 357941000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 2947000, "goodwill_and_intangibles": 24576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2143144000, "total_assets": 2501085000, "short_term_debt": 44546000, "accounts_payable": 32225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203071000, "long_term_debt": 219755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1534149000, "total_liabilities": 1737220000, "total_debt": 264301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19666000, "total_equity": 537369000, "shares_outstanding": 115248000, "operating_cash_flow": 62237000, "stock_based_compensation": 3262000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42709000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7308000, "free_cash_flow": 105006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14233000", "ebitda": "39754000", "netIncome": "3612000", "grossProfit": "87948000", "depreciation": "None", "totalRevenue": "342786000", "costOfRevenue": "254838000", "interestIncome": "None", "incomeBeforeTax": "7472000", "interestExpense": "6761000", "operatingIncome": "15778000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1105000", "reportedCurrency": "USD", "netInterestIncome": "-6761000", "nonInterestIncome": "None", "operatingExpenses": "72170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25521000", "sellingGeneralAndAdministrative": "72170000", "netIncomeFromContinuingOperations": "6367000" }, "balance": { "goodwill": "21629000", "inventory": "36488000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2501085000", "longTermDebt": "219755000", "shortTermDebt": "44546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2947000", "reportedCurrency": "USD", "retainedEarnings": "19666000", "totalLiabilities": "1737220000", "otherCurrentAssets": "17501000", "totalCurrentAssets": "357941000", "currentLongTermDebt": "17311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2143144000", "currentAccountsPayable": "32225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "942909000", "totalShareholderEquity": "537369000", "capitalLeaseObligations": "705843000", "otherCurrentLiabilities": "83432000", "totalCurrentLiabilities": "203071000", "otherNonCurrentLiabilities": "627771000", "totalNonCurrentLiabilities": "1534149000", "cashAndShortTermInvestments": "293354000", "commonStockSharesOutstanding": "115248000", "intangibleAssetsExcludingGoodwill": "2947000", "cashAndCashEquivalentsAtCarryingValue": "293354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6367000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1893000", "operatingCashflow": "62237000", "capitalExpenditures": "42769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7308000", "cashflowFromInvestment": "-42709000", "stockBasedCompensation": "3262000", "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": "25521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 338212000, "cost_of_revenue": 248161000, "gross_profit": 90051000, "ebit": 33279000, "ebitda": 57160000, "pretax_income": 26410000, "tax_provision": 4698000, "net_income": 12644000, "net_income_to_common": 12644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281134000, "total_current_assets": 342045000, "total_assets": 2431516000, "short_term_debt": 41578000, "long_term_debt": 224361000, "total_debt": 265939000, "total_liabilities": 1678845000, "total_equity": 523150000, "shares_outstanding": 114252000, "goodwill_and_intangibles": 25084000 }, "cash_flow": { "operating_cash_flow": 83466000, "capital_expenditure": 57059000, "free_cash_flow": 140525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230269, "ticker_id": 556, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33279000", "ebitda": "57160000", "netIncome": "12644000", "grossProfit": "90051000", "depreciation": "None", "totalRevenue": "338212000", "costOfRevenue": "248161000", "interestIncome": "None", "incomeBeforeTax": "26410000", "interestExpense": "6869000", "operatingIncome": "32515000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4698000", "reportedCurrency": "USD", "netInterestIncome": "-6869000", "nonInterestIncome": "None", "operatingExpenses": "57536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23881000", "sellingGeneralAndAdministrative": "57536000", "netIncomeFromContinuingOperations": "21712000" }, "balance": { "goodwill": "21629000", "inventory": "38381000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2431516000", "longTermDebt": "224361000", "shortTermDebt": "41578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3455000", "reportedCurrency": "USD", "retainedEarnings": "16054000", "totalLiabilities": "1678845000", "otherCurrentAssets": "12168000", "totalCurrentAssets": "342045000", "currentLongTermDebt": "15746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089471000", "currentAccountsPayable": "31880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "928619000", "totalShareholderEquity": "523150000", "capitalLeaseObligations": "688512000", "otherCurrentLiabilities": "71230000", "totalCurrentLiabilities": "180426000", "otherNonCurrentLiabilities": "605011000", "totalNonCurrentLiabilities": "1498419000", "cashAndShortTermInvestments": "281134000", "commonStockSharesOutstanding": "114252000", "intangibleAssetsExcludingGoodwill": "3455000", "cashAndCashEquivalentsAtCarryingValue": "281134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8270000", "operatingCashflow": "83466000", "capitalExpenditures": "57059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7131000", "cashflowFromInvestment": "-56123000", "stockBasedCompensation": "2961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23881000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 