{ "ticker": { "uuid": "ebe2fbc5-125c-4570-893d-23275d73d24a", "symbol": "UCTT", "name": "Ultra Clean Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductor Equipment & Materials", "page_url": "https://sharemaestro.com/factors/ticker/ebe2fbc5-125c-4570-893d-23275d73d24a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ebe2fbc5-125c-4570-893d-23275d73d24a/" }, "ticker_metadata": { "id": 8702, "uuid": "ebe2fbc5-125c-4570-893d-23275d73d24a", "symbol": "UCTT", "name": "Ultra Clean Holdings Inc", "asset_type": "equity", "market_cap": 4105381000, "stock_exchange_id": 2, "industry": "Semiconductor Equipment & Materials", "sector": "Technology", "description": "Ultra Clean Holdings, Inc. designs, designs and manufactures production tools, modules and subsystems for the semiconductor and display capital equipment markets in the United States and internationally. The company is headquartered in Hayward, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ebe2fbc5-125c-4570-893d-23275d73d24a", "symbol": "UCTT", "name": "Ultra Clean Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductor Equipment & Materials", "page_url": "https://sharemaestro.com/factors/ticker/ebe2fbc5-125c-4570-893d-23275d73d24a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ebe2fbc5-125c-4570-893d-23275d73d24a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.19, "quality": 0.07, "momentum": 0.98, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 82.07, "market_cap": 3717771000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0, "roe": -0.3091, "piotroski_f_score": 5, "momentum_12_1": 3.2037, "volatility_252d": 0.6421 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:11.722516+00:00", "batch_id": "" }, "size": { "price_close": 82.07, "market_cap": 3717771000, "market_cap_usd": 3717771000, "enterprise_value": 4016671000, "shares_outstanding": 45300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.921, "ptbv_ratio": 10.2193, "ps_ratio": 1.7967, "pcf_ratio": 1062.22, "pfcf_ratio": 72.8975, "ev_ebitda": null, "ev_ebit": -36.2189, "ev_sales": 1.9412, "ev_fcf": 78.7583, "earnings_yield": null, "fcf_yield": 0.0127, "price_to_sales": 1.7967, "price_to_book": 5.921, "price_to_cashflow": 1062.22, "ebitda_to_ev": null, "sales_yield": 0.5152 }, "yield": { "dividend_yield": 0.0, "buyback_yield": 0, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": 0.1563, "operating_margin": -0.0536, "net_margin": -0.0938, "ebitda_margin": -0.0168, "fcf_margin": 0.0246, "roe": -0.3091, "roa": -0.1046, "roic": -0.0897, "roc_greenblatt": null, "asset_turnover": 1.1154, "cash_conversion": -0.2628, "accruals_ratio": -0.1065, "sbc_to_revenue": 0.0094, "piotroski_f_score": 5, "altman_z_score": 3.4607, "earnings_stability_5y": 2.8166, "revenue_stability_5y": 0.2511, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1743, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8364, "net_debt_to_ebitda": -8.6138, "debt_to_assets": 0.3355, "interest_coverage": -3.1064, "current_ratio": 3.0708, "quick_ratio": 1.7228, "net_debt": 298900000, "local_beta": 0.0002, "volatility_252d": 0.6421, "volatility_60d": 1.5548, "max_drawdown_12m": -0.2574, "risk_adjusted_momentum": 4.9894 }, "growth": { "revenue_growth_1y": -0.0324, "revenue_growth_3y_cagr": -0.0472, "revenue_growth_5y_cagr": 0.0799, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6391, "book_value_growth_1y": -0.1861, "revenue_growth": -0.0324, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0577, "price_return_3m": 0.6232, "price_return_6m": 2.1277, "price_return_9m": 2.3663, "price_return_12m": 2.9609, "price_return_12m_ex1m": 3.2037, "momentum_6m": 2.1277, "momentum_12m": 2.9609, "momentum_12_1": 3.2037, "distance_from_52w_high": -0.0577, "distance_from_52w_low": 3.1303, "relative_strength": 2.803 }, "raw_ttm": { "revenue_ttm": 2069200000, "gross_profit_ttm": 323400000, "ebit_ttm": -110900000, "ebitda_ttm": -34700000, "net_income_ttm": -194100000, "eps_diluted_ttm": -4.2848, "operating_cash_flow_ttm": 3500001, "capital_expenditure_ttm": 47500000, "fcf_ttm": 51000001, "dividends_paid_ttm": 100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35700000, "cash_and_equivalents": 323500000, "total_current_assets": 1097800000, "total_current_liabilities": 357500000, "net_ppe": null, "total_assets": 1855200000, "total_debt": 622400000, "total_equity": 627900000, "net_working_capital": 437300000, "book_value_per_share": 13.8609, "retained_earnings": 171300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 363800000, "tangible_book_per_share": 8.0309 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 44, "rank_pcf": 100, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 88, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 88, "rank_fcf_margin": 84, "rank_piotroski": 68, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3 }, "composites": { "value_composite": 81, "quality_composite": 93, "momentum_composite": 2, "growth_composite": 81, "yield_composite": 72, "svqf_composite": 72, "vc1_composite": 83, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.1153, "os_score": 0.22, "value_percentile": 0.19, "quality_percentile": 0.07, "momentum_percentile": 0.98, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3085, "ticker_id": 8702, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:11.722516+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.07, "market_cap": 3717771000, "market_cap_usd": 3717771000, "enterprise_value": 4016671000, "shares_outstanding": 45300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.92096034, "ptbv_ratio": 10.21927158, "ps_ratio": 1.79671902, "pcf_ratio": 1062.21998222, "pfcf_ratio": 72.89746916, "ev_ebitda": null, "ev_ebit": -36.21885482, "ev_sales": 1.94117098, "ev_fcf": 78.75825336, "earnings_yield": null, "fcf_yield": 0.01269708, "dividend_yield": 2.69e-05, "buyback_yield": 0, "shareholder_yield": 2.69e-05, "debt_paydown_yield": null, "total_yield": 2.69e-05, "gross_margin": 0.15629229, "operating_margin": -0.05359559, "net_margin": -0.09380437, "ebitda_margin": -0.01676977, "fcf_margin": 0.02464721, "roe": -0.30912566, "roa": -0.10462484, "roic": -0.08974428, "roc_greenblatt": null, "asset_turnover": 1.11535144, "cash_conversion": -0.26275116, "accruals_ratio": -0.10651143, "sbc_to_revenue": 0.00942393, "debt_to_equity": 1.83643892, "net_debt_to_ebitda": -8.61383285, "debt_to_assets": 0.33548944, "interest_coverage": -3.10644258, "current_ratio": 3.07076923, "quick_ratio": 1.7227972, "net_debt": 298900000, "revenue_growth_1y": -0.03236064, "revenue_growth_3y_cagr": -0.04715641, "revenue_growth_5y_cagr": 0.07989741, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.63906581, "book_value_growth_1y": -0.18612637, "piotroski_f_score": 5, "altman_z_score": 3.46069392, "earnings_stability_5y": 2.816607, "revenue_stability_5y": 0.251117, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05774971, "price_return_3m": 0.62321994, "price_return_6m": 2.12766768, "price_return_9m": 2.36628384, "price_return_12m": 2.96090734, "price_return_12m_ex1m": 3.20366795, "distance_from_52w_high": -0.05774971, "distance_from_52w_low": 3.13034726, "relative_strength": 2.80296629, "local_beta": 0.0002, "volatility_252d": 0.642101, "volatility_60d": 1.554844, "max_drawdown_12m": -0.25741914, "revenue_ttm": 2069200000, "gross_profit_ttm": 323400000, "ebit_ttm": -110900000, "ebitda_ttm": -34700000, "net_income_ttm": -194100000, "eps_diluted_ttm": -4.28476821, "operating_cash_flow_ttm": 3500001, "capital_expenditure_ttm": 47500000, "fcf_ttm": 51000001, "dividends_paid_ttm": 100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35700000, "cash_and_equivalents": 323500000, "total_current_assets": 1097800000, "total_current_liabilities": 357500000, "net_ppe": null, "total_assets": 1855200000, "total_debt": 622400000, "total_equity": 627900000, "net_working_capital": 437300000, "book_value_per_share": 13.86092715, "retained_earnings": 171300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 363800000, "tangible_book_per_share": 8.03090508, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 44, "rank_pcf": 100, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 88, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 88, "rank_fcf_margin": 84, "rank_piotroski": 68, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 81, "quality_composite": 93, "momentum_composite": 2, "growth_composite": 81, "yield_composite": 72, "svqf_composite": 72, "vc1_composite": 83, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 82.07, "os": 0.22, "value": 0.19, "quality": 0.07, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0, "roe": -0.3091, "momentum_12_1": 3.2037, "complete_fields": { "id": 3085, "ticker_id": 8702, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:11.722516+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.07, "market_cap": 3717771000, "market_cap_usd": 3717771000, "enterprise_value": 4016671000, "shares_outstanding": 45300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.92096034, "ptbv_ratio": 10.21927158, "ps_ratio": 1.79671902, "pcf_ratio": 1062.21998222, "pfcf_ratio": 72.89746916, "ev_ebitda": null, "ev_ebit": -36.21885482, "ev_sales": 1.94117098, "ev_fcf": 78.75825336, "earnings_yield": null, "fcf_yield": 0.01269708, "dividend_yield": 2.69e-05, "buyback_yield": 0, "shareholder_yield": 2.69e-05, "debt_paydown_yield": null, "total_yield": 2.69e-05, "gross_margin": 0.15629229, "operating_margin": -0.05359559, "net_margin": -0.09380437, "ebitda_margin": -0.01676977, "fcf_margin": 0.02464721, "roe": -0.30912566, "roa": -0.10462484, "roic": -0.08974428, "roc_greenblatt": null, "asset_turnover": 1.11535144, "cash_conversion": -0.26275116, "accruals_ratio": -0.10651143, "sbc_to_revenue": 0.00942393, "debt_to_equity": 1.83643892, "net_debt_to_ebitda": -8.61383285, "debt_to_assets": 0.33548944, "interest_coverage": -3.10644258, "current_ratio": 3.07076923, "quick_ratio": 1.7227972, "net_debt": 298900000, "revenue_growth_1y": -0.03236064, "revenue_growth_3y_cagr": -0.04715641, "revenue_growth_5y_cagr": 0.07989741, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.63906581, "book_value_growth_1y": -0.18612637, "piotroski_f_score": 5, "altman_z_score": 3.46069392, "earnings_stability_5y": 2.816607, "revenue_stability_5y": 0.251117, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05774971, "price_return_3m": 0.62321994, "price_return_6m": 2.12766768, "price_return_9m": 2.36628384, "price_return_12m": 2.96090734, "price_return_12m_ex1m": 3.20366795, "distance_from_52w_high": -0.05774971, "distance_from_52w_low": 3.13034726, "relative_strength": 2.80296629, "local_beta": 0.0002, "volatility_252d": 0.642101, "volatility_60d": 1.554844, "max_drawdown_12m": -0.25741914, "revenue_ttm": 2069200000, "gross_profit_ttm": 323400000, "ebit_ttm": -110900000, "ebitda_ttm": -34700000, "net_income_ttm": -194100000, "eps_diluted_ttm": -4.28476821, "operating_cash_flow_ttm": 3500001, "capital_expenditure_ttm": 47500000, "fcf_ttm": 51000001, "dividends_paid_ttm": 100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35700000, "cash_and_equivalents": 323500000, "total_current_assets": 1097800000, "total_current_liabilities": 357500000, "net_ppe": null, "total_assets": 1855200000, "total_debt": 622400000, "total_equity": 627900000, "net_working_capital": 437300000, "book_value_per_share": 13.86092715, "retained_earnings": 171300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 363800000, "tangible_book_per_share": 8.03090508, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 44, "rank_pcf": 100, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 88, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 88, "rank_fcf_margin": 84, "rank_piotroski": 68, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 81, "quality_composite": 93, "momentum_composite": 2, "growth_composite": 81, "yield_composite": 72, "svqf_composite": 72, "vc1_composite": 83, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 2054000000, "cost_of_revenue": 1731100000, "gross_profit": 322900000, "ebit": -107400000, "ebitda": -31400000, "pretax_income": -145700000, "tax_provision": 25900000, "net_income": -181200000, "net_income_to_common": -181200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311800000, "total_current_assets": 959700000, "total_assets": 1729000000, "short_term_debt": 30100000, "long_term_debt": 467000000, "total_debt": 497100000, "total_liabilities": 944900000, "total_equity": 711000000, "shares_outstanding": 45300000, "goodwill_and_intangibles": 271000000 }, "cash_flow": { "operating_cash_flow": 65000000, "capital_expenditure": 50300000, "free_cash_flow": 115300000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190243, "ticker_id": 8702, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-107400000", "ebitda": "-31400000", "netIncome": "-181200000", "grossProfit": "322900000", "depreciation": "None", "totalRevenue": "2054000000", "costOfRevenue": "1731100000", "interestIncome": "3900000", "incomeBeforeTax": "-145700000", "interestExpense": "38300000", "operatingIncome": "43700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25900000", "reportedCurrency": "USD", "netInterestIncome": "-34400000", "nonInterestIncome": "None", "operatingExpenses": "279200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1731100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "186000000", "netIncomeFromContinuingOperations": "-171600000" }, "balance": { "goodwill": "114200000", "inventory": "390900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1729000000", "longTermDebt": "467000000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "156800000", "reportedCurrency": "USD", "retainedEarnings": "189200000", "totalLiabilities": "944900000", "otherCurrentAssets": "48200000", "totalCurrentAssets": "959700000", "currentLongTermDebt": "9900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "769300000", "currentAccountsPayable": "194900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "810300000", "totalShareholderEquity": "711000000", "capitalLeaseObligations": "176800000", "otherCurrentLiabilities": "75700000", "totalCurrentLiabilities": "300700000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "644200000", "cashAndShortTermInvestments": "311800000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "156800000", "cashAndCashEquivalentsAtCarryingValue": "311800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-181200000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9900000", "operatingCashflow": "65000000", "capitalExpenditures": "50300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20600000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "19200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2054000000, "cost_of_revenue": 1731100000, "gross_profit": 322900000, "research_and_development": 32000000, "selling_general_admin": 186000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -107400000, "depreciation_amortisation": 76000000, "ebitda": -31400000, "interest_expense": 38300000, "interest_income": null, "other_non_operating": null, "pretax_income": -145700000, "tax_provision": 25900000, "effective_tax_rate": null, "net_income": -181200000, "net_income_continuing_ops": -171600000, "net_income_to_common": -181200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 311800000, "short_term_investments": null, "net_receivables": 208800000, "inventory": 390900000, "other_current_assets": null, "total_current_assets": 959700000, "net_ppe": null, "goodwill": 114200000, "intangible_assets": 156800000, "goodwill_and_intangibles": 271000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 769300000, "total_assets": 1729000000, "short_term_debt": 30100000, "accounts_payable": 194900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300700000, "long_term_debt": 467000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 644200000, "total_liabilities": 944900000, "total_debt": 497100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189200000, "total_equity": 711000000, "shares_outstanding": 45300000, "operating_cash_flow": 65000000, "stock_based_compensation": 19200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47000000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20600000, "free_cash_flow": 