338212000, "cost_of_revenue": 248161000, "gross_profit": 90051000, "research_and_development": null, "selling_general_admin": 57536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33279000, "depreciation_amortisation": 23881000, "ebitda": 57160000, "interest_expense": 6869000, "interest_income": null, "other_non_operating": null, "pretax_income": 26410000, "tax_provision": 4698000, "effective_tax_rate": null, "net_income": 12644000, "net_income_continuing_ops": 21712000, "net_income_to_common": 12644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281134000, "short_term_investments": null, "net_receivables": 10362000, "inventory": 38381000, "other_current_assets": null, "total_current_assets": 342045000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 3455000, "goodwill_and_intangibles": 25084000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2089471000, "total_assets": 2431516000, "short_term_debt": 41578000, "accounts_payable": 31880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180426000, "long_term_debt": 224361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1498419000, "total_liabilities": 1678845000, "total_debt": 265939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16054000, "total_equity": 523150000, "shares_outstanding": 114252000, "operating_cash_flow": 83466000, "stock_based_compensation": 2961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56123000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7131000, "free_cash_flow": 140525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33279000", "ebitda": "57160000", "netIncome": "12644000", "grossProfit": "90051000", "depreciation": "None", "totalRevenue": "338212000", "costOfRevenue": "248161000", "interestIncome": "None", "incomeBeforeTax": "26410000", "interestExpense": "6869000", "operatingIncome": "32515000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4698000", "reportedCurrency": "USD", "netInterestIncome": "-6869000", "nonInterestIncome": "None", "operatingExpenses": "57536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23881000", "sellingGeneralAndAdministrative": "57536000", "netIncomeFromContinuingOperations": "21712000" }, "balance": { "goodwill": "21629000", "inventory": "38381000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2431516000", "longTermDebt": "224361000", "shortTermDebt": "41578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3455000", "reportedCurrency": "USD", "retainedEarnings": "16054000", "totalLiabilities": "1678845000", "otherCurrentAssets": "12168000", "totalCurrentAssets": "342045000", "currentLongTermDebt": "15746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089471000", "currentAccountsPayable": "31880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "928619000", "totalShareholderEquity": "523150000", "capitalLeaseObligations": "688512000", "otherCurrentLiabilities": "71230000", "totalCurrentLiabilities": "180426000", "otherNonCurrentLiabilities": "605011000", "totalNonCurrentLiabilities": "1498419000", "cashAndShortTermInvestments": "281134000", "commonStockSharesOutstanding": "114252000", "intangibleAssetsExcludingGoodwill": "3455000", "cashAndCashEquivalentsAtCarryingValue": "281134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8270000", "operatingCashflow": "83466000", "capitalExpenditures": "57059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7131000", "cashflowFromInvestment": "-56123000", "stockBasedCompensation": "2961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23881000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 324918000, "cost_of_revenue": 234637000, "gross_profit": 90281000, "ebit": 33013000, "ebitda": 55363000, "pretax_income": 26016000, "tax_provision": 3860000, "net_income": 11940000, "net_income_to_common": 11940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260922000, "total_current_assets": 334611000, "total_assets": 2377286000, "short_term_debt": 28592000, "long_term_debt": 228966000, "total_debt": 257558000, "total_liabilities": 1647474000, "total_equity": 509140000, "shares_outstanding": 102356000, "goodwill_and_intangibles": 25592000 }, "cash_flow": { "operating_cash_flow": 59536000, "capital_expenditure": 64448000, "free_cash_flow": 123984000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230270, "ticker_id": 556, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33013000", "ebitda": "55363000", "netIncome": "11940000", "grossProfit": "90281000", "depreciation": "None", "totalRevenue": "324918000", "costOfRevenue": "234637000", "interestIncome": "None", "incomeBeforeTax": "26016000", "interestExpense": "6997000", "operatingIncome": "32184000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3860000", "reportedCurrency": "USD", "netInterestIncome": "-6997000", "nonInterestIncome": "None", "operatingExpenses": "58097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22350000", "sellingGeneralAndAdministrative": "58097000", "netIncomeFromContinuingOperations": "22156000" }, "balance": { "goodwill": "21629000", "inventory": "46651000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2377286000", "longTermDebt": "228966000", "shortTermDebt": "28592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3963000", "reportedCurrency": "USD", "retainedEarnings": "3410000", "totalLiabilities": "1647474000", "otherCurrentAssets": "14700000", "totalCurrentAssets": "334611000", "currentLongTermDebt": "14182000", "longTermInvestments": "None", "shortTermInvestments": "1513000", "currentNetReceivables": "12338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2042675000", "currentAccountsPayable": "36092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "910843000", "totalShareholderEquity": "509140000", "capitalLeaseObligations": "667695000", "otherCurrentLiabilities": "57008000", "totalCurrentLiabilities": "153097000", "otherNonCurrentLiabilities": "605011000", "totalNonCurrentLiabilities": "1494377000", "cashAndShortTermInvestments": "260922000", "commonStockSharesOutstanding": "102356000", "intangibleAssetsExcludingGoodwill": "3963000", "cashAndCashEquivalentsAtCarryingValue": "260922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22156000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1258000", "operatingCashflow": "59536000", "capitalExpenditures": "64448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5555000", "cashflowFromInvestment": "-55778000", "stockBasedCompensation": "3326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 324918000, "cost_of_revenue": 234637000, "gross_profit": 90281000, "research_and_development": null, "selling_general_admin": 58097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33013000, "depreciation_amortisation": 22350000, "ebitda": 55363000, "interest_expense": 6997000, "interest_income": null, "other_non_operating": null, "pretax_income": 26016000, "tax_provision": 3860000, "effective_tax_rate": null, "net_income": 11940000, "net_income_continuing_ops": 22156000, "net_income_to_common": 11940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260922000, "short_term_investments": 1513000, "net_receivables": 12338000, "inventory": 46651000, "other_current_assets": null, "total_current_assets": 334611000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 3963000, "goodwill_and_intangibles": 25592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2042675000, "total_assets": 2377286000, "short_term_debt": 28592000, "accounts_payable": 36092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153097000, "long_term_debt": 228966000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1494377000, "total_liabilities": 1647474000, "total_debt": 257558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3410000, "total_equity": 509140000, "shares_outstanding": 102356000, "operating_cash_flow": 59536000, "stock_based_compensation": 3326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55778000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5555000, "free_cash_flow": 123984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33013000", "ebitda": "55363000", "netIncome": "11940000", "grossProfit": "90281000", "depreciation": "None", "totalRevenue": "324918000", "costOfRevenue": "234637000", "interestIncome": "None", "incomeBeforeTax": "26016000", "interestExpense": "6997000", "operatingIncome": "32184000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3860000", "reportedCurrency": "USD", "netInterestIncome": "-6997000", "nonInterestIncome": "None", "operatingExpenses": "58097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22350000", "sellingGeneralAndAdministrative": "58097000", "netIncomeFromContinuingOperations": "22156000" }, "balance": { "goodwill": "21629000", "inventory": "46651000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "2377286000", "longTermDebt": "228966000", "shortTermDebt": "28592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3963000", "reportedCurrency": "USD", "retainedEarnings": "3410000", "totalLiabilities": "1647474000", "otherCurrentAssets": "14700000", "totalCurrentAssets": "334611000", "currentLongTermDebt": "14182000", "longTermInvestments": "None", "shortTermInvestments": "1513000", "currentNetReceivables": "12338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2042675000", "currentAccountsPayable": "36092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "910843000", "totalShareholderEquity": "509140000", "capitalLeaseObligations": "667695000", "otherCurrentLiabilities": "57008000", "totalCurrentLiabilities": "153097000", "otherNonCurrentLiabilities": "605011000", "totalNonCurrentLiabilities": "1494377000", "cashAndShortTermInvestments": "260922000", "commonStockSharesOutstanding": "102356000", "intangibleAssetsExcludingGoodwill": "3963000", "cashAndCashEquivalentsAtCarryingValue": "260922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22156000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1258000", "operatingCashflow": "59536000", "capitalExpenditures": "64448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5555000", "cashflowFromInvestment": "-55778000", "stockBasedCompensation": "3326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 275099000, "cost_of_revenue": 203326000, "gross_profit": 71773000, "ebit": 31380000, "ebitda": 52633000, "pretax_income": 24987000, "tax_provision": 