115300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-107400000", "ebitda": "-31400000", "netIncome": "-181200000", "grossProfit": "322900000", "depreciation": "None", "totalRevenue": "2054000000", "costOfRevenue": "1731100000", "interestIncome": "3900000", "incomeBeforeTax": "-145700000", "interestExpense": "38300000", "operatingIncome": "43700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25900000", "reportedCurrency": "USD", "netInterestIncome": "-34400000", "nonInterestIncome": "None", "operatingExpenses": "279200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1731100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "186000000", "netIncomeFromContinuingOperations": "-171600000" }, "balance": { "goodwill": "114200000", "inventory": "390900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1729000000", "longTermDebt": "467000000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "156800000", "reportedCurrency": "USD", "retainedEarnings": "189200000", "totalLiabilities": "944900000", "otherCurrentAssets": "48200000", "totalCurrentAssets": "959700000", "currentLongTermDebt": "9900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "769300000", "currentAccountsPayable": "194900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "810300000", "totalShareholderEquity": "711000000", "capitalLeaseObligations": "176800000", "otherCurrentLiabilities": "75700000", "totalCurrentLiabilities": "300700000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "644200000", "cashAndShortTermInvestments": "311800000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "156800000", "cashAndCashEquivalentsAtCarryingValue": "311800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-181200000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9900000", "operatingCashflow": "65000000", "capitalExpenditures": "50300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20600000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "19200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 2097600000, "cost_of_revenue": 1741300000, "gross_profit": 356300000, "ebit": 113700000, "ebitda": 189800000, "pretax_income": 67200000, "tax_provision": 32700000, "net_income": 23700000, "net_income_to_common": 23700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313900000, "total_current_assets": 970100000, "total_assets": 1919900000, "short_term_debt": 34600000, "long_term_debt": 476500000, "total_debt": 511100000, "total_liabilities": 984100000, "total_equity": 873600000, "shares_outstanding": 45300000, "goodwill_and_intangibles": 450200000 }, "cash_flow": { "operating_cash_flow": 65000000, "capital_expenditure": 63500000, "free_cash_flow": 128500000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190248, "ticker_id": 8702, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113700000", "ebitda": "189800000", "netIncome": "23700000", "grossProfit": "356300000", "depreciation": "None", "totalRevenue": "2097600000", "costOfRevenue": "1741300000", "interestIncome": "4800000", "incomeBeforeTax": "67200000", "interestExpense": "46500000", "operatingIncome": "91200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32700000", "reportedCurrency": "USD", "netInterestIncome": "-41700000", "nonInterestIncome": "None", "operatingExpenses": "265100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1741300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76100000", "sellingGeneralAndAdministrative": "179500000", "netIncomeFromContinuingOperations": "34500000" }, "balance": { "goodwill": "265300000", "inventory": "381000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1919900000", "longTermDebt": "476500000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "184900000", "reportedCurrency": "USD", "retainedEarnings": "370400000", "totalLiabilities": "984100000", "otherCurrentAssets": "34100000", "totalCurrentAssets": "970100000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949800000", "currentAccountsPayable": "212500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "660300000", "totalShareholderEquity": "873600000", "capitalLeaseObligations": "167800000", "otherCurrentLiabilities": "88500000", "totalCurrentLiabilities": "335600000", "otherNonCurrentLiabilities": "6700000", "totalNonCurrentLiabilities": "648500000", "cashAndShortTermInvestments": "313900000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "184900000", "cashAndCashEquivalentsAtCarryingValue": "313900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34500000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6500000", "operatingCashflow": "65000000", "capitalExpenditures": "63500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9800000", "cashflowFromInvestment": "-63500000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2097600000, "cost_of_revenue": 1741300000, "gross_profit": 356300000, "research_and_development": 28300000, "selling_general_admin": 179500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113700000, "depreciation_amortisation": 76100000, "ebitda": 189800000, "interest_expense": 46500000, "interest_income": null, "other_non_operating": null, "pretax_income": 67200000, "tax_provision": 32700000, "effective_tax_rate": null, "net_income": 23700000, "net_income_continuing_ops": 34500000, "net_income_to_common": 23700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313900000, "short_term_investments": null, "net_receivables": 241100000, "inventory": 381000000, "other_current_assets": null, "total_current_assets": 970100000, "net_ppe": null, "goodwill": 265300000, "intangible_assets": 184900000, "goodwill_and_intangibles": 450200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 949800000, "total_assets": 1919900000, "short_term_debt": 34600000, "accounts_payable": 212500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335600000, "long_term_debt": 476500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 648500000, "total_liabilities": 984100000, "total_debt": 511100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 370400000, "total_equity": 873600000, "shares_outstanding": 45300000, "operating_cash_flow": 65000000, "stock_based_compensation": 17400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63500000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9800000, "free_cash_flow": 128500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113700000", "ebitda": "189800000", "netIncome": "23700000", "grossProfit": "356300000", "depreciation": "None", "totalRevenue": "2097600000", "costOfRevenue": "1741300000", "interestIncome": "4800000", "incomeBeforeTax": "67200000", "interestExpense": "46500000", "operatingIncome": "91200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32700000", "reportedCurrency": "USD", "netInterestIncome": "-41700000", "nonInterestIncome": "None", "operatingExpenses": "265100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1741300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76100000", "sellingGeneralAndAdministrative": "179500000", "netIncomeFromContinuingOperations": "34500000" }, "balance": { "goodwill": "265300000", "inventory": "381000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1919900000", "longTermDebt": "476500000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "184900000", "reportedCurrency": "USD", "retainedEarnings": "370400000", "totalLiabilities": "984100000", "otherCurrentAssets": "34100000", "totalCurrentAssets": "970100000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949800000", "currentAccountsPayable": "212500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "660300000", "totalShareholderEquity": "873600000", "capitalLeaseObligations": "167800000", "otherCurrentLiabilities": "88500000", "totalCurrentLiabilities": "335600000", "otherNonCurrentLiabilities": "6700000", "totalNonCurrentLiabilities": "648500000", "cashAndShortTermInvestments": "313900000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "184900000", "cashAndCashEquivalentsAtCarryingValue": "313900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34500000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6500000", "operatingCashflow": "65000000", "capitalExpenditures": "63500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9800000", "cashflowFromInvestment": "-63500000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76100000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 1734500000, "cost_of_revenue": 1457200000, "gross_profit": 277300000, "ebit": 37500000, "ebitda": 99200000, "pretax_income": -11300000, "tax_provision": 10900000, "net_income": -31100000, "net_income_to_common": -31100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307000000, "total_current_assets": 893200000, "total_assets": 1867700000, "short_term_debt": 35700000, "long_term_debt": 461200000, "total_debt": 496900000, "total_liabilities": 970500000, "total_equity": 838900000, "shares_outstanding": 44700000, "goodwill_and_intangibles": 480500000 }, "cash_flow": { "operating_cash_flow": 135900000, "capital_expenditure": 75800000, "free_cash_flow": 211700000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190253, "ticker_id": 8702, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37500000", "ebitda": "99200000", "netIncome": "-31100000", "grossProfit": "277300000", "depreciation": "None", "totalRevenue": "1734500000", "costOfRevenue": "1457200000", "interestIncome": "3000000", "incomeBeforeTax": "-11300000", "interestExpense": "48800000", "operatingIncome": "35200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10900000", "reportedCurrency": "USD", "netInterestIncome": "-43700000", "nonInterestIncome": "None", "operatingExpenses": "242100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1457200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61700000", "sellingGeneralAndAdministrative": "157300000", "netIncomeFromContinuingOperations": "7800000" }, "balance": { "goodwill": "265200000", "inventory": "374500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1867700000", "longTermDebt": "461200000", "shortTermDebt": "35700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "215300000", "reportedCurrency": "USD", "retainedEarnings": "346700000", "totalLiabilities": "970500000", "otherCurrentAssets": "30900000", "totalCurrentAssets": "893200000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974500000", "currentAccountsPayable": "192900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639900000", "totalShareholderEquity": "838900000", "capitalLeaseObligations": "161100000", "otherCurrentLiabilities": "81400000", "totalCurrentLiabilities": "310000000", "otherNonCurrentLiabilities": "37300000", "totalNonCurrentLiabilities": "660500000", "cashAndShortTermInvestments": "307000000", "commonStockSharesOutstanding": "44700000", "intangibleAssetsExcludingGoodwill": "215300000", "cashAndCashEquivalentsAtCarryingValue": "307000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31100000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "80800000", "operatingCashflow": "135900000", "capitalExpenditures": "75800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69900000", "cashflowFromInvestment": "-119700000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1734500000, "cost_of_revenue": 1457200000, "gross_profit": 277300000, "research_and_development": 28300000, "selling_general_admin": 157300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37500000, "depreciation_amortisation": 61700000, "ebitda": 99200000, "interest_expense": 48800000, "interest_income": null, "other_non_operating": null, "pretax_income": -11300000, "tax_provision": 10900000, "effective_tax_rate": null, "net_income": -31100000, "net_income_continuing_ops": 7800000, "net_income_to_common": -31100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307000000, "short_term_investments": null, "net_receivables": 180800000, "inventory": 374500000, "other_current_assets": null, "total_current_assets": 893200000, "net_ppe": null, "goodwill": 265200000, "intangible_assets": 215300000, "goodwill_and_intangibles": 480500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 974500000, "total_assets": 1867700000, "short_term_debt": 35700000, "accounts_payable": 192900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310000000, "long_term_debt": 461200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 660500000, "total_liabilities": 970500000, "total_debt": 496900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 346700000, "total_equity": 838900000, "shares_outstanding": 44700000, "operating_cash_flow": 135900000, "stock_based_compensation": 12100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119700000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69900000, "free_cash_flow": 211700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37500000", "ebitda": "99200000", "netIncome": "-31100000", "grossProfit": "277300000", "depreciation": "None", "totalRevenue": "1734500000", "costOfRevenue": "1457200000", "interestIncome": "3000000", "incomeBeforeTax": "-11300000", "interestExpense": "48800000", "operatingIncome": "35200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10900000", "reportedCurrency": "USD", "netInterestIncome": "-43700000", "nonInterestIncome": "None", "operatingExpenses": "242100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1457200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61700000", "sellingGeneralAndAdministrative": "157300000", "netIncomeFromContinuingOperations": "7800000" }, "balance": { "goodwill": "265200000", "inventory": "374500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1867700000", "longTermDebt": "461200000", "shortTermDebt": "35700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "215300000", "reportedCurrency": "USD", "retainedEarnings": "346700000", "totalLiabilities": "970500000", "otherCurrentAssets": "30900000", "totalCurrentAssets": "893200000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974500000", "currentAccountsPayable": "192900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639900000", "totalShareholderEquity": "838900000", "capitalLeaseObligations": "161100000", "otherCurrentLiabilities": "81400000", "totalCurrentLiabilities": "310000000", "otherNonCurrentLiabilities": "37300000", "totalNonCurrentLiabilities": "660500000", "cashAndShortTermInvestments": "307000000", "commonStockSharesOutstanding": "44700000", "intangibleAssetsExcludingGoodwill": "215300000", "cashAndCashEquivalentsAtCarryingValue": "307000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31100000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "80800000", "operatingCashflow": "135900000", "capitalExpenditures": "75800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69900000", "cashflowFromInvestment": "-119700000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61700000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 2374300000, "cost_of_revenue": 1909300000, "gross_profit": 465000000, "ebit": 122200000, "ebitda": 190600000, "pretax_income": 88300000, "tax_provision": 37900000, "net_income": 40400000, "net_income_to_common": 40400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358800000, "total_current_assets": 1098800000, "total_assets": 1960900000, "short_term_debt": 37900000, "long_term_debt": 493000000, "total_debt": 530900000, "total_liabilities": 1023900000, "total_equity": 887900000, "shares_outstanding": 45700000, "goodwill_and_intangibles": 436700000 }, "cash_flow": { "operating_cash_flow": 47200000, "capital_expenditure": 100100000, "free_cash_flow": 147300000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190258, "ticker_id": 8702, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122200000", "ebitda": "190600000", "netIncome": "40400000", "grossProfit": "465000000", "depreciation": "None", "totalRevenue": "2374300000", "costOfRevenue": "1909300000", "interestIncome": "900000", "incomeBeforeTax": "88300000", "interestExpense": "33900000", "operatingIncome": "120400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "37900000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "344600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1909300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68400000", "sellingGeneralAndAdministrative": "184300000", "netIncomeFromContinuingOperations": "50400000" }, "balance": { "goodwill": "248800000", "inventory": "443900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1960900000", "longTermDebt": "493000000", "shortTermDebt": "37900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "187900000", "reportedCurrency": "USD", "retainedEarnings": "377800000", "totalLiabilities": "1023900000", "otherCurrentAssets": "42400000", "totalCurrentAssets": "1098800000", "currentLongTermDebt": "20800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "253700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "862100000", "currentAccountsPayable": "253500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "378600000", "shortLongTermDebtTotal": "611200000", "totalShareholderEquity": "887900000", "capitalLeaseObligations": "97400000", "otherCurrentLiabilities": "97800000", "totalCurrentLiabilities": "389200000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "634700000", "cashAndShortTermInvestments": "358800000", "commonStockSharesOutstanding": "45700000", "intangibleAssetsExcludingGoodwill": "187900000", "cashAndCashEquivalentsAtCarryingValue": "358800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50400000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-84400000", "operatingCashflow": "47200000", "capitalExpenditures": "100100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "-96200000", "stockBasedCompensation": "19100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2374300000, "cost_of_revenue": 1909300000, "gross_profit": 465000000, "research_and_development": 28500000, "selling_general_admin": 