8772000, "net_income": 7062000, "net_income_to_common": 7062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262719000, "total_current_assets": 335079000, "total_assets": 2073315000, "short_term_debt": 32716000, "long_term_debt": 233571000, "total_debt": 266287000, "total_liabilities": 1377352000, "total_equity": 417118000, "shares_outstanding": 83410000, "goodwill_and_intangibles": 26244000 }, "cash_flow": { "operating_cash_flow": 41193000, "capital_expenditure": 57462000, "free_cash_flow": 98655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230271, "ticker_id": 556, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31380000", "ebitda": "52633000", "netIncome": "7062000", "grossProfit": "71773000", "depreciation": "None", "totalRevenue": "275099000", "costOfRevenue": "203326000", "interestIncome": "None", "incomeBeforeTax": "24987000", "interestExpense": "6393000", "operatingIncome": "25579000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8772000", "reportedCurrency": "USD", "netInterestIncome": "-6393000", "nonInterestIncome": "None", "operatingExpenses": "46194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21253000", "sellingGeneralAndAdministrative": "46194000", "netIncomeFromContinuingOperations": "16215000" }, "balance": { "goodwill": "21629000", "inventory": "45393000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2073315000", "longTermDebt": "233571000", "shortTermDebt": "32716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4615000", "reportedCurrency": "USD", "retainedEarnings": "-8530000", "totalLiabilities": "1377352000", "otherCurrentAssets": "15308000", "totalCurrentAssets": "335079000", "currentLongTermDebt": "12618000", "longTermInvestments": "None", "shortTermInvestments": "1525000", "currentNetReceivables": "11659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1738236000", "currentAccountsPayable": "38763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861362000", "totalShareholderEquity": "417118000", "capitalLeaseObligations": "615173000", "otherCurrentLiabilities": "45955000", "totalCurrentLiabilities": "146544000", "otherNonCurrentLiabilities": "395849000", "totalNonCurrentLiabilities": "1230808000", "cashAndShortTermInvestments": "262719000", "commonStockSharesOutstanding": "83410000", "intangibleAssetsExcludingGoodwill": "4615000", "cashAndCashEquivalentsAtCarryingValue": "262719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1560000", "operatingCashflow": "41193000", "capitalExpenditures": "57462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145443000", "cashflowFromInvestment": "-57462000", "stockBasedCompensation": "1933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275099000, "cost_of_revenue": 203326000, "gross_profit": 71773000, "research_and_development": null, "selling_general_admin": 46194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31380000, "depreciation_amortisation": 21253000, "ebitda": 52633000, "interest_expense": 6393000, "interest_income": null, "other_non_operating": null, "pretax_income": 24987000, "tax_provision": 8772000, "effective_tax_rate": null, "net_income": 7062000, "net_income_continuing_ops": 16215000, "net_income_to_common": 7062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262719000, "short_term_investments": 1525000, "net_receivables": 11659000, "inventory": 45393000, "other_current_assets": null, "total_current_assets": 335079000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 4615000, "goodwill_and_intangibles": 26244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1738236000, "total_assets": 2073315000, "short_term_debt": 32716000, "accounts_payable": 38763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146544000, "long_term_debt": 233571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1230808000, "total_liabilities": 1377352000, "total_debt": 266287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8530000, "total_equity": 417118000, "shares_outstanding": 83410000, "operating_cash_flow": 41193000, "stock_based_compensation": 1933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145443000, "free_cash_flow": 98655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31380000", "ebitda": "52633000", "netIncome": "7062000", "grossProfit": "71773000", "depreciation": "None", "totalRevenue": "275099000", "costOfRevenue": "203326000", "interestIncome": "None", "incomeBeforeTax": "24987000", "interestExpense": "6393000", "operatingIncome": "25579000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8772000", "reportedCurrency": "USD", "netInterestIncome": "-6393000", "nonInterestIncome": "None", "operatingExpenses": "46194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21253000", "sellingGeneralAndAdministrative": "46194000", "netIncomeFromContinuingOperations": "16215000" }, "balance": { "goodwill": "21629000", "inventory": "45393000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2073315000", "longTermDebt": "233571000", "shortTermDebt": "32716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4615000", "reportedCurrency": "USD", "retainedEarnings": "-8530000", "totalLiabilities": "1377352000", "otherCurrentAssets": "15308000", "totalCurrentAssets": "335079000", "currentLongTermDebt": "12618000", "longTermInvestments": "None", "shortTermInvestments": "1525000", "currentNetReceivables": "11659