184300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122200000, "depreciation_amortisation": 68400000, "ebitda": 190600000, "interest_expense": 33900000, "interest_income": null, "other_non_operating": null, "pretax_income": 88300000, "tax_provision": 37900000, "effective_tax_rate": null, "net_income": 40400000, "net_income_continuing_ops": 50400000, "net_income_to_common": 40400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358800000, "short_term_investments": null, "net_receivables": 253700000, "inventory": 443900000, "other_current_assets": null, "total_current_assets": 1098800000, "net_ppe": null, "goodwill": 248800000, "intangible_assets": 187900000, "goodwill_and_intangibles": 436700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 862100000, "total_assets": 1960900000, "short_term_debt": 37900000, "accounts_payable": 253500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389200000, "long_term_debt": 493000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 634700000, "total_liabilities": 1023900000, "total_debt": 530900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 377800000, "total_equity": 887900000, "shares_outstanding": 45700000, "operating_cash_flow": 47200000, "stock_based_compensation": 19100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96200000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56000000, "free_cash_flow": 147300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122200000", "ebitda": "190600000", "netIncome": "40400000", "grossProfit": "465000000", "depreciation": "None", "totalRevenue": "2374300000", "costOfRevenue": "1909300000", "interestIncome": "900000", "incomeBeforeTax": "88300000", "interestExpense": "33900000", "operatingIncome": "120400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "37900000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "344600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1909300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68400000", "sellingGeneralAndAdministrative": "184300000", "netIncomeFromContinuingOperations": "50400000" }, "balance": { "goodwill": "248800000", "inventory": "443900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1960900000", "longTermDebt": "493000000", "shortTermDebt": "37900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "187900000", "reportedCurrency": "USD", "retainedEarnings": "377800000", "totalLiabilities": "1023900000", "otherCurrentAssets": "42400000", "totalCurrentAssets": "1098800000", "currentLongTermDebt": "20800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "253700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "862100000", "currentAccountsPayable": "253500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "378600000", "shortLongTermDebtTotal": "611200000", "totalShareholderEquity": "887900000", "capitalLeaseObligations": "97400000", "otherCurrentLiabilities": "97800000", "totalCurrentLiabilities": "389200000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "634700000", "cashAndShortTermInvestments": "358800000", "commonStockSharesOutstanding": "45700000", "intangibleAssetsExcludingGoodwill": "187900000", "cashAndCashEquivalentsAtCarryingValue": "358800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50400000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-84400000", "operatingCashflow": "47200000", "capitalExpenditures": "100100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "-96200000", "stockBasedCompensation": "19100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72300000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 2101615000, "cost_of_revenue": 1671638000, "gross_profit": 429977000, "ebit": 185700000, "ebitda": 253200000, "pretax_income": 154316000, "tax_provision": 27931000, "net_income": 119500000, "net_income_to_common": 119500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 466455000, "total_current_assets": 1137097000, "total_assets": 2025390000, "short_term_debt": 39400000, "long_term_debt": 529919000, "total_debt": 569319000, "total_liabilities": 1132742000, "total_equity": 848878000, "shares_outstanding": 44400000, "goodwill_and_intangibles": 515740000 }, "cash_flow": { "operating_cash_flow": 211600000, "capital_expenditure": 59300000, "free_cash_flow": 270900000, "dividends_paid": 7300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190263, "ticker_id": 8702, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185700000", "ebitda": "253200000", "netIncome": "119500000", "grossProfit": "429977000", "depreciation": "None", "totalRevenue": "2101615000", "costOfRevenue": "1671638000", "interestIncome": "427000", "incomeBeforeTax": "154316000", "interestExpense": "24183000", "operatingIncome": "185673000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "27931000", "reportedCurrency": "USD", "netInterestIncome": "-23756000", "nonInterestIncome": "None", "operatingExpenses": "244304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24508000", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "1671638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67500000", "sellingGeneralAndAdministrative": "171618000", "netIncomeFromContinuingOperations": "126385000" }, "balance": { "goodwill": "270044000", "inventory": "379235000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2025390000", "longTermDebt": "529919000", "shortTermDebt": "39400000", "treasuryStock": "-3300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "245696000", "reportedCurrency": "USD", "retainedEarnings": "337417000", "totalLiabilities": "1132742000", "otherCurrentAssets": "41307000", "totalCurrentAssets": "1137097000", "currentLongTermDebt": "22071000", "longTermInvestments": "None", "shortTermInvestments": "45000", "currentNetReceivables": "250100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "888293000", "currentAccountsPayable": "332900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "325704000", "shortLongTermDebtTotal": "635212000", "totalShareholderEquity": "848878000", "capitalLeaseObligations": "83222000", "otherCurrentLiabilities": "50027000", "totalCurrentLiabilities": "469117000", "otherNonCurrentLiabilities": "12894000", "totalNonCurrentLiabilities": "663625000", "cashAndShortTermInvestments": "466455000", "commonStockSharesOutstanding": "44400000", "intangibleAssetsExcludingGoodwill": "245696000", "cashAndCashEquivalentsAtCarryingValue": "466455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126400000", "profitLoss": "None", "dividendPayout": "7300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-125100000", "operatingCashflow": "211600000", "capitalExpenditures": "59300000", "changeInReceivables": "-53000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "460800000", "cashflowFromInvestment": "-404800000", "stockBasedCompensation": "15800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "267600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2101615000, "cost_of_revenue": 1671638000, "gross_profit": 429977000, "research_and_development": 24508000, "selling_general_admin": 171618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185700000, "depreciation_amortisation": 67500000, "ebitda": 253200000, "interest_expense": 24183000, "interest_income": null, "other_non_operating": null, "pretax_income": 154316000, "tax_provision": 27931000, "effective_tax_rate": null, "net_income": 119500000, "net_income_continuing_ops": 126385000, "net_income_to_common": 119500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 466455000, "short_term_investments": 45000, "net_receivables": 250100000, "inventory": 379235000, "other_current_assets": null, "total_current_assets": 1137097000, "net_ppe": null, "goodwill": 270044000, "intangible_assets": 245696000, "goodwill_and_intangibles": 515740000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 888293000, "total_assets": 2025390000, "short_term_debt": 39400000, "accounts_payable": 332900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 469117000, "long_term_debt": 529919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 663625000, "total_liabilities": 1132742000, "total_debt": 569319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 337417000, "total_equity": 848878000, "shares_outstanding": 44400000, "operating_cash_flow": 211600000, "stock_based_compensation": 15800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -404800000, "dividends_paid": 7300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 460800000, "free_cash_flow": 270900000, "net_change_in_cash": 267600000 }, "raw_data": { "income": { "ebit": "185700000", "ebitda": "253200000", "netIncome": "119500000", "grossProfit": "429977000", "depreciation": "None", "totalRevenue": "2101615000", "costOfRevenue": "1671638000", "interestIncome": "427000", "incomeBeforeTax": "154316000", "interestExpense": "24183000", "operatingIncome": "185673000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "27931000", "reportedCurrency": "USD", "netInterestIncome": "-23756000", "nonInterestIncome": "None", "operatingExpenses": "244304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24508000", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "1671638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67500000", "sellingGeneralAndAdministrative": "171618000", "netIncomeFromContinuingOperations": "126385000" }, "balance": { "goodwill": "270044000", "inventory": "379235000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2025390000", "longTermDebt": "529919000", "shortTermDebt": "39400000", "treasuryStock": "-3300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "245696000", "reportedCurrency": "USD", "retainedEarnings": "337417000", "totalLiabilities": "1132742000", "otherCurrentAssets": "41307000", "totalCurrentAssets": "1137097000", "currentLongTermDebt": "22071000", "longTermInvestments": "None", "shortTermInvestments": "45000", "currentNetReceivables": "250100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "888293000", "currentAccountsPayable": "332900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "325704000", "shortLongTermDebtTotal": "635212000", "totalShareholderEquity": "848878000", "capitalLeaseObligations": "83222000", "otherCurrentLiabilities": "50027000", "totalCurrentLiabilities": "469117000", "otherNonCurrentLiabilities": "12894000", "totalNonCurrentLiabilities": "663625000", "cashAndShortTermInvestments": "466455000", "commonStockSharesOutstanding": "44400000", "intangibleAssetsExcludingGoodwill": "245696000", "cashAndCashEquivalentsAtCarryingValue": "466455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126400000", "profitLoss": "None", "dividendPayout": "7300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-125100000", "operatingCashflow": "211600000", "capitalExpenditures": "59300000", "changeInReceivables": "-53000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "460800000", "cashflowFromInvestment": "-404800000", "stockBasedCompensation": "15800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "267600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67500000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 1398582000, "cost_of_revenue": 1106821000, "gross_profit": 291761000, "ebit": 121400000, "ebitda": 166200000, "pretax_income": 99671000, "tax_provision": 19281000, "net_income": 77600000, "net_income_to_common": 77600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200274000, "total_current_assets": 545093000, "total_assets": 1102543000, "short_term_debt": 19100000, "long_term_debt": 261600000, "total_debt": 280700000, "total_liabilities": 551329000, "total_equity": 532648000, "shares_outstanding": 41100000, "goodwill_and_intangibles": 331651000 }, "cash_flow": { "operating_cash_flow": 97278000, "capital_expenditure": 36427000, "free_cash_flow": 133705000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190268, "ticker_id": 8702, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121400000", "ebitda": "166200000", "netIncome": "77600000", "grossProfit": "291761000", "depreciation": "None", "totalRevenue": "1398582000", "costOfRevenue": "1106821000", "interestIncome": "875000", "incomeBeforeTax": "99671000", "interestExpense": "16852000", "operatingIncome": "121370000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "19281000", "reportedCurrency": "USD", "netInterestIncome": "-15977000", "nonInterestIncome": "None", "operatingExpenses": "170391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14829000", "otherNonOperatingIncome": "900000", "costofGoodsAndServicesSold": "1106821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44800000", "sellingGeneralAndAdministrative": "130434000", "netIncomeFromContinuingOperations": "80400000" }, "balance": { "goodwill": "171132000", "inventory": "180385000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1102543000", "longTermDebt": "261600000", "shortTermDebt": "19100000", "treasuryStock": "-3300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "160519000", "reportedCurrency": "USD", "retainedEarnings": "217972000", "totalLiabilities": "551329000", "otherCurrentAssets": "18934000", "totalCurrentAssets": "545093000", "currentLongTermDebt": "7361000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557450000", "currentAccountsPayable": "121300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "159200000", "shortLongTermDebtTotal": "311751000", "totalShareholderEquity": "532648000", "capitalLeaseObligations": "42771000", "otherCurrentLiabilities": "26345000", "totalCurrentLiabilities": "201277000", "otherNonCurrentLiabilities": "54900000", "totalNonCurrentLiabilities": "350052000", "cashAndShortTermInvestments": "200274000", "commonStockSharesOutstanding": "41100000", "intangibleAssetsExcludingGoodwill": "160519000", "cashAndCashEquivalentsAtCarryingValue": "200274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80390000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8017000", "operatingCashflow": "97278000", "capitalExpenditures": "36427000", "changeInReceivables": "-32700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31109000", "cashflowFromInvestment": "-29826000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1398582000, "cost_of_revenue": 1106821000, "gross_profit": 291761000, "research_and_development": 14829000, "selling_general_admin": 130434000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121400000, "depreciation_amortisation": 44800000, "ebitda": 166200000, "interest_expense": 16852000, "interest_income": null, "other_non_operating": null, "pretax_income": 99671000, "tax_provision": 19281000, "effective_tax_rate": null, "net_income": 77600000, "net_income_continuing_ops": 80400000, "net_income_to_common": 77600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200274000, "short_term_investments": null, "net_receivables": 145500000, "inventory": 180385000, "other_current_assets": null, "total_current_assets": 545093000, "net_ppe": null, "goodwill": 171132000, "intangible_assets": 160519000, "goodwill_and_intangibles": 331651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 557450000, "total_assets": 1102543000, "short_term_debt": 19100000, "accounts_payable": 121300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201277000, "long_term_debt": 261600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 350052000, "total_liabilities": 551329000, "total_debt": 280700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217972000, "total_equity": 532648000, "shares_outstanding": 41100000, "operating_cash_flow": 97278000, "stock_based_compensation": 12700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29826000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31109000, "free_cash_flow": 133705000, "net_change_in_cash": 36400000 }, "raw_data": { "income": { "ebit": "121400000", "ebitda": "166200000", "netIncome": "77600000", "grossProfit": "291761000", "depreciation": "None", "totalRevenue": "1398582000", "costOfRevenue": "1106821000", "interestIncome": "875000", "incomeBeforeTax": "99671000", "interestExpense": "16852000", "operatingIncome": "121370000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "19281000", "reportedCurrency": "USD", "netInterestIncome": "-15977000", "nonInterestIncome": "None", "operatingExpenses": "170391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14829000", "otherNonOperatingIncome": "900000", "costofGoodsAndServicesSold": "1106821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44800000", "sellingGeneralAndAdministrative": "130434000", "netIncomeFromContinuingOperations": "80400000" }, "balance": { "goodwill": "171132000", "inventory": "180385000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1102543000", "longTermDebt": "261600000", "shortTermDebt": "19100000", "treasuryStock": "-3300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "160519000", "reportedCurrency": "USD", "retainedEarnings": "217972000", "totalLiabilities": "551329000", "otherCurrentAssets": "18934000", "totalCurrentAssets": "545093000", "currentLongTermDebt": "7361000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557450000", "currentAccountsPayable": "121300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "159200000", "shortLongTermDebtTotal": "311751000", "totalShareholderEquity": "532648000", "capitalLeaseObligations": "42771000", "otherCurrentLiabilities": "26345000", "totalCurrentLiabilities": "201277000", "otherNonCurrentLiabilities": "54900000", "totalNonCurrentLiabilities": "350052000", "cashAndShortTermInvestments": "200274000", "commonStockSharesOutstanding": "41100000", "intangibleAssetsExcludingGoodwill": "160519000", "cashAndCashEquivalentsAtCarryingValue": "200274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80390000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8017000", "operatingCashflow": "97278000", "capitalExpenditures": "36427000", "changeInReceivables": "-32700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31109000", "cashflowFromInvestment": "-29826000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46635000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 