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1738236000", "currentAccountsPayable": "38763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861362000", "totalShareholderEquity": "417118000", "capitalLeaseObligations": "615173000", "otherCurrentLiabilities": "45955000", "totalCurrentLiabilities": "146544000", "otherNonCurrentLiabilities": "395849000", "totalNonCurrentLiabilities": "1230808000", "cashAndShortTermInvestments": "262719000", "commonStockSharesOutstanding": "83410000", "intangibleAssetsExcludingGoodwill": "4615000", "cashAndCashEquivalentsAtCarryingValue": "262719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1560000", "operatingCashflow": "41193000", "capitalExpenditures": "57462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145443000", "cashflowFromInvestment": "-57462000", "stockBasedCompensation": "1933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 254123000, "cost_of_revenue": 194998000, "gross_profit": 59125000, "ebit": 2991000, "ebitda": 22715000, "pretax_income": -3061000, "tax_provision": 708000, "net_income": -1402000, "net_income_to_common": -1402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133545000, "total_current_assets": 205259000, "total_assets": 1764010000, "short_term_debt": 24212000, "long_term_debt": 93175000, "total_debt": 117387000, "total_liabilities": 1088089000, "total_equity": 364345000, "shares_outstanding": 75356000, "goodwill_and_intangibles": 27044000 }, "cash_flow": { "operating_cash_flow": 45009000, "capital_expenditure": 60725000, "free_cash_flow": 105734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230272, "ticker_id": 556, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2991000", "ebitda": "22715000", "netIncome": "-1402000", "grossProfit": "59125000", "depreciation": "None", "totalRevenue": "254123000", "costOfRevenue": "194998000", "interestIncome": "None", "incomeBeforeTax": "-3061000", "interestExpense": "6052000", "operatingIncome": "2179000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "708000", "reportedCurrency": "USD", "netInterestIncome": "-6052000", "nonInterestIncome": "None", "operatingExpenses": "56946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19724000", "sellingGeneralAndAdministrative": "56946000", "netIncomeFromContinuingOperations": "-3769000" }, "balance": { "goodwill": "21629000", "inventory": "46953000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1764010000", "longTermDebt": "93175000", "shortTermDebt": "24212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5415000", "reportedCurrency": "USD", "retainedEarnings": "-15592000", "totalLiabilities": "1088089000", "otherCurrentAssets": "15637000", "totalCurrentAssets": "205259000", "currentLongTermDebt": "4491000", "longTermInvestments": "None", "shortTermInvestments": "1371000", "currentNetReceivables": "9124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558751000", "currentAccountsPayable": "29957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676581000", "totalShareholderEquity": "364345000", "capitalLeaseObligations": "578915000", "otherCurrentLiabilities": "53598000", "totalCurrentLiabilities": "138116000", "otherNonCurrentLiabilities": "290928000", "totalNonCurrentLiabilities": "949973000", "cashAndShortTermInvestments": "133545000", "commonStockSharesOutstanding": "75356000", "intangibleAssetsExcludingGoodwill": "5415000", "cashAndCashEquivalentsAtCarryingValue": "133545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3343000", "operatingCashflow": "45009000", "capitalExpenditures": "60725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1431000", "cashflowFromInvestment": "-59819000", "stockBasedCompensation": "10205000", "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": "19724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254123000, "cost_of_revenue": 194998000, "gross_profit": 59125000, "research_and_development": null, "selling_general_admin": 56946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2991000, "depreciation_amortisation": 19724000, "ebitda": 22715000, "interest_expense": 6052000, "interest_income": null, "other_non_operating": null, "pretax_income": -3061000, "tax_provision": 708000, "effective_tax_rate": null, "net_income": -1402000, "net_income_continuing_ops": -3769000, "net_income_to_common": -1402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133545000, "short_term_investments": 1371000, "net_receivables": 9124000, "inventory": 46953000, "other_current_assets": null, "total_current_assets": 205259000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 5415000, "goodwill_and_intangibles": 27044000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1558751000, "total_assets": 1764010000, "short_term_debt": 24212000, "accounts_payable": 29957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138116000, "long_term_debt": 93175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 949973000, "total_liabilities": 1088089000, "total_debt": 117387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15592000, "total_equity": 364345000, "shares_outstanding": 75356000, "operating_cash_flow": 45009000, "stock_based_compensation": 10205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1431000, "free_cash_flow": 