1066200000, "cost_of_revenue": 869400000, "gross_profit": 196800000, "ebit": 27900000, "ebitda": 69500000, "pretax_income": 2300000, "tax_provision": 10000000, "net_income": -9400000, "net_income_to_common": -9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162500000, "total_current_assets": 467000000, "total_assets": 1019300000, "short_term_debt": 22000000, "long_term_debt": 283400000, "total_debt": 305400000, "total_liabilities": 566800000, "total_equity": 436700000, "shares_outstanding": 39500000, "goodwill_and_intangibles": 351400000 }, "cash_flow": { "operating_cash_flow": 120969000, "capital_expenditure": 26312000, "free_cash_flow": 147281000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190273, "ticker_id": 8702, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27900000", "ebitda": "69500000", "netIncome": "-9400000", "grossProfit": "196800000", "depreciation": "None", "totalRevenue": "1066200000", "costOfRevenue": "869400000", "interestIncome": "400000", "incomeBeforeTax": "2300000", "interestExpense": "25600000", "operatingIncome": "29900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-25200000", "nonInterestIncome": "None", "operatingExpenses": "166900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14600000", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "869400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "129900000", "netIncomeFromContinuingOperations": "-7700000" }, "balance": { "goodwill": "171100000", "inventory": "172400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1019300000", "longTermDebt": "283400000", "shortTermDebt": "22000000", "treasuryStock": "-3300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "180300000", "reportedCurrency": "USD", "retainedEarnings": "140300000", "totalLiabilities": "566800000", "otherCurrentAssets": "19400000", "totalCurrentAssets": "467000000", "currentLongTermDebt": "8800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552300000", "currentAccountsPayable": "133100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145300000", "shortLongTermDebtTotal": "334200000", "totalShareholderEquity": "436700000", "capitalLeaseObligations": "42000000", "otherCurrentLiabilities": "55500000", "totalCurrentLiabilities": "210600000", "otherNonCurrentLiabilities": "47600000", "totalNonCurrentLiabilities": "356200000", "cashAndShortTermInvestments": "162500000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "180300000", "cashAndCashEquivalentsAtCarryingValue": "162500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7619000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "22292000", "operatingCashflow": "120969000", "capitalExpenditures": "26312000", "changeInReceivables": "-4500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53358000", "cashflowFromInvestment": "-49200000", "stockBasedCompensation": "12065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1066200000, "cost_of_revenue": 869400000, "gross_profit": 196800000, "research_and_development": 14600000, "selling_general_admin": 129900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27900000, "depreciation_amortisation": 41600000, "ebitda": 69500000, "interest_expense": 25600000, "interest_income": null, "other_non_operating": null, "pretax_income": 2300000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": -9400000, "net_income_continuing_ops": -7700000, "net_income_to_common": -9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162500000, "short_term_investments": null, "net_receivables": 112700000, "inventory": 172400000, "other_current_assets": null, "total_current_assets": 467000000, "net_ppe": null, "goodwill": 171100000, "intangible_assets": 180300000, "goodwill_and_intangibles": 351400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 552300000, "total_assets": 1019300000, "short_term_debt": 22000000, "accounts_payable": 133100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210600000, "long_term_debt": 283400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 356200000, "total_liabilities": 566800000, "total_debt": 305400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 140300000, "total_equity": 436700000, "shares_outstanding": 39500000, "operating_cash_flow": 120969000, "stock_based_compensation": 12065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49200000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53358000, "free_cash_flow": 147281000, "net_change_in_cash": 18400000 }, "raw_data": { "income": { "ebit": "27900000", "ebitda": "69500000", "netIncome": "-9400000", "grossProfit": "196800000", "depreciation": "None", "totalRevenue": "1066200000", "costOfRevenue": "869400000", "interestIncome": "400000", "incomeBeforeTax": "2300000", "interestExpense": "25600000", "operatingIncome": "29900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-25200000", "nonInterestIncome": "None", "operatingExpenses": "166900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14600000", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "869400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "129900000", "netIncomeFromContinuingOperations": "-7700000" }, "balance": { "goodwill": "171100000", "inventory": "172400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1019300000", "longTermDebt": "283400000", "shortTermDebt": "22000000", "treasuryStock": "-3300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "180300000", "reportedCurrency": "USD", "retainedEarnings": "140300000", "totalLiabilities": "566800000", "otherCurrentAssets": "19400000", "totalCurrentAssets": "467000000", "currentLongTermDebt": "8800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552300000", "currentAccountsPayable": "133100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145300000", "shortLongTermDebtTotal": "334200000", "totalShareholderEquity": "436700000", "capitalLeaseObligations": "42000000", "otherCurrentLiabilities": "55500000", "totalCurrentLiabilities": "210600000", "otherNonCurrentLiabilities": "47600000", "totalNonCurrentLiabilities": "356200000", "cashAndShortTermInvestments": "162500000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "180300000", "cashAndCashEquivalentsAtCarryingValue": "162500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7619000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "22292000", "operatingCashflow": "120969000", "capitalExpenditures": "26312000", "changeInReceivables": "-4500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53358000", "cashflowFromInvestment": "-49200000", "stockBasedCompensation": "12065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 1096523000, "cost_of_revenue": 920682000, "gross_profit": 175841000, "ebit": 60710000, "ebitda": 81825000, "pretax_income": 52268000, "tax_provision": 15319000, "net_income": 36596000, "net_income_to_common": 36596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144145000, "total_current_assets": 459373000, "total_assets": 961907000, "short_term_debt": 9671000, "long_term_debt": 331549000, "total_debt": 341220000, "total_liabilities": 510260000, "total_equity": 435959000, "shares_outstanding": 38919000, "goodwill_and_intangibles": 349179000 }, "cash_flow": { "operating_cash_flow": 45383000, "capital_expenditure": 29487000, "free_cash_flow": 74870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190278, "ticker_id": 8702, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60710000", "ebitda": "81825000", "netIncome": "36596000", "grossProfit": "175841000", "depreciation": "None", "totalRevenue": "1096523000", "costOfRevenue": "920682000", "interestIncome": "None", "incomeBeforeTax": "52268000", "interestExpense": "10000000", "operatingIncome": "60704000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "15319000", "reportedCurrency": "USD", "netInterestIncome": "-8436000", "nonInterestIncome": "None", "operatingExpenses": "115137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13287000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "920682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21115000", "sellingGeneralAndAdministrative": "85544000", "netIncomeFromContinuingOperations": "36949000" }, "balance": { "goodwill": "155472000", "inventory": "186116000", "commonStock": "287127000", "currentDebt": "None", "investments": "None", "totalAssets": "961907000", "longTermDebt": "331549000", "shortTermDebt": "9671000", "treasuryStock": "-3337000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "193707000", "reportedCurrency": "USD", "retainedEarnings": "149718000", "totalLiabilities": "510260000", "otherCurrentAssets": "25639000", "totalCurrentAssets": "459373000", "currentLongTermDebt": "9671000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502534000", "currentAccountsPayable": "99011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143459000", "shortLongTermDebtTotal": "341220000", "totalShareholderEquity": "435959000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33542000", "totalCurrentLiabilities": "142224000", "otherNonCurrentLiabilities": "27808000", "totalNonCurrentLiabilities": "368036000", "cashAndShortTermInvestments": "144145000", "commonStockSharesOutstanding": "38919000", "intangibleAssetsExcludingGoodwill": "193707000", "cashAndCashEquivalentsAtCarryingValue": "144145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "50151000", "operatingCashflow": "45383000", "capitalExpenditures": "29487000", "changeInReceivables": "7237000", "changeInExchangeRate": "None", "cashflowFromFinancing": "380075000", "cashflowFromInvestment": "-349268000", "stockBasedCompensation": "10272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75851000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1096523000, "cost_of_revenue": 920682000, "gross_profit": 175841000, "research_and_development": 13287000, "selling_general_admin": 85544000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60710000, "depreciation_amortisation": 21115000, "ebitda": 81825000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": 52268000, "tax_provision": 15319000, "effective_tax_rate": null, "net_income": 36596000, "net_income_continuing_ops": 36949000, "net_income_to_common": 36596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144145000, "short_term_investments": null, "net_receivables": 107000000, "inventory": 186116000, "other_current_assets": null, "total_current_assets": 459373000, "net_ppe": null, "goodwill": 155472000, "intangible_assets": 193707000, "goodwill_and_intangibles": 349179000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 502534000, "total_assets": 961907000, "short_term_debt": 9671000, "accounts_payable": 99011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142224000, "long_term_debt": 331549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368036000, "total_liabilities": 510260000, "total_debt": 341220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 149718000, "total_equity": 435959000, "shares_outstanding": 38919000, "operating_cash_flow": 45383000, "stock_based_compensation": 10272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -349268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 380075000, "free_cash_flow": 74870000, "net_change_in_cash": 75851000 }, "raw_data": { "income": { "ebit": "60710000", "ebitda": "81825000", "netIncome": "36596000", "grossProfit": "175841000", "depreciation": "None", "totalRevenue": "1096523000", "costOfRevenue": "920682000", "interestIncome": "None", "incomeBeforeTax": "52268000", "interestExpense": "10000000", "operatingIncome": "60704000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "15319000", "reportedCurrency": "USD", "netInterestIncome": "-8436000", "nonInterestIncome": "None", "operatingExpenses": "115137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13287000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "920682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21115000", "sellingGeneralAndAdministrative": "85544000", "netIncomeFromContinuingOperations": "36949000" }, "balance": { "goodwill": "155472000", "inventory": "186116000", "commonStock": "287127000", "currentDebt": "None", "investments": "None", "totalAssets": "961907000", "longTermDebt": "331549000", "shortTermDebt": "9671000", "treasuryStock": "-3337000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "193707000", "reportedCurrency": "USD", "retainedEarnings": "149718000", "totalLiabilities": "510260000", "otherCurrentAssets": "25639000", "totalCurrentAssets": "459373000", "currentLongTermDebt": "9671000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502534000", "currentAccountsPayable": "99011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143459000", "shortLongTermDebtTotal": "341220000", "totalShareholderEquity": "435959000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33542000", "totalCurrentLiabilities": "142224000", "otherNonCurrentLiabilities": "27808000", "totalNonCurrentLiabilities": "368036000", "cashAndShortTermInvestments": "144145000", "commonStockSharesOutstanding": "38919000", "intangibleAssetsExcludingGoodwill": "193707000", "cashAndCashEquivalentsAtCarryingValue": "144145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "50151000", "operatingCashflow": "45383000", "capitalExpenditures": "29487000", "changeInReceivables": "7237000", "changeInExchangeRate": "None", "cashflowFromFinancing": "380075000", "cashflowFromInvestment": "-349268000", "stockBasedCompensation": "10272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75851000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21907000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 533700000, "cost_of_revenue": 449300000, "gross_profit": 84400000, "ebit": 11400000, "ebitda": 30600000, "pretax_income": 4200000, "tax_provision": 19200000, "net_income": -17900000, "net_income_to_common": -17900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323500000, "total_current_assets": 1097800000, "total_assets": 1855200000, "short_term_debt": 20500000, "long_term_debt": 601900000, "total_debt": 622400000, "total_liabilities": 1153100000, "total_equity": 627900000, "shares_outstanding": 45300000, "goodwill_and_intangibles": 264100000 }, "cash_flow": { "operating_cash_flow": -33299999, "capital_expenditure": 9600000, "free_cash_flow": -23699999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190241, "ticker_id": 8702, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11400000", "ebitda": "30600000", "netIncome": "-17900000", "grossProfit": "84400000", "depreciation": "None", "totalRevenue": "533700000", "costOfRevenue": "449300000", "interestIncome": "1400000", "incomeBeforeTax": "4200000", "interestExpense": "7300000", "operatingIncome": "11400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-5900000", "nonInterestIncome": "None", "operatingExpenses": "73000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "-15000000" }, "balance": { "goodwill": "114200000", "inventory": "481900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1855200000", "longTermDebt": "601900000", "shortTermDebt": "20500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "149900000", "reportedCurrency": "USD", "retainedEarnings": "171300000", "totalLiabilities": "1153100000", "otherCurrentAssets": "59600000", "totalCurrentAssets": "1097800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "757400000", "currentAccountsPayable": "263399999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "780400000", "totalShareholderEquity": "627900000", "capitalLeaseObligations": "178500000", "otherCurrentLiabilities": "73600000", "totalCurrentLiabilities": "357500000", "otherNonCurrentLiabilities": "7300000", "totalNonCurrentLiabilities": "795600000", "cashAndShortTermInvestments": "323500000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "149900000", "cashAndCashEquivalentsAtCarryingValue": "323500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-91000000", "operatingCashflow": "-33299999", "capitalExpenditures": "9600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57600000", "cashflowFromInvestment": "-9500000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 533700000, "cost_of_revenue": 449300000, "gross_profit": 84400000, "research_and_development": 8500000, "selling_general_admin": 49000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11400000, "depreciation_amortisation": 19200000, "ebitda": 30600000, "interest_expense": 7300000, "interest_income": null, "other_non_operating": null, "pretax_income": 4200000, "tax_provision": 19200000, "effective_tax_rate": null, "net_income": -17900000, "net_income_continuing_ops": -15000000, "net_income_to_common": -17900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323500000, "short_term_investments": null, "net_receivables": 232800000, "inventory": 481900000, "other_current_assets": null, "total_current_assets": 1097800000, "net_ppe": null, "goodwill": 114200000, "intangible_assets": 149900000, "goodwill_and_intangibles": 264100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 757400000, "total_assets": 1855200000, "short_term_debt": 20500000, "accounts_payable": 263399999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357500000, "long_term_debt": 601900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 795600000, "total_liabilities": 1153100000, "total_debt": 622400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 171300000, "total_equity": 627900000, "shares_outstanding": 45300000, "operating_cash_flow": -33299999, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57600000, "free_cash_flow": -23699999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11400000", "ebitda": "30600000", "netIncome": "-17900000", "grossProfit": "84400000", "depreciation": "None", "totalRevenue": "533700000", "costOfRevenue": "449300000", "interestIncome": "1400000", "incomeBeforeTax": "4200000", "interestExpense": "7300000", "operatingIncome": "11400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-5900000", "nonInterestIncome": "None", "operatingExpenses": "73000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "-15000000" }, "balance": { "goodwill": "114200000", "inventory": "481900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1855200000", "longTermDebt": "601900000", "shortTermDebt": "20500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "149900000", "reportedCurrency": "USD", "retainedEarnings": "171300000", "totalLiabilities": "1153100000", "otherCurrentAssets": "59600000", "totalCurrentAssets": "1097800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "757400000", "currentAccountsPayable": "263399999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "780400000", "totalShareholderEquity": "627900000", "capitalLeaseObligations": "178500000", "otherCurrentLiabilities": "73600000", "totalCurrentLiabilities": "357500000", "otherNonCurrentLiabilities": "7300000", "totalNonCurrentLiabilities": "795600000", "cashAndShortTermInvestments": "323500000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "149900000", "cashAndCashEquivalentsAtCarryingValue": "323500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-91000000", "operatingCashflow": "-33299999", "capitalExpenditures": "9600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57600000", "cashflowFromInvestment": "-9500000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 506700000, "cost_of_revenue": 429400000, "gross_profit": 77300000, "ebit": 10400000, "ebitda": 29700000, "pretax_income": 2000000, "tax_provision": 2600000, "net_income": -3300000, "net_income_to_common": -3300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311800000, "total_current_assets": 959700000, "total_assets": 1729000000, "short_term_debt": 30100000, "long_term_debt": 467000000, "total_debt": 497100000, "total_liabilities": 944900000, "total_equity": 711000000, "shares_outstanding": 45300000, "goodwill_and_intangibles": 271000000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 10100000, "free_cash_flow": 17600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190242, "ticker_id": 8702, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10400000", "ebitda": "29700000", "netIncome": "-3300000", "grossProfit": "77300000", "depreciation": "None", "totalRevenue": "506700000", "costOfRevenue": "429400000", "interestIncome": "900000", "incomeBeforeTax": "2000000", "interestExpense": "8400000", "operatingIncome": "10900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2600000", "reportedCurrency": "USD", "netInterestIncome": "-7500000", "nonInterestIncome": "None", "operatingExpenses": "66400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "41800000", "netIncomeFromContinuingOperations": "-600000" }, "balance": { "goodwill": "114200000", "inventory": "390900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1729000000", "longTermDebt": "467000000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "156800000", "reportedCurrency": "USD", "retainedEarnings": "189200000", "totalLiabilities": "944900000", "otherCurrentAssets": "48200000", "totalCurrentAssets": "959700000", "currentLongTermDebt": "9900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "769300000", "currentAccountsPayable": "194900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "810300000", "totalShareholderEquity": "711000000", "capitalLeaseObligations": "176800000", "otherCurrentLiabilities": "75700000", "totalCurrentLiabilities": "300700000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "644200000", "cashAndShortTermInvestments": "311800000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "156800000", "cashAndCashEquivalentsAtCarryingValue": "311800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8700000", "operatingCashflow": "7500000", "capitalExpenditures": "10100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1700000", "cashflowFromInvestment": "-10000000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 506700000, "cost_of_revenue": 429400000, "gross_profit": 77300000, "research_and_development": 8800000, "selling_general_admin": 41800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10400000, "depreciation_amortisation": 19300000, "ebitda": 29700000, "interest_expense": 8400000, "interest_income": null, "other_non_operating": null, "pretax_income": 2000000, "tax_provision": 2600000, "effective_tax_rate": null, "net_income": -3300000, "net_income_continuing_ops": -600000, "net_income_to_common": -3300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 311800000, "short_term_investments": null, "net_receivables": 208800000, "inventory": 390900000, "other_current_assets": null, "total_current_assets": 959700000, "net_ppe": null, "goodwill": 114200000, "intangible_assets": 156800000, "goodwill_and_intangibles": 271000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 769300000, "total_assets": 1729000000, "short_term_debt": 30100000, "accounts_payable": 194900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300700000, "long_term_debt": 467000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 644200000, "total_liabilities": 944900000, "total_debt": 497100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189200000, "total_equity": 711000000, "shares_outstanding": 45300000, "operating_cash_flow": 7500000, "stock_based_compensation": 4800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1700000, "free_cash_flow": 17600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10400000", "ebitda": "29700000", "netIncome": "-3300000", "grossProfit": "77300000", "depreciation": "None", "totalRevenue": "506700000", "costOfRevenue": "429400000", "interestIncome": "900000", "incomeBeforeTax": "2000000", "interestExpense": "8400000", "operatingIncome": "10900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2600000", "reportedCurrency": "USD", "netInterestIncome": "-7500000", "nonInterestIncome": "None", "operatingExpenses": "66400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "41800000", "netIncomeFromContinuingOperations": "-600000" }, "balance": { "goodwill": "114200000", "inventory": "390900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1729000000", "longTermDebt": "467000000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "156800000", "reportedCurrency": "USD", "retainedEarnings": "189200000", "totalLiabilities": "944900000", "otherCurrentAssets": "48200000", "totalCurrentAssets": "959700000", "currentLongTermDebt": "9900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "769300000", "currentAccountsPayable": "194900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "810300000", "totalShareholderEquity": "711000000", "capitalLeaseObligations": "176800000", "otherCurrentLiabilities": "75700000", "totalCurrentLiabilities": "300700000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "644200000", "cashAndShortTermInvestments": "311800000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "156800000", "cashAndCashEquivalentsAtCarryingValue": "311800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8700000", "operatingCashflow": "7500000", "capitalExpenditures": "10100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1700000", "cashflowFromInvestment": "-10000000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19300000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 510000000, "cost_of_revenue": 427800000, "gross_profit": 82200000, "ebit": 10500000, "ebitda": 29500000, "pretax_income": 600000, "tax_provision": 8700000, "net_income": -10900000, "net_income_to_common": -10900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314100000, "total_current_assets": 941400000, "total_assets": 1720500000, "short_term_debt": 28500000, "long_term_debt": 466500000, "total_debt": 495000000, "total_liabilities": 939200000, "total_equity": 709900000, "shares_outstanding": 45400000, "goodwill_and_intangibles": 277900000 }, "cash_flow": { "operating_cash_flow": 100000, "capital_expenditure": 11000000, "free_cash_flow": 11100000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190244, "ticker_id": 8702, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10500000", "ebitda": "29500000", "netIncome": "-10900000", "grossProfit": "82200000", "depreciation": "None", "totalRevenue": "510000000", "costOfRevenue": "427800000", "interestIncome": "1100000", "incomeBeforeTax": "600000", "interestExpense": "9900000", "operatingIncome": "10600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-8800000", "nonInterestIncome": "None", "operatingExpenses": "71600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "48700000", "netIncomeFromContinuingOperations": "-8100000" }, "balance": { "goodwill": "114200000", "inventory": "382200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1720500000", "longTermDebt": "466500000", "shortTermDebt": "28500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "163700000", "reportedCurrency": "USD", "retainedEarnings": "192500000", "totalLiabilities": "939200000", "otherCurrentAssets": "45600000", "totalCurrentAssets": "941400000", "currentLongTermDebt": "9900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779100000", "currentAccountsPayable": "191200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "650100000", "totalShareholderEquity": "709900000", "capitalLeaseObligations": "173700000", "otherCurrentLiabilities": "73700000", "totalCurrentLiabilities": "293400000", "otherNonCurrentLiabilities": "7800000", "totalNonCurrentLiabilities": "645800000", "cashAndShortTermInvestments": "314100000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "163700000", "cashAndCashEquivalentsAtCarryingValue": "314100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8100000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6600000", "operatingCashflow": "100000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3500000", "cashflowFromInvestment": "-7900000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 510000000, "cost_of_revenue": 427800000, "gross_profit": 82200000, "research_and_development": 7800000, "selling_general_admin": 48700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10500000, "depreciation_amortisation": 19000000, "ebitda": 29500000, "interest_expense": 9900000, "interest_income": null, "other_non_operating": null, "pretax_income": 600000, "tax_provision": 8700000, "effective_tax_rate": null, "net_income": -10900000, "net_income_continuing_ops": -8100000, "net_income_to_common": -10900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314100000, "short_term_investments": null, "net_receivables": 199500000, "inventory": 382200000, "other_current_assets": null, "total_current_assets": 941400000, "net_ppe": null, "goodwill": 114200000, "intangible_assets": 163700000, "goodwill_and_intangibles": 277900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 779100000, "total_assets": 1720500000, "short_term_debt": 28500000, "accounts_payable": 191200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293400000, "long_term_debt": 466500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 645800000, "total_liabilities": 939200000, "total_debt": 495000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 192500000, "total_equity": 709900000, "shares_outstanding": 45400000, "operating_cash_flow": 100000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7900000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3500000, "free_cash_flow": 11100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10500000", "ebitda": "29500000", "netIncome": "-10900000", "grossProfit": "82200000", "depreciation": "None", "totalRevenue": "510000000", "costOfRevenue": "427800000", "interestIncome": "1100000", "incomeBeforeTax": "600000", "interestExpense": "9900000", "operatingIncome": "10600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-8800000", "nonInterestIncome": "None", "operatingExpenses": "71600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "48700000", "netIncomeFromContinuingOperations": "-8100000" }, "balance": { "goodwill": "114200000", "inventory": "382200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1720500000", "longTermDebt": "466500000", "shortTermDebt": "28500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "163700000", "reportedCurrency": "USD", "retainedEarnings": "192500000", "totalLiabilities": "939200000", "otherCurrentAssets": "45600000", "totalCurrentAssets": "941400000", "currentLongTermDebt": "9900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779100000", "currentAccountsPayable": "191200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "650100000", "totalShareholderEquity": "709900000", "capitalLeaseObligations": "173700000", "otherCurrentLiabilities": "73700000", "totalCurrentLiabilities": "293400000", "otherNonCurrentLiabilities": "7800000", "totalNonCurrentLiabilities": "645800000", "cashAndShortTermInvestments": "314100000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "163700000", "cashAndCashEquivalentsAtCarryingValue": "314100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8100000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6600000", "operatingCashflow": "100000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3500000", "cashflowFromInvestment": "-7900000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 518800000, "cost_of_revenue": 439300000, "gross_profit": 79500000, "ebit": -143200000, "ebitda": -124500000, "pretax_income": -153300000, "tax_provision": 7200000, "net_income": -162000000, "net_income_to_common": -162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327400000, "total_current_assets": 955800000, "total_assets": 1745600000, "short_term_debt": 28600000, "long_term_debt": 468400000, "total_debt": 497000000, "total_liabilities": 955800000, "total_equity": 719400000, "shares_outstanding": 45200000, "goodwill_and_intangibles": 284800000 }, "cash_flow": { "operating_cash_flow": 29200000, "capital_expenditure": 16800000, "free_cash_flow": 46000000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190245, "ticker_id": 8702, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-143200000", "ebitda": "-124500000", "netIncome": "-162000000", "grossProfit": "79500000", "depreciation": "None", "totalRevenue": "518800000", "costOfRevenue": "439300000", "interestIncome": "800000", "incomeBeforeTax": "-153300000", "interestExpense": "10100000", "operatingIncome": "-141800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "221300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18700000", "sellingGeneralAndAdministrative": "46900000", "netIncomeFromContinuingOperations": "-160500000" }, "balance": { "goodwill": "114200000", "inventory": "375600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1745600000", "longTermDebt": "468400000", "shortTermDebt": "28600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "170600000", "reportedCurrency": "USD", "retainedEarnings": "203400000", "totalLiabilities": "955800000", "otherCurrentAssets": "46100000", "totalCurrentAssets": "955800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "789800000", "currentAccountsPayable": "202200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "648400000", "totalShareholderEquity": "719400000", "capitalLeaseObligations": "170000000", "otherCurrentLiabilities": "81200000", "totalCurrentLiabilities": "312000000", "otherNonCurrentLiabilities": "7800000", "totalNonCurrentLiabilities": "643800000", "cashAndShortTermInvestments": "327400000", "commonStockSharesOutstanding": "45200000", "intangibleAssetsExcludingGoodwill": "170600000", "cashAndCashEquivalentsAtCarryingValue": "327400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160400000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "29200000", "capitalExpenditures": "16800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 