105734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2991000", "ebitda": "22715000", "netIncome": "-1402000", "grossProfit": "59125000", "depreciation": "None", "totalRevenue": "254123000", "costOfRevenue": "194998000", "interestIncome": "None", "incomeBeforeTax": "-3061000", "interestExpense": "6052000", "operatingIncome": "2179000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "708000", "reportedCurrency": "USD", "netInterestIncome": "-6052000", "nonInterestIncome": "None", "operatingExpenses": "56946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19724000", "sellingGeneralAndAdministrative": "56946000", "netIncomeFromContinuingOperations": "-3769000" }, "balance": { "goodwill": "21629000", "inventory": "46953000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1764010000", "longTermDebt": "93175000", "shortTermDebt": "24212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5415000", "reportedCurrency": "USD", "retainedEarnings": "-15592000", "totalLiabilities": "1088089000", "otherCurrentAssets": "15637000", "totalCurrentAssets": "205259000", "currentLongTermDebt": "4491000", "longTermInvestments": "None", "shortTermInvestments": "1371000", "currentNetReceivables": "9124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558751000", "currentAccountsPayable": "29957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676581000", "totalShareholderEquity": "364345000", "capitalLeaseObligations": "578915000", "otherCurrentLiabilities": "53598000", "totalCurrentLiabilities": "138116000", "otherNonCurrentLiabilities": "290928000", "totalNonCurrentLiabilities": "949973000", "cashAndShortTermInvestments": "133545000", "commonStockSharesOutstanding": "75356000", "intangibleAssetsExcludingGoodwill": "5415000", "cashAndCashEquivalentsAtCarryingValue": "133545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3343000", "operatingCashflow": "45009000", "capitalExpenditures": "60725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1431000", "cashflowFromInvestment": "-59819000", "stockBasedCompensation": "10205000", "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": "19724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 264507000, "cost_of_revenue": 189323000, "gross_profit": 75184000, "ebit": 24554000, "ebitda": 42670000, "pretax_income": 15229000, "tax_provision": 1828000, "net_income": 4210000, "net_income_to_common": 4210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149786000, "total_current_assets": 221406000, "total_assets": 1639030000, "short_term_debt": 22764000, "long_term_debt": 92704000, "total_debt": 115468000, "total_liabilities": 968392000, "total_equity": 331676000, "shares_outstanding": 60214000, "goodwill_and_intangibles": 27844000 }, "cash_flow": { "operating_cash_flow": 49063000, "capital_expenditure": 65425000, "free_cash_flow": 114488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230274, "ticker_id": 556, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24554000", "ebitda": "42670000", "netIncome": "4210000", "grossProfit": "75184000", "depreciation": "None", "totalRevenue": "264507000", "costOfRevenue": "189323000", "interestIncome": "None", "incomeBeforeTax": "15229000", "interestExpense": "9325000", "operatingIncome": "24694000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1828000", "reportedCurrency": "USD", "netInterestIncome": "-9325000", "nonInterestIncome": "None", "operatingExpenses": "50490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18116000", "sellingGeneralAndAdministrative": "50490000", "netIncomeFromContinuingOperations": "13401000" }, "balance": { "goodwill": "21629000", "inventory": "50296000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1639030000", "longTermDebt": "92704000", "shortTermDebt": "22764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6215000", "reportedCurrency": "USD", "retainedEarnings": "-14190000", "totalLiabilities": "968392000", "otherCurrentAssets": "12188000", "totalCurrentAssets": "221406000", "currentLongTermDebt": "3864000", "longTermInvestments": "None", "shortTermInvestments": "1754000", "currentNetReceivables": "9136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1417624000", "currentAccountsPayable": "27703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1054326000", "shortLongTermDebtTotal": "645630000", "totalShareholderEquity": "331676000", "capitalLeaseObligations": "549062000", "otherCurrentLiabilities": "47930000", "totalCurrentLiabilities": "120811000", "otherNonCurrentLiabilities": "219191000", "totalNonCurrentLiabilities": "847581000", "cashAndShortTermInvestments": "149786000", "commonStockSharesOutstanding": "60214000", "intangibleAssetsExcludingGoodwill": "6215000", "cashAndCashEquivalentsAtCarryingValue": "149786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13401000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2688000", "operatingCashflow": "49063000", "capitalExpenditures": "65425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142409000", "cashflowFromInvestment": "-65403000", "stockBasedCompensation": "9698000", "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": "18116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 264507000, "cost_of_revenue": 189323000, "gross_profit": 75184000, "research_and_development": null, "selling_general_admin": 50490000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24554000, "depreciation_amortisation": 18116000, "ebitda": 42670000, "interest_expense": 9325000, "interest_income": null, "other_non_operating": null, "pretax_income": 15229000, "tax_provision": 1828000, "effective_tax_rate": null, "net_income": 4210000, "net_income_continuing_ops": 13401000, "net_income_to_common": 4210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149786000, "short_term_investments": 1754000, "net_receivables": 9136000, "inventory": 50296000, "other_current_assets": null, "total_current_assets": 221406000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 6215000, "goodwill_and_intangibles": 27844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1417624000, "total_assets": 1639030000, "short_term_debt": 22764000, "accounts_payable": 27703000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120811000, "long_term_debt": 92704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 847581000, "total_liabilities": 968392000, "total_debt": 115468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14190000, "total_equity": 331676000, "shares_outstanding": 60214000, "operating_cash_flow": 49063000, "stock_based_compensation": 9698000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65403000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142409000, "free_cash_flow": 114488000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24554000", "ebitda": "42670000", "netIncome": "4210000", "grossProfit": "75184000", "depreciation": "None", "totalRevenue": "264507000", "costOfRevenue": "189323000", "interestIncome": "None", "incomeBeforeTax": "15229000", "interestExpense": "9325000", "operatingIncome": "24694000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1828000", "reportedCurrency": "USD", "netInterestIncome": "-9325000", "nonInterestIncome": "None", "operatingExpenses": "50490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18116000", "sellingGeneralAndAdministrative": "50490000", "netIncomeFromContinuingOperations": "13401000" }, "balance": { "goodwill": "21629000", "inventory": "50296000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1639030000", "longTermDebt": "92704000", "shortTermDebt": "22764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6215000", "reportedCurrency": "USD", "retainedEarnings": "-14190000", "totalLiabilities": "968392000", "otherCurrentAssets": "12188000", "totalCurrentAssets": "221406000", "currentLongTermDebt": "3864000", "longTermInvestments": "None", "shortTermInvestments": "1754000", "currentNetReceivables": "9136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1417624000", "currentAccountsPayable": "27703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1054326000", "shortLongTermDebtTotal": "645630000", "totalShareholderEquity": "331676000", "capitalLeaseObligations": "549062000", "otherCurrentLiabilities": "47930000", "totalCurrentLiabilities": "120811000", "otherNonCurrentLiabilities": "219191000", "totalNonCurrentLiabilities": "847581000", "cashAndShortTermInvestments": "149786000", "commonStockSharesOutstanding": "60214000", "intangibleAssetsExcludingGoodwill": "6215000", "cashAndCashEquivalentsAtCarryingValue": "149786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13401000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2688000", "operatingCashflow": "49063000", "capitalExpenditures": "65425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142409000", "cashflowFromInvestment": "-65403000", "stockBasedCompensation": "9698000", "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": "18116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "income_statement": { "revenue": 249879000, "cost_of_revenue": 178636000, "gross_profit": 71243000, "ebit": 20620000, "ebitda": 37136000, "pretax_income": 11562000, "tax_provision": 1851000, "net_income": 2752000, "net_income_to_common": 2752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23717000, "total_current_assets": 94819000, "total_assets": 1368280000, "short_term_debt": 203807000, "long_term_debt": 94506000, "total_debt": 298313000, "total_liabilities": 1098205000, "total_equity": 135407000, "shares_outstanding": 57428000, "goodwill_and_intangibles": 28664000 }, "cash_flow": { "operating_cash_flow": 42766000, "capital_expenditure": 59024000, "free_cash_flow": 101790000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230275, "ticker_id": 556, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:01.757595+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20620000", "ebitda": "37136000", "netIncome": "2752000", "grossProfit": "71243000", "depreciation": "None", "totalRevenue": "249879000", "costOfRevenue": "178636000", "interestIncome": "None", "incomeBeforeTax": "11562000", "interestExpense": "9058000", "operatingIncome": "19581000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1851000", "reportedCurrency": "USD", "netInterestIncome": "-9058000", "nonInterestIncome": "None", "operatingExpenses": "51662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1039000", "costofGoodsAndServicesSold": "178636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16516000", "sellingGeneralAndAdministrative": "51662000", "netIncomeFromContinuingOperations": "9711000" }, "balance": { "goodwill": "21629000", "inventory": "47608000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1368280000", "longTermDebt": "94506000", "shortTermDebt": "203807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7035000", "reportedCurrency": "USD", "retainedEarnings": "-18400000", "totalLiabilities": "1098205000", "otherCurrentAssets": "14115000", "totalCurrentAssets": "94819000", "currentLongTermDebt": "184328000", "longTermInvestments": "None", "shortTermInvestments": "1738000", "currentNetReceivables": "9379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1273461000", "currentAccountsPayable": "24648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "446565000", "shortLongTermDebtTotal": "783142000", "totalShareholderEquity": "135407000", "capitalLeaseObligations": "504308000", "otherCurrentLiabilities": "43383000", "totalCurrentLiabilities": "294138000", "otherNonCurrentLiabilities": "218776000", "totalNonCurrentLiabilities": "804067000", "cashAndShortTermInvestments": "23717000", "commonStockSharesOutstanding": "57428000", "intangibleAssetsExcludingGoodwill": "7035000", "cashAndCashEquivalentsAtCarryingValue": "23717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3651000", "operatingCashflow": "42766000", "capitalExpenditures": "59024000", "changeInReceivables": "-601000", "changeInExchangeRate": "None", "cashflowFromFinancing": "25670000", "cashflowFromInvestment": "-59015000", "stockBasedCompensation": "10149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9421000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249879000, "cost_of_revenue": 178636000, "gross_profit": 71243000, "research_and_development": null, "selling_general_admin": 51662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20620000, "depreciation_amortisation": 16516000, "ebitda": 37136000, "interest_expense": 9058000, "interest_income": null, "other_non_operating": null, "pretax_income": 11562000, "tax_provision": 1851000, "effective_tax_rate": null, "net_income": 2752000, "net_income_continuing_ops": 9711000, "net_income_to_common": 2752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23717000, "short_term_investments": 1738000, "net_receivables": 9379000, "inventory": 47608000, "other_current_assets": null, "total_current_assets": 94819000, "net_ppe": null, "goodwill": 21629000, "intangible_assets": 7035000, "goodwill_and_intangibles": 28664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1273461000, "total_assets": 1368280000, "short_term_debt": 203807000, "accounts_payable": 24648000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 294138000, "long_term_debt": 94506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 804067000, "total_liabilities": 1098205000, "total_debt": 298313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18400000, "total_equity": 135407000, "shares_outstanding": 57428000, "operating_cash_flow": 42766000, "stock_based_compensation": 10149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59015000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25670000, "free_cash_flow": 101790000, "net_change_in_cash": 9421000 }, "raw_data": { "income": { "ebit": "20620000", "ebitda": "37136000", "netIncome": "2752000", "grossProfit": "71243000", "depreciation": "None", "totalRevenue": "249879000", "costOfRevenue": "178636000", "interestIncome": "None", "incomeBeforeTax": "11562000", "interestExpense": "9058000", "operatingIncome": "19581000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1851000", "reportedCurrency": "USD", "netInterestIncome": "-9058000", "nonInterestIncome": "None", "operatingExpenses": "51662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1039000", "costofGoodsAndServicesSold": "178636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16516000", "sellingGeneralAndAdministrative": "51662000", "netIncomeFromContinuingOperations": "9711000" }, "balance": { "goodwill": "21629000", "inventory": "47608000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1368280000", "longTermDebt": "94506000", "shortTermDebt": "203807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7035000", "reportedCurrency": "USD", "retainedEarnings": "-18400000", "totalLiabilities": "1098205000", "otherCurrentAssets": "14115000", "totalCurrentAssets": "94819000", "currentLongTermDebt": "184328000", "longTermInvestments": "None", "shortTermInvestments": "1738000", "currentNetReceivables": "9379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1273461000", "currentAccountsPayable": "24648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "446565000", "shortLongTermDebtTotal": "783142000", "totalShareholderEquity": "135407000", "capitalLeaseObligations": "504308000", "otherCurrentLiabilities": "43383000", "totalCurrentLiabilities": "294138000", "otherNonCurrentLiabilities": "218776000", "totalNonCurrentLiabilities": "804067000", "cashAndShortTermInvestments": "23717000", "commonStockSharesOutstanding": "57428000", "intangibleAssetsExcludingGoodwill": "7035000", "cashAndCashEquivalentsAtCarryingValue": "23717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3651000", "operatingCashflow": "42766000", "capitalExpenditures": "59024000", "changeInReceivables": "-601000", "changeInExchangeRate": "None", "cashflowFromFinancing": "25670000", "cashflowFromInvestment": "-59015000", "stockBasedCompensation": "10149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9421000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16516000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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" ] } } }