518800000, "cost_of_revenue": 439300000, "gross_profit": 79500000, "research_and_development": 7800000, "selling_general_admin": 46900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -143200000, "depreciation_amortisation": 18700000, "ebitda": -124500000, "interest_expense": 10100000, "interest_income": null, "other_non_operating": null, "pretax_income": -153300000, "tax_provision": 7200000, "effective_tax_rate": null, "net_income": -162000000, "net_income_continuing_ops": -160500000, "net_income_to_common": -162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 327400000, "short_term_investments": null, "net_receivables": 206700000, "inventory": 375600000, "other_current_assets": null, "total_current_assets": 955800000, "net_ppe": null, "goodwill": 114200000, "intangible_assets": 170600000, "goodwill_and_intangibles": 284800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 789800000, "total_assets": 1745600000, "short_term_debt": 28600000, "accounts_payable": 202200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312000000, "long_term_debt": 468400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 643800000, "total_liabilities": 955800000, "total_debt": 497000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 203400000, "total_equity": 719400000, "shares_outstanding": 45200000, "operating_cash_flow": 29200000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16700000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6600000, "free_cash_flow": 46000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-143200000", "ebitda": "-124500000", "netIncome": "-162000000", "grossProfit": "79500000", "depreciation": "None", "totalRevenue": "518800000", "costOfRevenue": "439300000", "interestIncome": "800000", "incomeBeforeTax": "-153300000", "interestExpense": "10100000", "operatingIncome": "-141800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "221300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18700000", "sellingGeneralAndAdministrative": "46900000", "netIncomeFromContinuingOperations": "-160500000" }, "balance": { "goodwill": "114200000", "inventory": "375600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1745600000", "longTermDebt": "468400000", "shortTermDebt": "28600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "170600000", "reportedCurrency": "USD", "retainedEarnings": "203400000", "totalLiabilities": "955800000", "otherCurrentAssets": "46100000", "totalCurrentAssets": "955800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "789800000", "currentAccountsPayable": "202200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "648400000", "totalShareholderEquity": "719400000", "capitalLeaseObligations": "170000000", "otherCurrentLiabilities": "81200000", "totalCurrentLiabilities": "312000000", "otherNonCurrentLiabilities": "7800000", "totalNonCurrentLiabilities": "643800000", "cashAndShortTermInvestments": "327400000", "commonStockSharesOutstanding": "45200000", "intangibleAssetsExcludingGoodwill": "170600000", "cashAndCashEquivalentsAtCarryingValue": "327400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160400000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "29200000", "capitalExpenditures": "16800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18700000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 518600000, "cost_of_revenue": 434600000, "gross_profit": 84000000, "ebit": 14800000, "ebitda": 33800000, "pretax_income": 4900000, "tax_provision": 7400000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317600000, "total_current_assets": 947800000, "total_assets": 1891000000, "short_term_debt": 28600000, "long_term_debt": 470900000, "total_debt": 499500000, "total_liabilities": 954200000, "total_equity": 872000000, "shares_outstanding": 45100000, "goodwill_and_intangibles": 442900000 }, "cash_flow": { "operating_cash_flow": 28200000, "capital_expenditure": 12400000, "free_cash_flow": 40600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190246, "ticker_id": 8702, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14800000", "ebitda": "33800000", "netIncome": "-5000000", "grossProfit": "84000000", "depreciation": "None", "totalRevenue": "518600000", "costOfRevenue": "434600000", "interestIncome": "1100000", "incomeBeforeTax": "4900000", "interestExpense": "9900000", "operatingIncome": "12900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-8800000", "nonInterestIncome": "None", "operatingExpenses": "71100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "48600000", "netIncomeFromContinuingOperations": "-2500000" }, "balance": { "goodwill": "265300000", "inventory": "374600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1891000000", "longTermDebt": "470900000", "shortTermDebt": "28600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "177600000", "reportedCurrency": "USD", "retainedEarnings": "365400000", "totalLiabilities": "954200000", "otherCurrentAssets": "37700000", "totalCurrentAssets": "947800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943200000", "currentAccountsPayable": "207400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "646400000", "totalShareholderEquity": "872000000", "capitalLeaseObligations": "165500000", "otherCurrentLiabilities": "77200000", "totalCurrentLiabilities": "313200000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "641000000", "cashAndShortTermInvestments": "317600000", "commonStockSharesOutstanding": "45100000", "intangibleAssetsExcludingGoodwill": "177600000", "cashAndCashEquivalentsAtCarryingValue": "317600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "28200000", "capitalExpenditures": "12400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12200000", "cashflowFromInvestment": "-12400000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 518600000, "cost_of_revenue": 434600000, "gross_profit": 84000000, "research_and_development": 7600000, "selling_general_admin": 48600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14800000, "depreciation_amortisation": 19000000, "ebitda": 33800000, "interest_expense": 9900000, "interest_income": null, "other_non_operating": null, "pretax_income": 4900000, "tax_provision": 7400000, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": -2500000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317600000, "short_term_investments": null, "net_receivables": 217900000, "inventory": 374600000, "other_current_assets": null, "total_current_assets": 947800000, "net_ppe": null, "goodwill": 265300000, "intangible_assets": 177600000, "goodwill_and_intangibles": 442900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 943200000, "total_assets": 1891000000, "short_term_debt": 28600000, "accounts_payable": 207400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313200000, "long_term_debt": 470900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 641000000, "total_liabilities": 954200000, "total_debt": 499500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 365400000, "total_equity": 872000000, "shares_outstanding": 45100000, "operating_cash_flow": 28200000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12200000, "free_cash_flow": 40600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14800000", "ebitda": "33800000", "netIncome": "-5000000", "grossProfit": "84000000", "depreciation": "None", "totalRevenue": "518600000", "costOfRevenue": "434600000", "interestIncome": "1100000", "incomeBeforeTax": "4900000", "interestExpense": "9900000", "operatingIncome": "12900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-8800000", "nonInterestIncome": "None", "operatingExpenses": "71100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "48600000", "netIncomeFromContinuingOperations": "-2500000" }, "balance": { "goodwill": "265300000", "inventory": "374600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1891000000", "longTermDebt": "470900000", "shortTermDebt": "28600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "177600000", "reportedCurrency": "USD", "retainedEarnings": "365400000", "totalLiabilities": "954200000", "otherCurrentAssets": "37700000", "totalCurrentAssets": "947800000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943200000", "currentAccountsPayable": "207400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "646400000", "totalShareholderEquity": "872000000", "capitalLeaseObligations": "165500000", "otherCurrentLiabilities": "77200000", "totalCurrentLiabilities": "313200000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "641000000", "cashAndShortTermInvestments": "317600000", "commonStockSharesOutstanding": "45100000", "intangibleAssetsExcludingGoodwill": "177600000", "cashAndCashEquivalentsAtCarryingValue": "317600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "28200000", "capitalExpenditures": "12400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12200000", "cashflowFromInvestment": "-12400000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 563300000, "cost_of_revenue": 471500000, "gross_profit": 91800000, "ebit": 35200000, "ebitda": 54300000, "pretax_income": 24500000, "tax_provision": 4500000, "net_income": 16300000, "net_income_to_common": 16300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313900000, "total_current_assets": 970100000, "total_assets": 1919900000, "short_term_debt": 34600000, "long_term_debt": 476500000, "total_debt": 511100000, "total_liabilities": 984100000, "total_equity": 873600000, "shares_outstanding": 45400000, "goodwill_and_intangibles": 450200000 }, "cash_flow": { "operating_cash_flow": 17100000, "capital_expenditure": 17300000, "free_cash_flow": 34400000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190247, "ticker_id": 8702, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35200000", "ebitda": "54300000", "netIncome": "16300000", "grossProfit": "91800000", "depreciation": "None", "totalRevenue": "563300000", "costOfRevenue": "471500000", "interestIncome": "900000", "incomeBeforeTax": "24500000", "interestExpense": "10700000", "operatingIncome": "25900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "65900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19100000", "sellingGeneralAndAdministrative": "44400000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "265300000", "inventory": "381000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1919900000", "longTermDebt": "476500000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "184900000", "reportedCurrency": "USD", "retainedEarnings": "370400000", "totalLiabilities": "984100000", "otherCurrentAssets": "34100000", "totalCurrentAssets": "970100000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949800000", "currentAccountsPayable": "212500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "660300000", "totalShareholderEquity": "873600000", "capitalLeaseObligations": "167800000", "otherCurrentLiabilities": "88500000", "totalCurrentLiabilities": "335600000", "otherNonCurrentLiabilities": "6700000", "totalNonCurrentLiabilities": "648500000", "cashAndShortTermInvestments": "313900000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "184900000", "cashAndCashEquivalentsAtCarryingValue": "313900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21600000", "operatingCashflow": "17100000", "capitalExpenditures": "17300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-17300000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 563300000, "cost_of_revenue": 471500000, "gross_profit": 91800000, "research_and_development": 7100000, "selling_general_admin": 44400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35200000, "depreciation_amortisation": 19100000, "ebitda": 54300000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": 24500000, "tax_provision": 4500000, "effective_tax_rate": null, "net_income": 16300000, "net_income_continuing_ops": 20000000, "net_income_to_common": 16300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313900000, "short_term_investments": null, "net_receivables": 241100000, "inventory": 381000000, "other_current_assets": null, "total_current_assets": 970100000, "net_ppe": null, "goodwill": 265300000, "intangible_assets": 184900000, "goodwill_and_intangibles": 450200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 949800000, "total_assets": 1919900000, "short_term_debt": 34600000, "accounts_payable": 212500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335600000, "long_term_debt": 476500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 648500000, "total_liabilities": 984100000, "total_debt": 511100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 370400000, "total_equity": 873600000, "shares_outstanding": 45400000, "operating_cash_flow": 17100000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17300000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1000000, "free_cash_flow": 34400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35200000", "ebitda": "54300000", "netIncome": "16300000", "grossProfit": "91800000", "depreciation": "None", "totalRevenue": "563300000", "costOfRevenue": "471500000", "interestIncome": "900000", "incomeBeforeTax": "24500000", "interestExpense": "10700000", "operatingIncome": "25900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-9800000", "nonInterestIncome": "None", "operatingExpenses": "65900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19100000", "sellingGeneralAndAdministrative": "44400000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "265300000", "inventory": "381000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1919900000", "longTermDebt": "476500000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "184900000", "reportedCurrency": "USD", "retainedEarnings": "370400000", "totalLiabilities": "984100000", "otherCurrentAssets": "34100000", "totalCurrentAssets": "970100000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949800000", "currentAccountsPayable": "212500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "660300000", "totalShareholderEquity": "873600000", "capitalLeaseObligations": "167800000", "otherCurrentLiabilities": "88500000", "totalCurrentLiabilities": "335600000", "otherNonCurrentLiabilities": "6700000", "totalNonCurrentLiabilities": "648500000", "cashAndShortTermInvestments": "313900000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "184900000", "cashAndCashEquivalentsAtCarryingValue": "313900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21600000", "operatingCashflow": "17100000", "capitalExpenditures": "17300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-17300000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19100000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 540400000, "cost_of_revenue": 447000000, "gross_profit": 93400000, "ebit": 22200000, "ebitda": 41200000, "pretax_income": 10200000, "tax_provision": 9900000, "net_income": -2300000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318200000, "total_current_assets": 985800000, "total_assets": 1947500000, "short_term_debt": 35400000, "long_term_debt": 475800000, "total_debt": 511200000, "total_liabilities": 1025100000, "total_equity": 857900000, "shares_outstanding": 45000000, "goodwill_and_intangibles": 457700000 }, "cash_flow": { "operating_cash_flow": 14900000, "capital_expenditure": 15200000, "free_cash_flow": 30100000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190249, "ticker_id": 8702, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22200000", "ebitda": "41200000", "netIncome": "-2300000", "grossProfit": "93400000", "depreciation": "None", "totalRevenue": "540400000", "costOfRevenue": "447000000", "interestIncome": "1100000", "incomeBeforeTax": "10200000", "interestExpense": "12000000", "operatingIncome": "25200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "68200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "46700000", "netIncomeFromContinuingOperations": "300000" }, "balance": { "goodwill": "265300000", "inventory": "402600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1947500000", "longTermDebt": "475800000", "shortTermDebt": "35400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "192400000", "reportedCurrency": "USD", "retainedEarnings": "354100000", "totalLiabilities": "1025100000", "otherCurrentAssets": "36900000", "totalCurrentAssets": "985800000", "currentLongTermDebt": "16400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961700000", "currentAccountsPayable": "233200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "666800000", "totalShareholderEquity": "857900000", "capitalLeaseObligations": "174600000", "otherCurrentLiabilities": "90200000", "totalCurrentLiabilities": "358800000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "666300000", "cashAndShortTermInvestments": "318200000", "commonStockSharesOutstanding": "45000000", "intangibleAssetsExcludingGoodwill": "192400000", "cashAndCashEquivalentsAtCarryingValue": "318200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2700000", "operatingCashflow": "14900000", "capitalExpenditures": "15200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3700000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540400000, "cost_of_revenue": 447000000, "gross_profit": 93400000, "research_and_development": 7100000, "selling_general_admin": 46700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22200000, "depreciation_amortisation": 19000000, "ebitda": 41200000, "interest_expense": 12000000, "interest_income": null, "other_non_operating": null, "pretax_income": 10200000, "tax_provision": 9900000, "effective_tax_rate": null, "net_income": -2300000, "net_income_continuing_ops": 300000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318200000, "short_term_investments": null, "net_receivables": 228100000, "inventory": 402600000, "other_current_assets": null, "total_current_assets": 985800000, "net_ppe": null, "goodwill": 265300000, "intangible_assets": 192400000, "goodwill_and_intangibles": 457700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 961700000, "total_assets": 1947500000, "short_term_debt": 35400000, "accounts_payable": 233200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358800000, "long_term_debt": 475800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 666300000, "total_liabilities": 1025100000, "total_debt": 511200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 354100000, "total_equity": 857900000, "shares_outstanding": 45000000, "operating_cash_flow": 14900000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15300000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3700000, "free_cash_flow": 30100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22200000", "ebitda": "41200000", "netIncome": "-2300000", "grossProfit": "93400000", "depreciation": "None", "totalRevenue": "540400000", "costOfRevenue": "447000000", "interestIncome": "1100000", "incomeBeforeTax": "10200000", "interestExpense": "12000000", "operatingIncome": "25200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "68200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "46700000", "netIncomeFromContinuingOperations": "300000" }, "balance": { "goodwill": "265300000", "inventory": "402600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1947500000", "longTermDebt": "475800000", "shortTermDebt": "35400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "192400000", "reportedCurrency": "USD", "retainedEarnings": "354100000", "totalLiabilities": "1025100000", "otherCurrentAssets": "36900000", "totalCurrentAssets": "985800000", "currentLongTermDebt": "16400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961700000", "currentAccountsPayable": "233200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "666800000", "totalShareholderEquity": "857900000", "capitalLeaseObligations": "174600000", "otherCurrentLiabilities": "90200000", "totalCurrentLiabilities": "358800000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "666300000", "cashAndShortTermInvestments": "318200000", "commonStockSharesOutstanding": "45000000", "intangibleAssetsExcludingGoodwill": "192400000", "cashAndCashEquivalentsAtCarryingValue": "318200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2700000", "operatingCashflow": "14900000", "capitalExpenditures": "15200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3700000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 516100000, "cost_of_revenue": 427600000, "gross_profit": 88500000, "ebit": 23200000, "ebitda": 42000000, "pretax_income": 30000000, "tax_provision": 8500000, "net_income": 19100000, "net_income_to_common": 19100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319500000, "total_current_assets": 960800000, "total_assets": 1927300000, "short_term_debt": 35000000, "long_term_debt": 478300000, "total_debt": 513300000, "total_liabilities": 1015600000, "total_equity": 852300000, "shares_outstanding": 45400000, "goodwill_and_intangibles": 465200000 }, "cash_flow": { "operating_cash_flow": 23200000, "capital_expenditure": 13000000, "free_cash_flow": 36200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190250, "ticker_id": 8702, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23200000", "ebitda": "42000000", "netIncome": "19100000", "grossProfit": "88500000", "depreciation": "None", "totalRevenue": "516100000", "costOfRevenue": "427600000", "interestIncome": "1400000", "incomeBeforeTax": "30000000", "interestExpense": "11700000", "operatingIncome": "22900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8500000", "reportedCurrency": "USD", "netInterestIncome": "-10300000", "nonInterestIncome": "None", "operatingExpenses": "65600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18800000", "sellingGeneralAndAdministrative": "43700000", "netIncomeFromContinuingOperations": "21500000" }, "balance": { "goodwill": "265200000", "inventory": "399900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1927300000", "longTermDebt": "478300000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "200000000", "reportedCurrency": "USD", "retainedEarnings": "356400000", "totalLiabilities": "1015600000", "otherCurrentAssets": "34500000", "totalCurrentAssets": "960800000", "currentLongTermDebt": "16300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "966500000", "currentAccountsPayable": "229000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665700000", "totalShareholderEquity": "852300000", "capitalLeaseObligations": "171100000", "otherCurrentLiabilities": "87400000", "totalCurrentLiabilities": "351400000", "otherNonCurrentLiabilities": "14600000", "totalNonCurrentLiabilities": "664200000", "cashAndShortTermInvestments": "319500000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "200000000", "cashAndCashEquivalentsAtCarryingValue": "319500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "23200000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 516100000, "cost_of_revenue": 427600000, "gross_profit": 88500000, "research_and_development": 7100000, "selling_general_admin": 43700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23200000, "depreciation_amortisation": 18800000, "ebitda": 42000000, "interest_expense": 11700000, "interest_income": null, "other_non_operating": null, "pretax_income": 30000000, "tax_provision": 8500000, "effective_tax_rate": null, "net_income": 19100000, "net_income_continuing_ops": 21500000, "net_income_to_common": 19100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319500000, "short_term_investments": null, "net_receivables": 206900000, "inventory": 399900000, "other_current_assets": null, "total_current_assets": 960800000, "net_ppe": null, "goodwill": 265200000, "intangible_assets": 200000000, "goodwill_and_intangibles": 465200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 966500000, "total_assets": 1927300000, "short_term_debt": 35000000, "accounts_payable": 229000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 351400000, "long_term_debt": 478300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 664200000, "total_liabilities": 1015600000, "total_debt": 513300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 356400000, "total_equity": 852300000, "shares_outstanding": 45400000, "operating_cash_flow": 23200000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17000000, "free_cash_flow": 36200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23200000", "ebitda": "42000000", "netIncome": "19100000", "grossProfit": "88500000", "depreciation": "None", "totalRevenue": "516100000", "costOfRevenue": "427600000", "interestIncome": "1400000", "incomeBeforeTax": "30000000", "interestExpense": "11700000", "operatingIncome": "22900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8500000", "reportedCurrency": "USD", "netInterestIncome": "-10300000", "nonInterestIncome": "None", "operatingExpenses": "65600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18800000", "sellingGeneralAndAdministrative": "43700000", "netIncomeFromContinuingOperations": "21500000" }, "balance": { "goodwill": "265200000", "inventory": "399900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1927300000", "longTermDebt": "478300000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "200000000", "reportedCurrency": "USD", "retainedEarnings": "356400000", "totalLiabilities": "1015600000", "otherCurrentAssets": "34500000", "totalCurrentAssets": "960800000", "currentLongTermDebt": "16300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "966500000", "currentAccountsPayable": "229000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665700000", "totalShareholderEquity": "852300000", "capitalLeaseObligations": "171100000", "otherCurrentLiabilities": "87400000", "totalCurrentLiabilities": "351400000", "otherNonCurrentLiabilities": "14600000", "totalNonCurrentLiabilities": "664200000", "cashAndShortTermInvestments": "319500000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "200000000", "cashAndCashEquivalentsAtCarryingValue": "319500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "23200000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18800000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 477700000, "cost_of_revenue": 395100000, "gross_profit": 82600000, "ebit": 14900000, "ebitda": 34100000, "pretax_income": 2700000, "tax_provision": 9900000, "net_income": -9400000, "net_income_to_common": -9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293000000, "total_current_assets": 908700000, "total_assets": 1887600000, "short_term_debt": 35300000, "long_term_debt": 458200000, "total_debt": 493500000, "total_liabilities": 998500000, "total_equity": 830900000, "shares_outstanding": 44600000, "goodwill_and_intangibles": 472800000 }, "cash_flow": { "operating_cash_flow": 9800000, "capital_expenditure": 18000000, "free_cash_flow": 27800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190251, "ticker_id": 8702, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14900000", "ebitda": "34100000", "netIncome": "-9400000", "grossProfit": "82600000", "depreciation": "None", "totalRevenue": "477700000", "costOfRevenue": "395100000", "interestIncome": "1400000", "incomeBeforeTax": "2700000", "interestExpense": "12200000", "operatingIncome": "17300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-10800000", "nonInterestIncome": "None", "operatingExpenses": "65300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "44600000", "netIncomeFromContinuingOperations": "-7200000" }, "balance": { "goodwill": "265200000", "inventory": "388100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1887600000", "longTermDebt": "458200000", "shortTermDebt": "35300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "207600000", "reportedCurrency": "USD", "retainedEarnings": "337300000", "totalLiabilities": "998500000", "otherCurrentAssets": "33100000", "totalCurrentAssets": "908700000", "currentLongTermDebt": "17000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "978900000", "currentAccountsPayable": "215700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "646900000", "totalShareholderEquity": "830900000", "capitalLeaseObligations": "171700000", "otherCurrentLiabilities": "78400000", "totalCurrentLiabilities": "329400000", "otherNonCurrentLiabilities": "38600000", "totalNonCurrentLiabilities": "669100000", "cashAndShortTermInvestments": "293000000", "commonStockSharesOutstanding": "44600000", "intangibleAssetsExcludingGoodwill": "207600000", "cashAndCashEquivalentsAtCarryingValue": "293000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13600000", "operatingCashflow": "9800000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4500000", "cashflowFromInvestment": "-17900000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477700000, "cost_of_revenue": 395100000, "gross_profit": 82600000, "research_and_development": 7000000, "selling_general_admin": 44600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14900000, "depreciation_amortisation": 19200000, "ebitda": 34100000, "interest_expense": 12200000, "interest_income": null, "other_non_operating": null, "pretax_income": 2700000, "tax_provision": 9900000, "effective_tax_rate": null, "net_income": -9400000, "net_income_continuing_ops": -7200000, "net_income_to_common": -9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293000000, "short_term_investments": null, "net_receivables": 194500000, "inventory": 388100000, "other_current_assets": null, "total_current_assets": 908700000, "net_ppe": null, "goodwill": 265200000, "intangible_assets": 207600000, "goodwill_and_intangibles": 472800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 978900000, "total_assets": 1887600000, "short_term_debt": 35300000, "accounts_payable": 215700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329400000, "long_term_debt": 458200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 669100000, "total_liabilities": 998500000, "total_debt": 493500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 337300000, "total_equity": 830900000, "shares_outstanding": 44600000, "operating_cash_flow": 9800000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4500000, "free_cash_flow": 27800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14900000", "ebitda": "34100000", "netIncome": "-9400000", "grossProfit": "82600000", "depreciation": "None", "totalRevenue": "477700000", "costOfRevenue": "395100000", "interestIncome": "1400000", "incomeBeforeTax": "2700000", "interestExpense": "12200000", "operatingIncome": "17300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-10800000", "nonInterestIncome": "None", "operatingExpenses": "65300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "44600000", "netIncomeFromContinuingOperations": "-7200000" }, "balance": { "goodwill": "265200000", "inventory": "388100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1887600000", "longTermDebt": "458200000", "shortTermDebt": "35300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "207600000", "reportedCurrency": "USD", "retainedEarnings": "337300000", "totalLiabilities": "998500000", "otherCurrentAssets": "33100000", "totalCurrentAssets": "908700000", "currentLongTermDebt": "17000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "978900000", "currentAccountsPayable": "215700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "646900000", "totalShareholderEquity": "830900000", "capitalLeaseObligations": "171700000", "otherCurrentLiabilities": "78400000", "totalCurrentLiabilities": "329400000", "otherNonCurrentLiabilities": "38600000", "totalNonCurrentLiabilities": "669100000", "cashAndShortTermInvestments": "293000000", "commonStockSharesOutstanding": "44600000", "intangibleAssetsExcludingGoodwill": "207600000", "cashAndCashEquivalentsAtCarryingValue": "293000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13600000", "operatingCashflow": "9800000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4500000", "cashflowFromInvestment": "-17900000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 444700000, "cost_of_revenue": 373700000, "gross_profit": 71000000, "ebit": 5100000, "ebitda": 22000000, "pretax_income": -7800000, "tax_provision": -6200000, "net_income": -3800000, "net_income_to_common": -3800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307000000, "total_current_assets": 893200000, "total_assets": 1867700000, "short_term_debt": 35700000, "long_term_debt": 461200000, "total_debt": 496900000, "total_liabilities": 970500000, "total_equity": 838900000, "shares_outstanding": 44700000, "goodwill_and_intangibles": 480500000 }, "cash_flow": { "operating_cash_flow": 35000000, "capital_expenditure": 16600000, "free_cash_flow": 51600000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190252, "ticker_id": 8702, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5100000", "ebitda": "22000000", "netIncome": "-3800000", "grossProfit": "71000000", "depreciation": "None", "totalRevenue": "444700000", "costOfRevenue": "373700000", "interestIncome": "1600000", "incomeBeforeTax": "-7800000", "interestExpense": "12900000", "operatingIncome": "4500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6200000", "reportedCurrency": "USD", "netInterestIncome": "-11300000", "nonInterestIncome": "None", "operatingExpenses": "66500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16900000", "sellingGeneralAndAdministrative": "46700000", "netIncomeFromContinuingOperations": "-1600000" }, "balance": { "goodwill": "265200000", "inventory": "374500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1867700000", "longTermDebt": "461200000", "shortTermDebt": "35700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "215300000", "reportedCurrency": "USD", "retainedEarnings": "346700000", "totalLiabilities": "970500000", "otherCurrentAssets": "30900000", "totalCurrentAssets": "893200000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974500000", "currentAccountsPayable": "192900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639900000", "totalShareholderEquity": "838900000", "capitalLeaseObligations": "161100000", "otherCurrentLiabilities": "81400000", "totalCurrentLiabilities": "310000000", "otherNonCurrentLiabilities": "37300000", "totalNonCurrentLiabilities": "660500000", "cashAndShortTermInvestments": "307000000", "commonStockSharesOutstanding": "44700000", "intangibleAssetsExcludingGoodwill": "215300000", "cashAndCashEquivalentsAtCarryingValue": "307000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3800000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15200000", "operatingCashflow": "35000000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8600000", "cashflowFromInvestment": "-62800000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444700000, "cost_of_revenue": 373700000, "gross_profit": 71000000, "research_and_development": 6600000, "selling_general_admin": 46700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5100000, "depreciation_amortisation": 16900000, "ebitda": 22000000, "interest_expense": 12900000, "interest_income": null, "other_non_operating": null, "pretax_income": -7800000, "tax_provision": -6200000, "effective_tax_rate": null, "net_income": -3800000, "net_income_continuing_ops": -1600000, "net_income_to_common": -3800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307000000, "short_term_investments": null, "net_receivables": 180800000, "inventory": 374500000, "other_current_assets": null, "total_current_assets": 893200000, "net_ppe": null, "goodwill": 265200000, "intangible_assets": 215300000, "goodwill_and_intangibles": 480500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 974500000, "total_assets": 1867700000, "short_term_debt": 35700000, "accounts_payable": 192900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310000000, "long_term_debt": 461200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 660500000, "total_liabilities": 970500000, "total_debt": 496900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 346700000, "total_equity": 838900000, "shares_outstanding": 44700000, "operating_cash_flow": 35000000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62800000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8600000, "free_cash_flow": 51600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5100000", "ebitda": "22000000", "netIncome": "-3800000", "grossProfit": "71000000", "depreciation": "None", "totalRevenue": "444700000", "costOfRevenue": "373700000", "interestIncome": "1600000", "incomeBeforeTax": "-7800000", "interestExpense": "12900000", "operatingIncome": "4500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6200000", "reportedCurrency": "USD", "netInterestIncome": "-11300000", "nonInterestIncome": "None", "operatingExpenses": "66500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16900000", "sellingGeneralAndAdministrative": "46700000", "netIncomeFromContinuingOperations": "-1600000" }, "balance": { "goodwill": "265200000", "inventory": "374500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1867700000", "longTermDebt": "461200000", "shortTermDebt": "35700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "215300000", "reportedCurrency": "USD", "retainedEarnings": "346700000", "totalLiabilities": "970500000", "otherCurrentAssets": "30900000", "totalCurrentAssets": "893200000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974500000", "currentAccountsPayable": "192900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639900000", "totalShareholderEquity": "838900000", "capitalLeaseObligations": "161100000", "otherCurrentLiabilities": "81400000", "totalCurrentLiabilities": "310000000", "otherNonCurrentLiabilities": "37300000", "totalNonCurrentLiabilities": "660500000", "cashAndShortTermInvestments": "307000000", "commonStockSharesOutstanding": "44700000", "intangibleAssetsExcludingGoodwill": "215300000", "cashAndCashEquivalentsAtCarryingValue": "307000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3800000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15200000", "operatingCashflow": "35000000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8600000", "cashflowFromInvestment": "-62800000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16900000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 435000000, "cost_of_revenue": 369800000, "gross_profit": 65200000, "ebit": 4800000, "ebitda": 20000000, "pretax_income": -7500000, "tax_provision": 5300000, "net_income": -14500000, "net_income_to_common": -14500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342000000, "total_current_assets": 925800000, "total_assets": 1845500000, "short_term_debt": 34100000, "long_term_debt": 464100000, "total_debt": 498200000, "total_liabilities": 950400000, "total_equity": 838000000, "shares_outstanding": 44800000, "goodwill_and_intangibles": 419700000 }, "cash_flow": { "operating_cash_flow": 36200000, "capital_expenditure": 12200000, "free_cash_flow": 48400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190254, "ticker_id": 8702, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4800000", "ebitda": "20000000", "netIncome": "-14500000", "grossProfit": "65200000", "depreciation": "None", "totalRevenue": "435000000", "costOfRevenue": "369800000", "interestIncome": "1200000", "incomeBeforeTax": "-7500000", "interestExpense": "12300000", "operatingIncome": "5700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5300000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "59500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15200000", "sellingGeneralAndAdministrative": "39300000", "netIncomeFromContinuingOperations": "-12800000" }, "balance": { "goodwill": "248800000", "inventory": "378300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1845500000", "longTermDebt": "464100000", "shortTermDebt": "34100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "170900000", "reportedCurrency": "USD", "retainedEarnings": "350500000", "totalLiabilities": "950400000", "otherCurrentAssets": "35000000", "totalCurrentAssets": "925800000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "919700000", "currentAccountsPayable": "187500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629200000", "totalShareholderEquity": "838000000", "capitalLeaseObligations": "147500000", "otherCurrentLiabilities": "31200000", "totalCurrentLiabilities": "293600000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "656800000", "cashAndShortTermInvestments": "342000000", "commonStockSharesOutstanding": "44800000", "intangibleAssetsExcludingGoodwill": "170900000", "cashAndCashEquivalentsAtCarryingValue": "342000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "20500000", "operatingCashflow": "36200000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4100000", "cashflowFromInvestment": "-10400000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 435000000, "cost_of_revenue": 369800000, "gross_profit": 65200000, "research_and_development": 7400000, "selling_general_admin": 39300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4800000, "depreciation_amortisation": 15200000, "ebitda": 20000000, "interest_expense": 12300000, "interest_income": null, "other_non_operating": null, "pretax_income": -7500000, "tax_provision": 5300000, "effective_tax_rate": null, "net_income": -14500000, "net_income_continuing_ops": -12800000, "net_income_to_common": -14500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342000000, "short_term_investments": null, "net_receivables": 170500000, "inventory": 378300000, "other_current_assets": null, "total_current_assets": 925800000, "net_ppe": null, "goodwill": 248800000, "intangible_assets": 170900000, "goodwill_and_intangibles": 419700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 919700000, "total_assets": 1845500000, "short_term_debt": 34100000, "accounts_payable": 187500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293600000, "long_term_debt": 464100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 656800000, "total_liabilities": 950400000, "total_debt": 498200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 350500000, "total_equity": 838000000, "shares_outstanding": 44800000, "operating_cash_flow": 36200000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4100000, "free_cash_flow": 48400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4800000", "ebitda": "20000000", "netIncome": "-14500000", "grossProfit": "65200000", "depreciation": "None", "totalRevenue": "435000000", "costOfRevenue": "369800000", "interestIncome": "1200000", "incomeBeforeTax": "-7500000", "interestExpense": "12300000", "operatingIncome": "5700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5300000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "59500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15200000", "sellingGeneralAndAdministrative": "39300000", "netIncomeFromContinuingOperations": "-12800000" }, "balance": { "goodwill": "248800000", "inventory": "378300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1845500000", "longTermDebt": "464100000", "shortTermDebt": "34100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "170900000", "reportedCurrency": "USD", "retainedEarnings": "350500000", "totalLiabilities": "950400000", "otherCurrentAssets": "35000000", "totalCurrentAssets": "925800000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "919700000", "currentAccountsPayable": "187500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629200000", "totalShareholderEquity": "838000000", "capitalLeaseObligations": "147500000", "otherCurrentLiabilities": "31200000", "totalCurrentLiabilities": "293600000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "656800000", "cashAndShortTermInvestments": "342000000", "commonStockSharesOutstanding": "44800000", "intangibleAssetsExcludingGoodwill": "170900000", "cashAndCashEquivalentsAtCarryingValue": "342000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "20500000", "operatingCashflow": "36200000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4100000", "cashflowFromInvestment": "-10400000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18100000", "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": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "income_statement": { "revenue": 421500000, "cost_of_revenue": 353400000, "gross_profit": 68100000, "ebit": 11900000, "ebitda": 26700000, "pretax_income": 100000, "tax_provision": 8300000, "net_income": -9400000, "net_income_to_common": -9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320800000, "total_current_assets": 935400000, "total_assets": 1843700000, "short_term_debt": 35400000, "long_term_debt": 467100000, "total_debt": 502500000, "total_liabilities": 937500000, "total_equity": 849800000, "shares_outstanding": 44700000, "goodwill_and_intangibles": 425300000 }, "cash_flow": { "operating_cash_flow": 36400000, "capital_expenditure": 19700000, "free_cash_flow": 56100000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 190255, "ticker_id": 8702, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:05:16.938239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11900000", "ebitda": "26700000", "netIncome": "-9400000", "grossProfit": "68100000", "depreciation": "None", "totalRevenue": "421500000", "costOfRevenue": "353400000", "interestIncome": "800000", "incomeBeforeTax": "100000", "interestExpense": "11800000", "operatingIncome": "12600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "55500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7200000", "otherNonOperatingIncome": "800000", "costofGoodsAndServicesSold": "353400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14800000", "sellingGeneralAndAdministrative": "35600000", "netIncomeFromContinuingOperations": "-8200000" }, "balance": { "goodwill": "248800000", "inventory": "398800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1843700000", "longTermDebt": "467100000", "shortTermDebt": "35400000", "treasuryStock": "-39100000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "176500000", "reportedCurrency": "USD", "retainedEarnings": "365000000", "totalLiabilities": "937500000", "otherCurrentAssets": "37200000", "totalCurrentAssets": "935400000", "currentLongTermDebt": "17800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908300000", "currentAccountsPayable": "183500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "306500000", "shortLongTermDebtTotal": "617000000", "totalShareholderEquity": "849800000", "capitalLeaseObligations": "132100000", "otherCurrentLiabilities": "75400000", "totalCurrentLiabilities": "294300000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "643200000", "cashAndShortTermInvestments": "320800000", "commonStockSharesOutstanding": "44700000", "intangibleAssetsExcludingGoodwill": "176500000", "cashAndCashEquivalentsAtCarryingValue": "320800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8200000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "34200000", "operatingCashflow": "36400000", "capitalExpenditures": "19700000", "changeInReceivables": "11700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20700000", "cashflowFromInvestment": "-19200000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421500000, "cost_of_revenue": 353400000, "gross_profit": 68100000, "research_and_development": 7200000, "selling_general_admin": 35600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11900000, "depreciation_amortisation": 14800000, "ebitda": 26700000, "interest_expense": 11800000, "interest_income": null, "other_non_operating": null, "pretax_income": 100000, "tax_provision": 8300000, "effective_tax_rate": null, "net_income": -9400000, "net_income_continuing_ops": -8200000, "net_income_to_common": -9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320800000, "short_term_investments": null, "net_receivables": 178600000, "inventory": 398800000, "other_current_assets": null, "total_current_assets": 935400000, "net_ppe": null, "goodwill": 248800000, "intangible_assets": 176500000, "goodwill_and_intangibles": 425300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 908300000, "total_assets": 1843700000, "short_term_debt": 35400000, "accounts_payable": 183500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 294300000, "long_term_debt": 467100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 643200000, "total_liabilities": 937500000, "total_debt": 502500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 365000000, "total_equity": 849800000, "shares_outstanding": 44700000, "operating_cash_flow": 36400000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19200000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20700000, "free_cash_flow": 56100000, "net_change_in_cash": -3500000 }, "raw_data": { "income": { "ebit": "11900000", "ebitda": "26700000", "netIncome": "-9400000", "grossProfit": "68100000", "depreciation": "None", "totalRevenue": "421500000", "costOfRevenue": "353400000", "interestIncome": "800000", "incomeBeforeTax": "100000", "interestExpense": "11800000", "operatingIncome": "12600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "55500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7200000", "otherNonOperatingIncome": "800000", "costofGoodsAndServicesSold": "353400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14800000", "sellingGeneralAndAdministrative": "35600000", "netIncomeFromContinuingOperations": "-8200000" }, "balance": { "goodwill": "248800000", "inventory": "398800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "1843700000", "longTermDebt": "467100000", "shortTermDebt": "35400000", "treasuryStock": "-39100000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "176500000", "reportedCurrency": "USD", "retainedEarnings": "365000000", "totalLiabilities": "937500000", "otherCurrentAssets": "37200000", "totalCurrentAssets": "935400000", "currentLongTermDebt": "17800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908300000", "currentAccountsPayable": "183500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "306500000", "shortLongTermDebtTotal": "617000000", "totalShareholderEquity": "849800000", "capitalLeaseObligations": "132100000", "otherCurrentLiabilities": "75400000", "totalCurrentLiabilities": "294300000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "643200000", "cashAndShortTermInvestments": "320800000", "commonStockSharesOutstanding": "44700000", "intangibleAssetsExcludingGoodwill": "176500000", "cashAndCashEquivalentsAtCarryingValue": "320800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8200000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "34200000", "operatingCashflow": "36400000", "capitalExpenditures": "19700000", "changeInReceivables": "11700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20700000", "cashflowFromInvestment": "-19200000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }