{ "ticker": { "uuid": "f230d027-75de-404f-8094-b8231755a045", "symbol": "MTW", "name": "Manitowoc Company Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f230d027-75de-404f-8094-b8231755a045/", "api_url": "https://sharemaestro.com/factors/api/tickers/f230d027-75de-404f-8094-b8231755a045/" }, "ticker_metadata": { "id": 2756, "uuid": "f230d027-75de-404f-8094-b8231755a045", "symbol": "MTW", "name": "Manitowoc Company Inc", "asset_type": "equity", "market_cap": 424810000, "stock_exchange_id": 3, "industry": "Farm & Heavy Construction Machinery", "sector": "Industrials", "description": "The Manitowoc Company, Inc. offers engineered lifting solutions in the Americas, Europe, Africa, the Middle East, and Asia Pacific. The company is headquartered in Milwaukee, Wisconsin.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f230d027-75de-404f-8094-b8231755a045", "symbol": "MTW", "name": "Manitowoc Company Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f230d027-75de-404f-8094-b8231755a045/", "api_url": "https://sharemaestro.com/factors/api/tickers/f230d027-75de-404f-8094-b8231755a045/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.49, "value": 0.77, "quality": 0.06, "momentum": 0.31, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 11.85, "market_cap": 422637241.5, "pe_ratio": 56.3516, "earnings_yield": 0.0177, "ebitda_to_ev": 0.1513, "shareholder_yield": 0, "roe": 0.0109, "piotroski_f_score": 5, "momentum_12_1": 0.1967, "volatility_252d": 0.4707 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:45.770165+00:00", "batch_id": "" }, "size": { "price_close": 11.85, "market_cap": 422637241.5, "market_cap_usd": 422637241.5, "enterprise_value": 791637241.5, "shares_outstanding": 35665590, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 56.3516, "pb_ratio": 0.6162, "ptbv_ratio": 0.8759, "ps_ratio": 0.1866, "pcf_ratio": 11.516, "pfcf_ratio": 5.9028, "ev_ebitda": 6.608, "ev_ebit": 13.7676, "ev_sales": 0.3496, "ev_fcf": 11.0564, "earnings_yield": 0.0177, "fcf_yield": 0.0904, "price_to_sales": 0.1866, "price_to_book": 0.6162, "price_to_cashflow": 11.516, "ebitda_to_ev": 0.1513, "sales_yield": 2.8607 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1814, "operating_margin": 0.0254, "net_margin": 0.0033, "ebitda_margin": 0.0529, "fcf_margin": 0.0316, "roe": 0.0109, "roa": 0.0041, "roic": 0.0344, "roc_greenblatt": null, "asset_turnover": 1.2288, "cash_conversion": 9.5467, "accruals_ratio": -0.0158, "sbc_to_revenue": 0.0043, "piotroski_f_score": 5, "altman_z_score": 2.0894, "earnings_stability_5y": 3.1932, "revenue_stability_5y": 0.154, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.223, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6868, "net_debt_to_ebitda": 3.0801, "debt_to_assets": 0.2428, "interest_coverage": 1.4858, "current_ratio": 2.0988, "quick_ratio": 0.72, "net_debt": 369000000, "local_beta": 0.0028, "volatility_252d": 0.4707, "volatility_60d": 0.9775, "max_drawdown_12m": -0.3086, "risk_adjusted_momentum": 0.4179 }, "growth": { "revenue_growth_1y": 0.0514, "revenue_growth_3y_cagr": 0.0331, "revenue_growth_5y_cagr": 0.092, "eps_growth_1y": -0.8333, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4774, "book_value_growth_1y": 0.0745, "revenue_growth": 0.0514, "earnings_growth": -0.8333 }, "momentum": { "price_return_1m": -0.0982, "price_return_3m": -0.1163, "price_return_6m": -0.0342, "price_return_9m": 0.1698, "price_return_12m": 0.0792, "price_return_12m_ex1m": 0.1967, "momentum_6m": -0.0342, "momentum_12m": 0.0792, "momentum_12_1": 0.1967, "distance_from_52w_high": -0.2116, "distance_from_52w_low": 0.2965, "relative_strength": -0.0207 }, "raw_ttm": { "revenue_ttm": 2264600000, "gross_profit_ttm": 410900000, "ebit_ttm": 57500000, "ebitda_ttm": 119800000, "net_income_ttm": 7500000, "eps_diluted_ttm": 0.2103, "operating_cash_flow_ttm": 36700000, "capital_expenditure_ttm": 34899999, "fcf_ttm": 71599999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38700000, "cash_and_equivalents": 78400000, "total_current_assets": 1132700000, "total_current_liabilities": 539700000, "net_ppe": null, "total_assets": 1842900000, "total_debt": 447400000, "total_equity": 685900000, "net_working_capital": 525400000, "book_value_per_share": 19.2314, "retained_earnings": 200500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 482500000, "tangible_book_per_share": 13.5284 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 87, "rank_pb": 9, "rank_ptbv": 13, "rank_ps": 5, "rank_pcf": 51, "rank_ev_ebitda": 19, "rank_ev_ebit": 54, "rank_earnings_yield": 87, "rank_fcf_yield": 44, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 69, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 85, "rank_fcf_margin": 83, "rank_piotroski": 61, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 54 }, "composites": { "value_composite": 23, "quality_composite": 94, "momentum_composite": 69, "growth_composite": 92, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 16, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 51, "quality_value_composite": 0.2149, "os_score": 0.49, "value_percentile": 0.77, "quality_percentile": 0.06, "momentum_percentile": 0.31, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 33, "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": 4510, "ticker_id": 2756, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:45.770165+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.85, "market_cap": 422637241.5, "market_cap_usd": 422637241.5, "enterprise_value": 791637241.5, "shares_outstanding": 35665590, "fx_rate_to_usd": null, "pe_ratio": 56.3516322, "pb_ratio": 0.6161791, "ptbv_ratio": 0.87593211, "ps_ratio": 0.18662777, "pcf_ratio": 11.51600113, "pfcf_ratio": 5.90275485, "ev_ebitda": 6.60799033, "ev_ebit": 13.7676042, "ev_sales": 0.34957045, "ev_fcf": 11.05638621, "earnings_yield": 0.01774571, "fcf_yield": 0.09044547, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18144485, "operating_margin": 0.0253908, "net_margin": 0.00331184, "ebitda_margin": 0.05290117, "fcf_margin": 0.03161706, "roe": 0.01093454, "roa": 0.00406967, "roic": 0.03435349, "roc_greenblatt": null, "asset_turnover": 1.22882414, "cash_conversion": 9.54666653, "accruals_ratio": -0.01584459, "sbc_to_revenue": 0.00428332, "debt_to_equity": 1.68683482, "net_debt_to_ebitda": 3.08013356, "debt_to_assets": 0.24276955, "interest_coverage": 1.48578811, "current_ratio": 2.09875857, "quick_ratio": 0.72002965, "net_debt": 369000000, "revenue_growth_1y": 0.05144396, "revenue_growth_3y_cagr": 0.03307212, "revenue_growth_5y_cagr": 0.09196107, "eps_growth_1y": -0.83333333, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47737227, "book_value_growth_1y": 0.07451397, "piotroski_f_score": 5, "altman_z_score": 2.08940399, "earnings_stability_5y": 3.193182, "revenue_stability_5y": 0.154021, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09817352, "price_return_3m": -0.1163311, "price_return_6m": -0.03422983, "price_return_9m": 0.16979269, "price_return_12m": 0.07923497, "price_return_12m_ex1m": 0.19672131, "distance_from_52w_high": -0.21157685, "distance_from_52w_low": 0.29649891, "relative_strength": -0.02072861, "local_beta": 0.0028, "volatility_252d": 0.470728, "volatility_60d": 0.977543, "max_drawdown_12m": -0.3086233, "revenue_ttm": 2264600000, "gross_profit_ttm": 410900000, "ebit_ttm": 57500000, "ebitda_ttm": 119800000, "net_income_ttm": 7500000, "eps_diluted_ttm": 0.21028672, "operating_cash_flow_ttm": 36700000, "capital_expenditure_ttm": 34899999, "fcf_ttm": 71599999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38700000, "cash_and_equivalents": 78400000, "total_current_assets": 1132700000, "total_current_liabilities": 539700000, "net_ppe": null, "total_assets": 1842900000, "total_debt": 447400000, "total_equity": 685900000, "net_working_capital": 525400000, "book_value_per_share": 19.23142166, "retained_earnings": 200500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 482500000, "tangible_book_per_share": 13.52844577, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 87, "rank_pb": 9, "rank_ptbv": 13, "rank_ps": 5, "rank_pcf": 51, "rank_ev_ebitda": 19, "rank_ev_ebit": 54, "rank_earnings_yield": 87, "rank_fcf_yield": 44, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 69, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 85, "rank_fcf_margin": 83, "rank_piotroski": 61, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 54, "value_composite": 23, "quality_composite": 94, "momentum_composite": 69, "growth_composite": 92, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 16, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 33, "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": 11.85, "os": 0.49, "value": 0.77, "quality": 0.06, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 56.3516, "earnings_yield": 0.0177, "shareholder_yield": 0, "roe": 0.0109, "momentum_12_1": 0.1967, "complete_fields": { "id": 4510, "ticker_id": 2756, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:45.770165+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.85, "market_cap": 422637241.5, "market_cap_usd": 422637241.5, "enterprise_value": 791637241.5, "shares_outstanding": 35665590, "fx_rate_to_usd": null, "pe_ratio": 56.3516322, "pb_ratio": 0.6161791, "ptbv_ratio": 0.87593211, "ps_ratio": 0.18662777, "pcf_ratio": 11.51600113, "pfcf_ratio": 5.90275485, "ev_ebitda": 6.60799033, "ev_ebit": 13.7676042, "ev_sales": 0.34957045, "ev_fcf": 11.05638621, "earnings_yield": 0.01774571, "fcf_yield": 0.09044547, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18144485, "operating_margin": 0.0253908, "net_margin": 0.00331184, "ebitda_margin": 0.05290117, "fcf_margin": 0.03161706, "roe": 0.01093454, "roa": 0.00406967, "roic": 0.03435349, "roc_greenblatt": null, "asset_turnover": 1.22882414, "cash_conversion": 9.54666653, "accruals_ratio": -0.01584459, "sbc_to_revenue": 0.00428332, "debt_to_equity": 1.68683482, "net_debt_to_ebitda": 3.08013356, "debt_to_assets": 0.24276955, "interest_coverage": 1.48578811, "current_ratio": 2.09875857, "quick_ratio": 0.72002965, "net_debt": 369000000, "revenue_growth_1y": 0.05144396, "revenue_growth_3y_cagr": 0.03307212, "revenue_growth_5y_cagr": 0.09196107, "eps_growth_1y": -0.83333333, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47737227, "book_value_growth_1y": 0.07451397, "piotroski_f_score": 5, "altman_z_score": 2.08940399, "earnings_stability_5y": 3.193182, "revenue_stability_5y": 0.154021, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09817352, "price_return_3m": -0.1163311, "price_return_6m": -0.03422983, "price_return_9m": 0.16979269, "price_return_12m": 0.07923497, "price_return_12m_ex1m": 0.19672131, "distance_from_52w_high": -0.21157685, "distance_from_52w_low": 0.29649891, "relative_strength": -0.02072861, "local_beta": 0.0028, "volatility_252d": 0.470728, "volatility_60d": 0.977543, "max_drawdown_12m": -0.3086233, "revenue_ttm": 2264600000, "gross_profit_ttm": 410900000, "ebit_ttm": 57500000, "ebitda_ttm": 119800000, "net_income_ttm": 7500000, "eps_diluted_ttm": 0.21028672, "operating_cash_flow_ttm": 36700000, "capital_expenditure_ttm": 34899999, "fcf_ttm": 71599999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38700000, "cash_and_equivalents": 78400000, "total_current_assets": 1132700000, "total_current_liabilities": 539700000, "net_ppe": null, "total_assets": 1842900000, "total_debt": 447400000, "total_equity": 685900000, "net_working_capital": 525400000, "book_value_per_share": 19.23142166, "retained_earnings": 200500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 482500000, "tangible_book_per_share": 13.52844577, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 87, "rank_pb": 9, "rank_ptbv": 13, "rank_ps": 5, "rank_pcf": 51, "rank_ev_ebitda": 19, "rank_ev_ebit": 54, "rank_earnings_yield": 87, "rank_fcf_yield": 44, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 69, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 85, "rank_fcf_margin": 83, "rank_piotroski": 61, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 54, "value_composite": 23, "quality_composite": 94, "momentum_composite": 69, "growth_composite": 92, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 16, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 33, "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 2240900000, "cost_of_revenue": 1836200000, "gross_profit": 404700000, "ebit": 50100000, "ebitda": 113100000, "pretax_income": 12400000, "tax_provision": 5200000, "net_income": 7200000, "net_income_to_common": 7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77300000, "total_current_assets": 1096600000, "total_assets": 1818200000, "short_term_debt": 29000000, "long_term_debt": 447100000, "total_debt": 476100000, "total_liabilities": 1123000000, "total_equity": 695200000, "shares_outstanding": 36093160, "goodwill_and_intangibles": 204700000 }, "cash_flow": { "operating_cash_flow": 22200000, "capital_expenditure": 37500000, "free_cash_flow": 59700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300265, "ticker_id": 2756, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50100000", "ebitda": "113100000", "netIncome": "7200000", "grossProfit": "404700000", "depreciation": "None", "totalRevenue": "2240900000", "costOfRevenue": "1836200000", "interestIncome": "39200000", "incomeBeforeTax": "12400000", "interestExpense": "37700000", "operatingIncome": "58700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5200000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "346000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1836200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "342900000", "netIncomeFromContinuingOperations": "7200000" }, "balance": { "goodwill": "79600000", "inventory": "683900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1818200000", "longTermDebt": "447100000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125100000", "reportedCurrency": "USD", "retainedEarnings": "206500000", "totalLiabilities": "1123000000", "otherCurrentAssets": "54100000", "totalCurrentAssets": "1096600000", "currentLongTermDebt": "13700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721600000", "currentAccountsPayable": "242300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411000000", "shortLongTermDebtTotal": "583300000", "totalShareholderEquity": "695200000", "capitalLeaseObligations": "53600000", "otherCurrentLiabilities": "202000000", "totalCurrentLiabilities": "491600000", "otherNonCurrentLiabilities": "61200000", "totalNonCurrentLiabilities": "631400000", "cashAndShortTermInvestments": "77300000", "commonStockSharesOutstanding": "36093160", "intangibleAssetsExcludingGoodwill": "125100000", "cashAndCashEquivalentsAtCarryingValue": "77300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11600000", "operatingCashflow": "22200000", "capitalExpenditures": "37500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54800000", "cashflowFromInvestment": "-49500000", "stockBasedCompensation": "9500000", "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": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2240900000, "cost_of_revenue": 1836200000, "gross_profit": 404700000, "research_and_development": null, "selling_general_admin": 342900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50100000, "depreciation_amortisation": 63000000, "ebitda": 113100000, "interest_expense": 37700000, "interest_income": null, "other_non_operating": null, "pretax_income": 12400000, "tax_provision": 5200000, "effective_tax_rate": null, "net_income": 7200000, "net_income_continuing_ops": 7200000, "net_income_to_common": 7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77300000, "short_term_investments": null, "net_receivables": 281300000, "inventory": 683900000, "other_current_assets": null, "total_current_assets": 1096600000, "net_ppe": null, "goodwill": 79600000, "intangible_assets": 125100000, "goodwill_and_intangibles": 204700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 721600000, "total_assets": 1818200000, "short_term_debt": 29000000, "accounts_payable": 242300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 491600000, "long_term_debt": 447100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 631400000, "total_liabilities": 1123000000, "total_debt": 476100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 206500000, "total_equity": 695200000, "shares_outstanding": 36093160, "operating_cash_flow": 22200000, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54800000, "free_cash_flow": 59700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50100000", "ebitda": "113100000", "netIncome": "7200000", "grossProfit": "404700000", "depreciation": "None", "totalRevenue": "2240900000", "costOfRevenue": "1836200000", "interestIncome": "39200000", "incomeBeforeTax": "12400000", "interestExpense": "37700000", "operatingIncome": "58700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5200000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "346000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1836200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "342900000", "netIncomeFromContinuingOperations": "7200000" }, "balance": { "goodwill": "79600000", "inventory": "683900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1818200000", "longTermDebt": "447100000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125100000", "reportedCurrency": "USD", "retainedEarnings": "206500000", "totalLiabilities": "1123000000", "otherCurrentAssets": "54100000", "totalCurrentAssets": "1096600000", "currentLongTermDebt": "13700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721600000", "currentAccountsPayable": "242300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411000000", "shortLongTermDebtTotal": "583300000", "totalShareholderEquity": "695200000", "capitalLeaseObligations": "53600000", "otherCurrentLiabilities": "202000000", "totalCurrentLiabilities": "491600000", "otherNonCurrentLiabilities": "61200000", "totalNonCurrentLiabilities": "631400000", "cashAndShortTermInvestments": "77300000", "commonStockSharesOutstanding": "36093160", "intangibleAssetsExcludingGoodwill": "125100000", "cashAndCashEquivalentsAtCarryingValue": "77300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11600000", "operatingCashflow": "22200000", "capitalExpenditures": "37500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54800000", "cashflowFromInvestment": "-49500000", "stockBasedCompensation": "9500000", "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": "63000000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 2178000000, "cost_of_revenue": 1803000000, "gross_profit": 375000000, "ebit": 50000000, "ebitda": 112900000, "pretax_income": 11700000, "tax_provision": -44100000, "net_income": 55800000, "net_income_to_common": 55800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48000000, "total_current_assets": 958900000, "total_assets": 1660000000, "short_term_debt": 13100000, "long_term_debt": 377100000, "total_debt": 390200000, "total_liabilities": 1019900000, "total_equity": 640100000, "shares_outstanding": 35708782, "goodwill_and_intangibles": 196300000 }, "cash_flow": { "operating_cash_flow": 49200000, "capital_expenditure": 45700000, "free_cash_flow": 94900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300270, "ticker_id": 2756, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50000000", "ebitda": "112900000", "netIncome": "55800000", "grossProfit": "375000000", "depreciation": "None", "totalRevenue": "2178000000", "costOfRevenue": "1803000000", "interestIncome": "700000", "incomeBeforeTax": "11700000", "interestExpense": "39700000", "operatingIncome": "51800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-44100000", "reportedCurrency": "USD", "netInterestIncome": "-40100000", "nonInterestIncome": "None", "operatingExpenses": "323200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1803000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62900000", "sellingGeneralAndAdministrative": "318600000", "netIncomeFromContinuingOperations": "55800000" }, "balance": { "goodwill": "77800000", "inventory": "609400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1660000000", "longTermDebt": "377100000", "shortTermDebt": "13100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118500000", "reportedCurrency": "USD", "retainedEarnings": "199300000", "totalLiabilities": "1019900000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "958900000", "currentLongTermDebt": "13100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701100000", "currentAccountsPayable": "205500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "405500000", "shortLongTermDebtTotal": "437200000", "totalShareholderEquity": "640100000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "237700000", "totalCurrentLiabilities": "474300000", "otherNonCurrentLiabilities": "50100000", "totalNonCurrentLiabilities": "545600000", "cashAndShortTermInvestments": "48000000", "commonStockSharesOutstanding": "35708782", "intangibleAssetsExcludingGoodwill": "118500000", "cashAndCashEquivalentsAtCarryingValue": "48000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21400000", "operatingCashflow": "49200000", "capitalExpenditures": "45700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6700000", "cashflowFromInvestment": "-40400000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2178000000, "cost_of_revenue": 1803000000, "gross_profit": 375000000, "research_and_development": 41100000, "selling_general_admin": 318600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50000000, "depreciation_amortisation": 62900000, "ebitda": 112900000, "interest_expense": 39700000, "interest_income": null, "other_non_operating": null, "pretax_income": 11700000, "tax_provision": -44100000, "effective_tax_rate": null, "net_income": 55800000, "net_income_continuing_ops": 55800000, "net_income_to_common": 55800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48000000, "short_term_investments": null, "net_receivables": 260300000, "inventory": 609400000, "other_current_assets": null, "total_current_assets": 958900000, "net_ppe": null, "goodwill": 77800000, "intangible_assets": 118500000, "goodwill_and_intangibles": 196300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 701100000, "total_assets": 1660000000, "short_term_debt": 13100000, "accounts_payable": 205500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474300000, "long_term_debt": 377100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545600000, "total_liabilities": 1019900000, "total_debt": 390200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 199300000, "total_equity": 640100000, "shares_outstanding": 35708782, "operating_cash_flow": 49200000, "stock_based_compensation": 10900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6700000, "free_cash_flow": 94900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50000000", "ebitda": "112900000", "netIncome": "55800000", "grossProfit": "375000000", "depreciation": "None", "totalRevenue": "2178000000", "costOfRevenue": "1803000000", "interestIncome": "700000", "incomeBeforeTax": "11700000", "interestExpense": "39700000", "operatingIncome": "51800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-44100000", "reportedCurrency": "USD", "netInterestIncome": "-40100000", "nonInterestIncome": "None", "operatingExpenses": "323200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1803000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62900000", "sellingGeneralAndAdministrative": "318600000", "netIncomeFromContinuingOperations": "55800000" }, "balance": { "goodwill": "77800000", "inventory": "609400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1660000000", "longTermDebt": "377100000", "shortTermDebt": "13100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118500000", "reportedCurrency": "USD", "retainedEarnings": "199300000", "totalLiabilities": "1019900000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "958900000", "currentLongTermDebt": "13100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701100000", "currentAccountsPayable": "205500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "405500000", "shortLongTermDebtTotal": "437200000", "totalShareholderEquity": "640100000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "237700000", "totalCurrentLiabilities": "474300000", "otherNonCurrentLiabilities": "50100000", "totalNonCurrentLiabilities": "545600000", "cashAndShortTermInvestments": "48000000", "commonStockSharesOutstanding": "35708782", "intangibleAssetsExcludingGoodwill": "118500000", "cashAndCashEquivalentsAtCarryingValue": "48000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21400000", "operatingCashflow": "49200000", "capitalExpenditures": "45700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6700000", "cashflowFromInvestment": "-40400000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62900000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 2227800000, "cost_of_revenue": 1802600000, "gross_profit": 425200000, "ebit": 79400000, "ebitda": 139200000, "pretax_income": 44200000, "tax_provision": 5000000, "net_income": 39200000, "net_income_to_common": 39200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34400000, "total_current_assets": 1033000000, "total_assets": 1706700000, "short_term_debt": 13400000, "long_term_debt": 358700000, "total_debt": 372100000, "total_liabilities": 1103400000, "total_equity": 603300000, "shares_outstanding": 35962778, "goodwill_and_intangibles": 205200000 }, "cash_flow": { "operating_cash_flow": 63000000, "capital_expenditure": 77400000, "free_cash_flow": 140400000, "dividends_paid": 12100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300275, "ticker_id": 2756, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79400000", "ebitda": "139200000", "netIncome": "39200000", "grossProfit": "425200000", "depreciation": "None", "totalRevenue": "2227800000", "costOfRevenue": "1802600000", "interestIncome": "42200000", "incomeBeforeTax": "44200000", "interestExpense": "35200000", "operatingIncome": "92400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-35200000", "nonInterestIncome": "None", "operatingExpenses": "332800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1802600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59800000", "sellingGeneralAndAdministrative": "334300000", "netIncomeFromContinuingOperations": "-97000000" }, "balance": { "goodwill": "79600000", "inventory": "666500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1706700000", "longTermDebt": "358700000", "shortTermDebt": "13400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "125600000", "reportedCurrency": "USD", "retainedEarnings": "143500000", "totalLiabilities": "1103400000", "otherCurrentAssets": "53300000", "totalCurrentAssets": "1033000000", "currentLongTermDebt": "13400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "673700000", "currentAccountsPayable": "254700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "425800000", "shortLongTermDebtTotal": "419300000", "totalShareholderEquity": "603300000", "capitalLeaseObligations": "47200000", "otherCurrentLiabilities": "276000000", "totalCurrentLiabilities": "563300000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "540100000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "35962778", "intangibleAssetsExcludingGoodwill": "125600000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39200000", "profitLoss": "None", "dividendPayout": "12100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-46700000", "operatingCashflow": "63000000", "capitalExpenditures": "77400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-71800000", "stockBasedCompensation": "11500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2227800000, "cost_of_revenue": 1802600000, "gross_profit": 425200000, "research_and_development": 35300000, "selling_general_admin": 334300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79400000, "depreciation_amortisation": 59800000, "ebitda": 139200000, "interest_expense": 35200000, "interest_income": null, "other_non_operating": null, "pretax_income": 44200000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 39200000, "net_income_continuing_ops": -97000000, "net_income_to_common": 39200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34400000, "short_term_investments": null, "net_receivables": 278800000, "inventory": 666500000, "other_current_assets": null, "total_current_assets": 1033000000, "net_ppe": null, "goodwill": 79600000, "intangible_assets": 125600000, "goodwill_and_intangibles": 205200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 673700000, "total_assets": 1706700000, "short_term_debt": 13400000, "accounts_payable": 254700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563300000, "long_term_debt": 358700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 540100000, "total_liabilities": 1103400000, "total_debt": 372100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 143500000, "total_equity": 603300000, "shares_outstanding": 35962778, "operating_cash_flow": 63000000, "stock_based_compensation": 11500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71800000, "dividends_paid": 12100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21400000, "free_cash_flow": 140400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79400000", "ebitda": "139200000", "netIncome": "39200000", "grossProfit": "425200000", "depreciation": "None", "totalRevenue": "2227800000", "costOfRevenue": "1802600000", "interestIncome": "42200000", "incomeBeforeTax": "44200000", "interestExpense": "35200000", "operatingIncome": "92400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-35200000", "nonInterestIncome": "None", "operatingExpenses": "332800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1802600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59800000", "sellingGeneralAndAdministrative": "334300000", "netIncomeFromContinuingOperations": "-97000000" }, "balance": { "goodwill": "79600000", "inventory": "666500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1706700000", "longTermDebt": "358700000", "shortTermDebt": "13400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "125600000", "reportedCurrency": "USD", "retainedEarnings": "143500000", "totalLiabilities": "1103400000", "otherCurrentAssets": "53300000", "totalCurrentAssets": "1033000000", "currentLongTermDebt": "13400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "673700000", "currentAccountsPayable": "254700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "425800000", "shortLongTermDebtTotal": "419300000", "totalShareholderEquity": "603300000", "capitalLeaseObligations": "47200000", "otherCurrentLiabilities": "276000000", "totalCurrentLiabilities": "563300000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "540100000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "35962778", "intangibleAssetsExcludingGoodwill": "125600000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39200000", "profitLoss": "None", "dividendPayout": "12100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-46700000", "operatingCashflow": "63000000", "capitalExpenditures": "77400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-71800000", "stockBasedCompensation": "11500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59800000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 2032500000, "cost_of_revenue": 1668000000, "gross_profit": 364500000, "ebit": -88600000, "ebitda": -24900000, "pretax_income": -120200000, "tax_provision": 3400000, "net_income": -123600000, "net_income_to_common": -123600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64400000, "total_current_assets": 998500000, "total_assets": 1615500000, "short_term_debt": 6100000, "long_term_debt": 379500000, "total_debt": 385600000, "total_liabilities": 1077700000, "total_equity": 537800000, "shares_outstanding": 35184336, "goodwill_and_intangibles": 206800000 }, "cash_flow": { "operating_cash_flow": 76900000, "capital_expenditure": 61800000, "free_cash_flow": 138700000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300280, "ticker_id": 2756, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-88600000", "ebitda": "-24900000", "netIncome": "-123600000", "grossProfit": "364500000", "depreciation": "None", "totalRevenue": "2032500000", "costOfRevenue": "1668000000", "interestIncome": "33000000", "incomeBeforeTax": "-120200000", "interestExpense": "31600000", "operatingIncome": "-93000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "457500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33500000", "otherNonOperatingIncome": "-27200000", "costofGoodsAndServicesSold": "1668000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63700000", "sellingGeneralAndAdministrative": "281000000", "netIncomeFromContinuingOperations": "-123600000" }, "balance": { "goodwill": "80100000", "inventory": "611900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1615500000", "longTermDebt": "379500000", "shortTermDebt": "6100000", "treasuryStock": "-65700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "126700000", "reportedCurrency": "USD", "retainedEarnings": "104300000", "totalLiabilities": "1077700000", "otherCurrentAssets": "45300000", "totalCurrentAssets": "998500000", "currentLongTermDebt": "6100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "276900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617000000", "currentAccountsPayable": "274600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "380500000", "shortLongTermDebtTotal": "419900000", "totalShareholderEquity": "537800000", "capitalLeaseObligations": "34300000", "otherCurrentLiabilities": "245200000", "totalCurrentLiabilities": "547800000", "otherNonCurrentLiabilities": "35700000", "totalNonCurrentLiabilities": "529900000", "cashAndShortTermInvestments": "64400000", "commonStockSharesOutstanding": "35184336", "intangibleAssetsExcludingGoodwill": "126700000", "cashAndCashEquivalentsAtCarryingValue": "64400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123600000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-42000000", "operatingCashflow": "76900000", "capitalExpenditures": "61800000", "changeInReceivables": "-28100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29900000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2032500000, "cost_of_revenue": 1668000000, "gross_profit": 364500000, "research_and_development": 33500000, "selling_general_admin": 281000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -88600000, "depreciation_amortisation": 63700000, "ebitda": -24900000, "interest_expense": 31600000, "interest_income": null, "other_non_operating": null, "pretax_income": -120200000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": -123600000, "net_income_continuing_ops": -123600000, "net_income_to_common": -123600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64400000, "short_term_investments": null, "net_receivables": 276900000, "inventory": 611900000, "other_current_assets": null, "total_current_assets": 998500000, "net_ppe": null, "goodwill": 80100000, "intangible_assets": 126700000, "goodwill_and_intangibles": 206800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617000000, "total_assets": 1615500000, "short_term_debt": 6100000, "accounts_payable": 274600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547800000, "long_term_debt": 379500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529900000, "total_liabilities": 1077700000, "total_debt": 385600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 104300000, "total_equity": 537800000, "shares_outstanding": 35184336, "operating_cash_flow": 76900000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29900000, "free_cash_flow": 138700000, "net_change_in_cash": -11000000 }, "raw_data": { "income": { "ebit": "-88600000", "ebitda": "-24900000", "netIncome": "-123600000", "grossProfit": "364500000", "depreciation": "None", "totalRevenue": "2032500000", "costOfRevenue": "1668000000", "interestIncome": "33000000", "incomeBeforeTax": "-120200000", "interestExpense": "31600000", "operatingIncome": "-93000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "457500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33500000", "otherNonOperatingIncome": "-27200000", "costofGoodsAndServicesSold": "1668000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63700000", "sellingGeneralAndAdministrative": "281000000", "netIncomeFromContinuingOperations": "-123600000" }, "balance": { "goodwill": "80100000", "inventory": "611900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1615500000", "longTermDebt": "379500000", "shortTermDebt": "6100000", "treasuryStock": "-65700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "126700000", "reportedCurrency": "USD", "retainedEarnings": "104300000", "totalLiabilities": "1077700000", "otherCurrentAssets": "45300000", "totalCurrentAssets": "998500000", "currentLongTermDebt": "6100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "276900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617000000", "currentAccountsPayable": "274600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "380500000", "shortLongTermDebtTotal": "419900000", "totalShareholderEquity": "537800000", "capitalLeaseObligations": "34300000", "otherCurrentLiabilities": "245200000", "totalCurrentLiabilities": "547800000", "otherNonCurrentLiabilities": "35700000", "totalNonCurrentLiabilities": "529900000", "cashAndShortTermInvestments": "64400000", "commonStockSharesOutstanding": "35184336", "intangibleAssetsExcludingGoodwill": "126700000", "cashAndCashEquivalentsAtCarryingValue": "64400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123600000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-42000000", "operatingCashflow": "76900000", "capitalExpenditures": "61800000", "changeInReceivables": "-28100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29900000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63700000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 1720200000, "cost_of_revenue": 1413000000, "gross_profit": 307200000, "ebit": 46000000, "ebitda": 92900000, "pretax_income": 17100000, "tax_provision": 6100000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75400000, "total_current_assets": 941800000, "total_assets": 1775200000, "short_term_debt": 7300000, "long_term_debt": 399900000, "total_debt": 407200000, "total_liabilities": 1112800000, "total_equity": 662400000, "shares_outstanding": 35452555, "goodwill_and_intangibles": 389300000 }, "cash_flow": { "operating_cash_flow": 76200000, "capital_expenditure": 40400000, "free_cash_flow": 116600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300285, "ticker_id": 2756, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46000000", "ebitda": "92900000", "netIncome": "11000000", "grossProfit": "307200000", "depreciation": "None", "totalRevenue": "1720200000", "costOfRevenue": "1413000000", "interestIncome": "30400000", "incomeBeforeTax": "17100000", "interestExpense": "28900000", "operatingIncome": "46500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "-30400000", "nonInterestIncome": "None", "operatingExpenses": "260700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29100000", "otherNonOperatingIncome": "-29400000", "costofGoodsAndServicesSold": "1413000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46900000", "sellingGeneralAndAdministrative": "258500000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "249700000", "inventory": "576800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1775200000", "longTermDebt": "399900000", "shortTermDebt": "7300000", "treasuryStock": "-65900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "139600000", "reportedCurrency": "USD", "retainedEarnings": "227900000", "totalLiabilities": "1112800000", "otherCurrentAssets": "36800000", "totalCurrentAssets": "941800000", "currentLongTermDebt": "7300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833400000", "currentAccountsPayable": "238800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399400000", "shortLongTermDebtTotal": "436400000", "totalShareholderEquity": "662400000", "capitalLeaseObligations": "29200000", "otherCurrentLiabilities": "246200000", "totalCurrentLiabilities": "521000000", "otherNonCurrentLiabilities": "185400000", "totalNonCurrentLiabilities": "591800000", "cashAndShortTermInvestments": "75400000", "commonStockSharesOutstanding": "35452555", "intangibleAssetsExcludingGoodwill": "139600000", "cashAndCashEquivalentsAtCarryingValue": "75400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-68300000", "operatingCashflow": "76200000", "capitalExpenditures": "40400000", "changeInReceivables": "-4200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "100900000", "cashflowFromInvestment": "-226300000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1720200000, "cost_of_revenue": 1413000000, "gross_profit": 307200000, "research_and_development": 29100000, "selling_general_admin": 258500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46000000, "depreciation_amortisation": 46900000, "ebitda": 92900000, "interest_expense": 28900000, "interest_income": null, "other_non_operating": null, "pretax_income": 17100000, "tax_provision": 6100000, "effective_tax_rate": null, "net_income": 11000000, "net_income_continuing_ops": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75400000, "short_term_investments": null, "net_receivables": 252800000, "inventory": 576800000, "other_current_assets": null, "total_current_assets": 941800000, "net_ppe": null, "goodwill": 249700000, "intangible_assets": 139600000, "goodwill_and_intangibles": 389300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 833400000, "total_assets": 1775200000, "short_term_debt": 7300000, "accounts_payable": 238800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521000000, "long_term_debt": 399900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 591800000, "total_liabilities": 1112800000, "total_debt": 407200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 227900000, "total_equity": 662400000, "shares_outstanding": 35452555, "operating_cash_flow": 76200000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100900000, "free_cash_flow": 116600000, "net_change_in_cash": -49200000 }, "raw_data": { "income": { "ebit": "46000000", "ebitda": "92900000", "netIncome": "11000000", "grossProfit": "307200000", "depreciation": "None", "totalRevenue": "1720200000", "costOfRevenue": "1413000000", "interestIncome": "30400000", "incomeBeforeTax": "17100000", "interestExpense": "28900000", "operatingIncome": "46500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "-30400000", "nonInterestIncome": "None", "operatingExpenses": "260700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29100000", "otherNonOperatingIncome": "-29400000", "costofGoodsAndServicesSold": "1413000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46900000", "sellingGeneralAndAdministrative": "258500000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "249700000", "inventory": "576800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1775200000", "longTermDebt": "399900000", "shortTermDebt": "7300000", "treasuryStock": "-65900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "139600000", "reportedCurrency": "USD", "retainedEarnings": "227900000", "totalLiabilities": "1112800000", "otherCurrentAssets": "36800000", "totalCurrentAssets": "941800000", "currentLongTermDebt": "7300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833400000", "currentAccountsPayable": "238800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399400000", "shortLongTermDebtTotal": "436400000", "totalShareholderEquity": "662400000", "capitalLeaseObligations": "29200000", "otherCurrentLiabilities": "246200000", "totalCurrentLiabilities": "521000000", "otherNonCurrentLiabilities": "185400000", "totalNonCurrentLiabilities": "591800000", "cashAndShortTermInvestments": "75400000", "commonStockSharesOutstanding": "35452555", "intangibleAssetsExcludingGoodwill": "139600000", "cashAndCashEquivalentsAtCarryingValue": "75400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-68300000", "operatingCashflow": "76200000", "capitalExpenditures": "40400000", "changeInReceivables": "-4200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "100900000", "cashflowFromInvestment": "-226300000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46900000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 1443400000, "cost_of_revenue": 1188700000, "gross_profit": 254700000, "ebit": 27100000, "ebitda": 64600000, "pretax_income": -2000000, "tax_provision": 17100000, "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": 128700000, "total_current_assets": 866000000, "total_assets": 1603500000, "short_term_debt": 10500000, "long_term_debt": 300400000, "total_debt": 310900000, "total_liabilities": 960000000, "total_equity": 643500000, "shares_outstanding": 34691063, "goodwill_and_intangibles": 356700000 }, "cash_flow": { "operating_cash_flow": -35100000, "capital_expenditure": 26300000, "free_cash_flow": -8800000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300290, "ticker_id": 2756, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27100000", "ebitda": "64600000", "netIncome": "-19100000", "grossProfit": "254700000", "depreciation": "None", "totalRevenue": "1443400000", "costOfRevenue": "1188700000", "interestIncome": "30600000", "incomeBeforeTax": "-2000000", "interestExpense": "30600000", "operatingIncome": "38600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "17100000", "reportedCurrency": "USD", "netInterestIncome": "-30600000", "nonInterestIncome": "None", "operatingExpenses": "216100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30600000", "otherNonOperatingIncome": "-40600000", "costofGoodsAndServicesSold": "1188700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37500000", "sellingGeneralAndAdministrative": "208800000", "netIncomeFromContinuingOperations": "-19100000" }, "balance": { "goodwill": "235100000", "inventory": "473100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1603500000", "longTermDebt": "300400000", "shortTermDebt": "10500000", "treasuryStock": "-71400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "121600000", "reportedCurrency": "USD", "retainedEarnings": "216900000", "totalLiabilities": "960000000", "otherCurrentAssets": "35500000", "totalCurrentAssets": "866000000", "currentLongTermDebt": "10500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "737500000", "currentAccountsPayable": "178100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "294300000", "shortLongTermDebtTotal": "339300000", "totalShareholderEquity": "643500000", "capitalLeaseObligations": "28400000", "otherCurrentLiabilities": "221700000", "totalCurrentLiabilities": "435800000", "otherNonCurrentLiabilities": "217900000", "totalNonCurrentLiabilities": "524200000", "cashAndShortTermInvestments": "128700000", "commonStockSharesOutstanding": "34691063", "intangibleAssetsExcludingGoodwill": "121600000", "cashAndCashEquivalentsAtCarryingValue": "128700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19100000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8300000", "operatingCashflow": "-35100000", "capitalExpenditures": "26300000", "changeInReceivables": "-30300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14800000", "cashflowFromInvestment": "-25800000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-75700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1443400000, "cost_of_revenue": 1188700000, "gross_profit": 254700000, "research_and_development": 30600000, "selling_general_admin": 208800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27100000, "depreciation_amortisation": 37500000, "ebitda": 64600000, "interest_expense": 30600000, "interest_income": null, "other_non_operating": null, "pretax_income": -2000000, "tax_provision": 17100000, "effective_tax_rate": null, "net_income": -19100000, "net_income_continuing_ops": -19100000, "net_income_to_common": -19100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128700000, "short_term_investments": null, "net_receivables": 228700000, "inventory": 473100000, "other_current_assets": null, "total_current_assets": 866000000, "net_ppe": null, "goodwill": 235100000, "intangible_assets": 121600000, "goodwill_and_intangibles": 356700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 737500000, "total_assets": 1603500000, "short_term_debt": 10500000, "accounts_payable": 178100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435800000, "long_term_debt": 300400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 524200000, "total_liabilities": 960000000, "total_debt": 310900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 216900000, "total_equity": 643500000, "shares_outstanding": 34691063, "operating_cash_flow": -35100000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25800000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14800000, "free_cash_flow": -8800000, "net_change_in_cash": -75700000 }, "raw_data": { "income": { "ebit": "27100000", "ebitda": "64600000", "netIncome": "-19100000", "grossProfit": "254700000", "depreciation": "None", "totalRevenue": "1443400000", "costOfRevenue": "1188700000", "interestIncome": "30600000", "incomeBeforeTax": "-2000000", "interestExpense": "30600000", "operatingIncome": "38600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "17100000", "reportedCurrency": "USD", "netInterestIncome": "-30600000", "nonInterestIncome": "None", "operatingExpenses": "216100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30600000", "otherNonOperatingIncome": "-40600000", "costofGoodsAndServicesSold": "1188700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37500000", "sellingGeneralAndAdministrative": "208800000", "netIncomeFromContinuingOperations": "-19100000" }, "balance": { "goodwill": "235100000", "inventory": "473100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1603500000", "longTermDebt": "300400000", "shortTermDebt": "10500000", "treasuryStock": "-71400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "121600000", "reportedCurrency": "USD", "retainedEarnings": "216900000", "totalLiabilities": "960000000", "otherCurrentAssets": "35500000", "totalCurrentAssets": "866000000", "currentLongTermDebt": "10500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "737500000", "currentAccountsPayable": "178100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "294300000", "shortLongTermDebtTotal": "339300000", "totalShareholderEquity": "643500000", "capitalLeaseObligations": "28400000", "otherCurrentLiabilities": "221700000", "totalCurrentLiabilities": "435800000", "otherNonCurrentLiabilities": "217900000", "totalNonCurrentLiabilities": "524200000", "cashAndShortTermInvestments": "128700000", "commonStockSharesOutstanding": "34691063", "intangibleAssetsExcludingGoodwill": "121600000", "cashAndCashEquivalentsAtCarryingValue": "128700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19100000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8300000", "operatingCashflow": "-35100000", "capitalExpenditures": "26300000", "changeInReceivables": "-30300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14800000", "cashflowFromInvestment": "-25800000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-75700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37500000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 1834100000, "cost_of_revenue": 1490000000, "gross_profit": 344100000, "ebit": 91700000, "ebitda": 127000000, "pretax_income": 59000000, "tax_provision": 12400000, "net_income": 46600000, "net_income_to_common": 46600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199300000, "total_current_assets": 872400000, "total_assets": 1617700000, "short_term_debt": 3800000, "long_term_debt": 308400000, "total_debt": 312200000, "total_liabilities": 971800000, "total_equity": 645900000, "shares_outstanding": 35641800, "goodwill_and_intangibles": 348800000 }, "cash_flow": { "operating_cash_flow": -53300000, "capital_expenditure": 35100000, "free_cash_flow": -18200000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300295, "ticker_id": 2756, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91700000", "ebitda": "127000000", "netIncome": "46600000", "grossProfit": "344100000", "depreciation": "None", "totalRevenue": "1834100000", "costOfRevenue": "1490000000", "interestIncome": "34200000", "incomeBeforeTax": "59000000", "interestExpense": "34200000", "operatingIncome": "108400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-34200000", "nonInterestIncome": "None", "operatingExpenses": "235700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31100000", "otherNonOperatingIncome": "-49400000", "costofGoodsAndServicesSold": "1490000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "225600000", "netIncomeFromContinuingOperations": "46600000" }, "balance": { "goodwill": "232500000", "inventory": "461400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1617700000", "longTermDebt": "308400000", "shortTermDebt": "3800000", "treasuryStock": "-61900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "116300000", "reportedCurrency": "USD", "retainedEarnings": "236200000", "totalLiabilities": "971800000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "872400000", "currentLongTermDebt": "3800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "745300000", "currentAccountsPayable": "187100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "289900000", "shortLongTermDebtTotal": "349800000", "totalShareholderEquity": "645900000", "capitalLeaseObligations": "37600000", "otherCurrentLiabilities": "224200000", "totalCurrentLiabilities": "440900000", "otherNonCurrentLiabilities": "217000000", "totalNonCurrentLiabilities": "530900000", "cashAndShortTermInvestments": "199300000", "commonStockSharesOutstanding": "35641800", "intangibleAssetsExcludingGoodwill": "116300000", "cashAndCashEquivalentsAtCarryingValue": "199300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46600000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-18300000", "operatingCashflow": "-53300000", "capitalExpenditures": "35100000", "changeInReceivables": "-121300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3700000", "cashflowFromInvestment": "108400000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1834100000, "cost_of_revenue": 1490000000, "gross_profit": 344100000, "research_and_development": 31100000, "selling_general_admin": 225600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91700000, "depreciation_amortisation": 35300000, "ebitda": 127000000, "interest_expense": 34200000, "interest_income": null, "other_non_operating": null, "pretax_income": 59000000, "tax_provision": 12400000, "effective_tax_rate": null, "net_income": 46600000, "net_income_continuing_ops": 46600000, "net_income_to_common": 46600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199300000, "short_term_investments": null, "net_receivables": 185700000, "inventory": 461400000, "other_current_assets": null, "total_current_assets": 872400000, "net_ppe": null, "goodwill": 232500000, "intangible_assets": 116300000, "goodwill_and_intangibles": 348800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 745300000, "total_assets": 1617700000, "short_term_debt": 3800000, "accounts_payable": 187100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440900000, "long_term_debt": 308400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 530900000, "total_liabilities": 971800000, "total_debt": 312200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 236200000, "total_equity": 645900000, "shares_outstanding": 35641800, "operating_cash_flow": -53300000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 108400000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3700000, "free_cash_flow": -18200000, "net_change_in_cash": 58800000 }, "raw_data": { "income": { "ebit": "91700000", "ebitda": "127000000", "netIncome": "46600000", "grossProfit": "344100000", "depreciation": "None", "totalRevenue": "1834100000", "costOfRevenue": "1490000000", "interestIncome": "34200000", "incomeBeforeTax": "59000000", "interestExpense": "34200000", "operatingIncome": "108400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-34200000", "nonInterestIncome": "None", "operatingExpenses": "235700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31100000", "otherNonOperatingIncome": "-49400000", "costofGoodsAndServicesSold": "1490000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "225600000", "netIncomeFromContinuingOperations": "46600000" }, "balance": { "goodwill": "232500000", "inventory": "461400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1617700000", "longTermDebt": "308400000", "shortTermDebt": "3800000", "treasuryStock": "-61900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "116300000", "reportedCurrency": "USD", "retainedEarnings": "236200000", "totalLiabilities": "971800000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "872400000", "currentLongTermDebt": "3800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "745300000", "currentAccountsPayable": "187100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "289900000", "shortLongTermDebtTotal": "349800000", "totalShareholderEquity": "645900000", "capitalLeaseObligations": "37600000", "otherCurrentLiabilities": "224200000", "totalCurrentLiabilities": "440900000", "otherNonCurrentLiabilities": "217000000", "totalNonCurrentLiabilities": "530900000", "cashAndShortTermInvestments": "199300000", "commonStockSharesOutstanding": "35641800", "intangibleAssetsExcludingGoodwill": "116300000", "cashAndCashEquivalentsAtCarryingValue": "199300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46600000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-18300000", "operatingCashflow": "-53300000", "capitalExpenditures": "35100000", "changeInReceivables": "-121300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3700000", "cashflowFromInvestment": "108400000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 1846800000, "cost_of_revenue": 1518700000, "gross_profit": 328100000, "ebit": -30800000, "ebitda": 5600000, "pretax_income": -71700000, "tax_provision": -4800000, "net_income": -67100000, "net_income_to_common": -67100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140300000, "total_current_assets": 842900000, "total_assets": 1541900000, "short_term_debt": 6400000, "long_term_debt": 266700000, "total_debt": 273100000, "total_liabilities": 940600000, "total_equity": 601300000, "shares_outstanding": 35513162, "goodwill_and_intangibles": 350900000 }, "cash_flow": { "operating_cash_flow": -513000000, "capital_expenditure": 31700000, "free_cash_flow": -481300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300300, "ticker_id": 2756, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30800000", "ebitda": "5600000", "netIncome": "-67100000", "grossProfit": "328100000", "depreciation": "None", "totalRevenue": "1846800000", "costOfRevenue": "1518700000", "interestIncome": "40900000", "incomeBeforeTax": "-71700000", "interestExpense": "39100000", "operatingIncome": "-19300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4800000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "251900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35200000", "otherNonOperatingIncome": "-13300000", "costofGoodsAndServicesSold": "1518700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36400000", "sellingGeneralAndAdministrative": "251600000", "netIncomeFromContinuingOperations": "-66900000" }, "balance": { "goodwill": "232800000", "inventory": "453100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1541900000", "longTermDebt": "266700000", "shortTermDebt": "6400000", "treasuryStock": "-56900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "118100000", "reportedCurrency": "USD", "retainedEarnings": "189600000", "totalLiabilities": "940600000", "otherCurrentAssets": "58300000", "totalCurrentAssets": "842900000", "currentLongTermDebt": "6400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699000000", "currentAccountsPayable": "249200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "288900000", "shortLongTermDebtTotal": "273100000", "totalShareholderEquity": "601300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "231400000", "totalCurrentLiabilities": "496600000", "otherNonCurrentLiabilities": "171600000", "totalNonCurrentLiabilities": "444000000", "cashAndShortTermInvestments": "140300000", "commonStockSharesOutstanding": "35513162", "intangibleAssetsExcludingGoodwill": "118100000", "cashAndCashEquivalentsAtCarryingValue": "140300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-72700000", "operatingCashflow": "-513000000", "capitalExpenditures": "31700000", "changeInReceivables": "-534800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1300000", "cashflowFromInvestment": "534400000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1846800000, "cost_of_revenue": 1518700000, "gross_profit": 328100000, "research_and_development": 35200000, "selling_general_admin": 251600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30800000, "depreciation_amortisation": 36400000, "ebitda": 5600000, "interest_expense": 39100000, "interest_income": null, "other_non_operating": null, "pretax_income": -71700000, "tax_provision": -4800000, "effective_tax_rate": null, "net_income": -67100000, "net_income_continuing_ops": -66900000, "net_income_to_common": -67100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140300000, "short_term_investments": null, "net_receivables": 191200000, "inventory": 453100000, "other_current_assets": null, "total_current_assets": 842900000, "net_ppe": null, "goodwill": 232800000, "intangible_assets": 118100000, "goodwill_and_intangibles": 350900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 699000000, "total_assets": 1541900000, "short_term_debt": 6400000, "accounts_payable": 249200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496600000, "long_term_debt": 266700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 444000000, "total_liabilities": 940600000, "total_debt": 273100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189600000, "total_equity": 601300000, "shares_outstanding": 35513162, "operating_cash_flow": -513000000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 534400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1300000, "free_cash_flow": -481300000, "net_change_in_cash": 20100000 }, "raw_data": { "income": { "ebit": "-30800000", "ebitda": "5600000", "netIncome": "-67100000", "grossProfit": "328100000", "depreciation": "None", "totalRevenue": "1846800000", "costOfRevenue": "1518700000", "interestIncome": "40900000", "incomeBeforeTax": "-71700000", "interestExpense": "39100000", "operatingIncome": "-19300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4800000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "251900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35200000", "otherNonOperatingIncome": "-13300000", "costofGoodsAndServicesSold": "1518700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36400000", "sellingGeneralAndAdministrative": "251600000", "netIncomeFromContinuingOperations": "-66900000" }, "balance": { "goodwill": "232800000", "inventory": "453100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1541900000", "longTermDebt": "266700000", "shortTermDebt": "6400000", "treasuryStock": "-56900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "118100000", "reportedCurrency": "USD", "retainedEarnings": "189600000", "totalLiabilities": "940600000", "otherCurrentAssets": "58300000", "totalCurrentAssets": "842900000", "currentLongTermDebt": "6400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699000000", "currentAccountsPayable": "249200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "288900000", "shortLongTermDebtTotal": "273100000", "totalShareholderEquity": "601300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "231400000", "totalCurrentLiabilities": "496600000", "otherNonCurrentLiabilities": "171600000", "totalNonCurrentLiabilities": "444000000", "cashAndShortTermInvestments": "140300000", "commonStockSharesOutstanding": "35513162", "intangibleAssetsExcludingGoodwill": "118100000", "cashAndCashEquivalentsAtCarryingValue": "140300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-72700000", "operatingCashflow": "-513000000", "capitalExpenditures": "31700000", "changeInReceivables": "-534800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1300000", "cashflowFromInvestment": "534400000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36400000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 494600000, "cost_of_revenue": 400100000, "gross_profit": 94500000, "ebit": 3900000, "ebitda": 18800000, "pretax_income": -9300000, "tax_provision": -3300000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78400000, "total_current_assets": 1132700000, "total_assets": 1842900000, "short_term_debt": 10800000, "long_term_debt": 436600000, "total_debt": 447400000, "total_liabilities": 1157000000, "total_equity": 685900000, "shares_outstanding": 35665590, "goodwill_and_intangibles": 203400000 }, "cash_flow": { "operating_cash_flow": 27400000, "capital_expenditure": 8199999, "free_cash_flow": 35599999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300263, "ticker_id": 2756, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3900000", "ebitda": "18800000", "netIncome": "-6000000", "grossProfit": "94500000", "depreciation": "None", "totalRevenue": "494600000", "costOfRevenue": "400100000", "interestIncome": "None", "incomeBeforeTax": "-9300000", "interestExpense": "9300000", "operatingIncome": "3900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "90600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "90600000", "netIncomeFromContinuingOperations": "-6000000" }, "balance": { "goodwill": "80300000", "inventory": "744100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1842900000", "longTermDebt": "436600000", "shortTermDebt": "10800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "123100000", "reportedCurrency": "USD", "retainedEarnings": "200500000", "totalLiabilities": "1157000000", "otherCurrentAssets": "45400000", "totalCurrentAssets": "1132700000", "currentLongTermDebt": "10800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "710200000", "currentAccountsPayable": "450400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "499300000", "totalShareholderEquity": "685900000", "capitalLeaseObligations": "51900000", "otherCurrentLiabilities": "56500000", "totalCurrentLiabilities": "539700000", "otherNonCurrentLiabilities": "59400000", "totalNonCurrentLiabilities": "617300000", "cashAndShortTermInvestments": "78400000", "commonStockSharesOutstanding": "35665590", "intangibleAssetsExcludingGoodwill": "123100000", "cashAndCashEquivalentsAtCarryingValue": "78400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-67600000", "operatingCashflow": "27400000", "capitalExpenditures": "8199999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14200000", "cashflowFromInvestment": "-7900000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494600000, "cost_of_revenue": 400100000, "gross_profit": 94500000, "research_and_development": null, "selling_general_admin": 90600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3900000, "depreciation_amortisation": 14900000, "ebitda": 18800000, "interest_expense": 9300000, "interest_income": null, "other_non_operating": null, "pretax_income": -9300000, "tax_provision": -3300000, "effective_tax_rate": null, "net_income": -6000000, "net_income_continuing_ops": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78400000, "short_term_investments": null, "net_receivables": 264800000, "inventory": 744100000, "other_current_assets": null, "total_current_assets": 1132700000, "net_ppe": null, "goodwill": 80300000, "intangible_assets": 123100000, "goodwill_and_intangibles": 203400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 710200000, "total_assets": 1842900000, "short_term_debt": 10800000, "accounts_payable": 450400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539700000, "long_term_debt": 436600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 617300000, "total_liabilities": 1157000000, "total_debt": 447400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 200500000, "total_equity": 685900000, "shares_outstanding": 35665590, "operating_cash_flow": 27400000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8199999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14200000, "free_cash_flow": 35599999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3900000", "ebitda": "18800000", "netIncome": "-6000000", "grossProfit": "94500000", "depreciation": "None", "totalRevenue": "494600000", "costOfRevenue": "400100000", "interestIncome": "None", "incomeBeforeTax": "-9300000", "interestExpense": "9300000", "operatingIncome": "3900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "90600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "90600000", "netIncomeFromContinuingOperations": "-6000000" }, "balance": { "goodwill": "80300000", "inventory": "744100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1842900000", "longTermDebt": "436600000", "shortTermDebt": "10800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "123100000", "reportedCurrency": "USD", "retainedEarnings": "200500000", "totalLiabilities": "1157000000", "otherCurrentAssets": "45400000", "totalCurrentAssets": "1132700000", "currentLongTermDebt": "10800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "710200000", "currentAccountsPayable": "450400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "499300000", "totalShareholderEquity": "685900000", "capitalLeaseObligations": "51900000", "otherCurrentLiabilities": "56500000", "totalCurrentLiabilities": "539700000", "otherNonCurrentLiabilities": "59400000", "totalNonCurrentLiabilities": "617300000", "cashAndShortTermInvestments": "78400000", "commonStockSharesOutstanding": "35665590", "intangibleAssetsExcludingGoodwill": "123100000", "cashAndCashEquivalentsAtCarryingValue": "78400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-67600000", "operatingCashflow": "27400000", "capitalExpenditures": "8199999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14200000", "cashflowFromInvestment": "-7900000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 677100000, "cost_of_revenue": 563800000, "gross_profit": 113300000, "ebit": 22400000, "ebitda": 38700000, "pretax_income": 12400000, "tax_provision": 5400000, "net_income": 7000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77300000, "total_current_assets": 1096600000, "total_assets": 1818200000, "short_term_debt": 29000000, "long_term_debt": 447100000, "total_debt": 476100000, "total_liabilities": 1123000000, "total_equity": 695200000, "shares_outstanding": 36517950, "goodwill_and_intangibles": 204700000 }, "cash_flow": { "operating_cash_flow": 91100000, "capital_expenditure": 12800000, "free_cash_flow": 103900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300264, "ticker_id": 2756, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22400000", "ebitda": "38700000", "netIncome": "7000000", "grossProfit": "113300000", "depreciation": "None", "totalRevenue": "677100000", "costOfRevenue": "563800000", "interestIncome": "10400000", "incomeBeforeTax": "12400000", "interestExpense": "10000000", "operatingIncome": "23300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "-9600000", "nonInterestIncome": "None", "operatingExpenses": "90000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16300000", "sellingGeneralAndAdministrative": "89200000", "netIncomeFromContinuingOperations": "7000000" }, "balance": { "goodwill": "79600000", "inventory": "683900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1818200000", "longTermDebt": "447100000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125100000", "reportedCurrency": "USD", "retainedEarnings": "206500000", "totalLiabilities": "1123000000", "otherCurrentAssets": "54100000", "totalCurrentAssets": "1096600000", "currentLongTermDebt": "13700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721600000", "currentAccountsPayable": "242300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411000000", "shortLongTermDebtTotal": "583300000", "totalShareholderEquity": "695200000", "capitalLeaseObligations": "53600000", "otherCurrentLiabilities": "202000000", "totalCurrentLiabilities": "491600000", "otherNonCurrentLiabilities": "61200000", "totalNonCurrentLiabilities": "631400000", "cashAndShortTermInvestments": "77300000", "commonStockSharesOutstanding": "36517950", "intangibleAssetsExcludingGoodwill": "125100000", "cashAndCashEquivalentsAtCarryingValue": "77300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "136800000", "operatingCashflow": "91100000", "capitalExpenditures": "12800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41100000", "cashflowFromInvestment": "-12400000", "stockBasedCompensation": "2700000", "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": "16300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 677100000, "cost_of_revenue": 563800000, "gross_profit": 113300000, "research_and_development": null, "selling_general_admin": 89200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22400000, "depreciation_amortisation": 16300000, "ebitda": 38700000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": 12400000, "tax_provision": 5400000, "effective_tax_rate": null, "net_income": 7000000, "net_income_continuing_ops": 7000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77300000, "short_term_investments": null, "net_receivables": 281300000, "inventory": 683900000, "other_current_assets": null, "total_current_assets": 1096600000, "net_ppe": null, "goodwill": 79600000, "intangible_assets": 125100000, "goodwill_and_intangibles": 204700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 721600000, "total_assets": 1818200000, "short_term_debt": 29000000, "accounts_payable": 242300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 491600000, "long_term_debt": 447100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 631400000, "total_liabilities": 1123000000, "total_debt": 476100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 206500000, "total_equity": 695200000, "shares_outstanding": 36517950, "operating_cash_flow": 91100000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12800000, "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": -41100000, "free_cash_flow": 103900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22400000", "ebitda": "38700000", "netIncome": "7000000", "grossProfit": "113300000", "depreciation": "None", "totalRevenue": "677100000", "costOfRevenue": "563800000", "interestIncome": "10400000", "incomeBeforeTax": "12400000", "interestExpense": "10000000", "operatingIncome": "23300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "-9600000", "nonInterestIncome": "None", "operatingExpenses": "90000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16300000", "sellingGeneralAndAdministrative": "89200000", "netIncomeFromContinuingOperations": "7000000" }, "balance": { "goodwill": "79600000", "inventory": "683900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1818200000", "longTermDebt": "447100000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125100000", "reportedCurrency": "USD", "retainedEarnings": "206500000", "totalLiabilities": "1123000000", "otherCurrentAssets": "54100000", "totalCurrentAssets": "1096600000", "currentLongTermDebt": "13700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721600000", "currentAccountsPayable": "242300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411000000", "shortLongTermDebtTotal": "583300000", "totalShareholderEquity": "695200000", "capitalLeaseObligations": "53600000", "otherCurrentLiabilities": "202000000", "totalCurrentLiabilities": "491600000", "otherNonCurrentLiabilities": "61200000", "totalNonCurrentLiabilities": "631400000", "cashAndShortTermInvestments": "77300000", "commonStockSharesOutstanding": "36517950", "intangibleAssetsExcludingGoodwill": "125100000", "cashAndCashEquivalentsAtCarryingValue": "77300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "136800000", "operatingCashflow": "91100000", "capitalExpenditures": "12800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41100000", "cashflowFromInvestment": "-12400000", "stockBasedCompensation": "2700000", "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": "16300000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 553400000, "cost_of_revenue": 449300000, "gross_profit": 104100000, "ebit": 20700000, "ebitda": 36300000, "pretax_income": 7500000, "tax_provision": 2500000, "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": 39700000, "total_current_assets": 1181800000, "total_assets": 1900600000, "short_term_debt": 20500000, "long_term_debt": 479900000, "total_debt": 500400000, "total_liabilities": 1217900000, "total_equity": 682700000, "shares_outstanding": 35951308, "goodwill_and_intangibles": 205000000 }, "cash_flow": { "operating_cash_flow": -14100000, "capital_expenditure": 7900000, "free_cash_flow": -6200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300266, "ticker_id": 2756, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20700000", "ebitda": "36300000", "netIncome": "5000000", "grossProfit": "104100000", "depreciation": "None", "totalRevenue": "553400000", "costOfRevenue": "449300000", "interestIncome": "10200000", "incomeBeforeTax": "7500000", "interestExpense": "10200000", "operatingIncome": "20700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2500000", "reportedCurrency": "USD", "netInterestIncome": "-10200000", "nonInterestIncome": "None", "operatingExpenses": "83400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "83400000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "79100000", "inventory": "817500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1900600000", "longTermDebt": "479900000", "shortTermDebt": "20500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "125900000", "reportedCurrency": "USD", "retainedEarnings": "199500000", "totalLiabilities": "1217900000", "otherCurrentAssets": "45100000", "totalCurrentAssets": "1181800000", "currentLongTermDebt": "20500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "279500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "718800000", "currentAccountsPayable": "458300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "412900000", "shortLongTermDebtTotal": "553500000", "totalShareholderEquity": "682700000", "capitalLeaseObligations": "53100000", "otherCurrentLiabilities": "55900000", "totalCurrentLiabilities": "551700000", "otherNonCurrentLiabilities": "59500000", "totalNonCurrentLiabilities": "666200000", "cashAndShortTermInvestments": "39700000", "commonStockSharesOutstanding": "35951308", "intangibleAssetsExcludingGoodwill": "125900000", "cashAndCashEquivalentsAtCarryingValue": "39700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-32900000", "operatingCashflow": "-14100000", "capitalExpenditures": "7900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28900000", "cashflowFromInvestment": "-7600000", "stockBasedCompensation": "1000000", "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": "15600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 553400000, "cost_of_revenue": 449300000, "gross_profit": 104100000, "research_and_development": null, "selling_general_admin": 83400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20700000, "depreciation_amortisation": 15600000, "ebitda": 36300000, "interest_expense": 10200000, "interest_income": null, "other_non_operating": null, "pretax_income": 7500000, "tax_provision": 2500000, "effective_tax_rate": null, "net_income": 5000000, "net_income_continuing_ops": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39700000, "short_term_investments": null, "net_receivables": 279500000, "inventory": 817500000, "other_current_assets": null, "total_current_assets": 1181800000, "net_ppe": null, "goodwill": 79100000, "intangible_assets": 125900000, "goodwill_and_intangibles": 205000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 718800000, "total_assets": 1900600000, "short_term_debt": 20500000, "accounts_payable": 458300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551700000, "long_term_debt": 479900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 666200000, "total_liabilities": 1217900000, "total_debt": 500400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 199500000, "total_equity": 682700000, "shares_outstanding": 35951308, "operating_cash_flow": -14100000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28900000, "free_cash_flow": -6200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20700000", "ebitda": "36300000", "netIncome": "5000000", "grossProfit": "104100000", "depreciation": "None", "totalRevenue": "553400000", "costOfRevenue": "449300000", "interestIncome": "10200000", "incomeBeforeTax": "7500000", "interestExpense": "10200000", "operatingIncome": "20700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2500000", "reportedCurrency": "USD", "netInterestIncome": "-10200000", "nonInterestIncome": "None", "operatingExpenses": "83400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "83400000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "79100000", "inventory": "817500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1900600000", "longTermDebt": "479900000", "shortTermDebt": "20500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "125900000", "reportedCurrency": "USD", "retainedEarnings": "199500000", "totalLiabilities": "1217900000", "otherCurrentAssets": "45100000", "totalCurrentAssets": "1181800000", "currentLongTermDebt": "20500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "279500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "718800000", "currentAccountsPayable": "458300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "412900000", "shortLongTermDebtTotal": "553500000", "totalShareholderEquity": "682700000", "capitalLeaseObligations": "53100000", "otherCurrentLiabilities": "55900000", "totalCurrentLiabilities": "551700000", "otherNonCurrentLiabilities": "59500000", "totalNonCurrentLiabilities": "666200000", "cashAndShortTermInvestments": "39700000", "commonStockSharesOutstanding": "35951308", "intangibleAssetsExcludingGoodwill": "125900000", "cashAndCashEquivalentsAtCarryingValue": "39700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-32900000", "operatingCashflow": "-14100000", "capitalExpenditures": "7900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28900000", "cashflowFromInvestment": "-7600000", "stockBasedCompensation": "1000000", "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": "15600000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 539500000, "cost_of_revenue": 440500000, "gross_profit": 99000000, "ebit": 10500000, "ebitda": 26000000, "pretax_income": 1300000, "tax_provision": -200000, "net_income": 1500000, "net_income_to_common": 1500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32900000, "total_current_assets": 1162700000, "total_assets": 1883800000, "short_term_debt": 10700000, "long_term_debt": 459800000, "total_debt": 470500000, "total_liabilities": 1202500000, "total_equity": 681300000, "shares_outstanding": 35823866, "goodwill_and_intangibles": 206100000 }, "cash_flow": { "operating_cash_flow": -67700000, "capital_expenditure": 6000000, "free_cash_flow": -61700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300267, "ticker_id": 2756, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10500000", "ebitda": "26000000", "netIncome": "1500000", "grossProfit": "99000000", "depreciation": "None", "totalRevenue": "539500000", "costOfRevenue": "440500000", "interestIncome": "9500000", "incomeBeforeTax": "1300000", "interestExpense": "9200000", "operatingIncome": "10800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "88200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15500000", "sellingGeneralAndAdministrative": "87400000", "netIncomeFromContinuingOperations": "1500000" }, "balance": { "goodwill": "79000000", "inventory": "782500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1883800000", "longTermDebt": "459800000", "shortTermDebt": "10700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "127100000", "reportedCurrency": "USD", "retainedEarnings": "194500000", "totalLiabilities": "1202500000", "otherCurrentAssets": "57700000", "totalCurrentAssets": "1162700000", "currentLongTermDebt": "10700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721100000", "currentAccountsPayable": "314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "420300000", "shortLongTermDebtTotal": "524600000", "totalShareholderEquity": "681300000", "capitalLeaseObligations": "54100000", "otherCurrentLiabilities": "212800000", "totalCurrentLiabilities": "560400000", "otherNonCurrentLiabilities": "55600000", "totalNonCurrentLiabilities": "642100000", "cashAndShortTermInvestments": "32900000", "commonStockSharesOutstanding": "35823866", "intangibleAssetsExcludingGoodwill": "127100000", "cashAndCashEquivalentsAtCarryingValue": "32900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-49500000", "operatingCashflow": "-67700000", "capitalExpenditures": "6000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63800000", "cashflowFromInvestment": "-5900000", "stockBasedCompensation": "3200000", "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": "15500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 539500000, "cost_of_revenue": 440500000, "gross_profit": 99000000, "research_and_development": null, "selling_general_admin": 87400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10500000, "depreciation_amortisation": 15500000, "ebitda": 26000000, "interest_expense": 9200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1300000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": 1500000, "net_income_continuing_ops": 1500000, "net_income_to_common": 1500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32900000, "short_term_investments": null, "net_receivables": 289600000, "inventory": 782500000, "other_current_assets": null, "total_current_assets": 1162700000, "net_ppe": null, "goodwill": 79000000, "intangible_assets": 127100000, "goodwill_and_intangibles": 206100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 721100000, "total_assets": 1883800000, "short_term_debt": 10700000, "accounts_payable": 314000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560400000, "long_term_debt": 459800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 642100000, "total_liabilities": 1202500000, "total_debt": 470500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 194500000, "total_equity": 681300000, "shares_outstanding": 35823866, "operating_cash_flow": -67700000, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63800000, "free_cash_flow": -61700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10500000", "ebitda": "26000000", "netIncome": "1500000", "grossProfit": "99000000", "depreciation": "None", "totalRevenue": "539500000", "costOfRevenue": "440500000", "interestIncome": "9500000", "incomeBeforeTax": "1300000", "interestExpense": "9200000", "operatingIncome": "10800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "88200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15500000", "sellingGeneralAndAdministrative": "87400000", "netIncomeFromContinuingOperations": "1500000" }, "balance": { "goodwill": "79000000", "inventory": "782500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1883800000", "longTermDebt": "459800000", "shortTermDebt": "10700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "127100000", "reportedCurrency": "USD", "retainedEarnings": "194500000", "totalLiabilities": "1202500000", "otherCurrentAssets": "57700000", "totalCurrentAssets": "1162700000", "currentLongTermDebt": "10700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721100000", "currentAccountsPayable": "314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "420300000", "shortLongTermDebtTotal": "524600000", "totalShareholderEquity": "681300000", "capitalLeaseObligations": "54100000", "otherCurrentLiabilities": "212800000", "totalCurrentLiabilities": "560400000", "otherNonCurrentLiabilities": "55600000", "totalNonCurrentLiabilities": "642100000", "cashAndShortTermInvestments": "32900000", "commonStockSharesOutstanding": "35823866", "intangibleAssetsExcludingGoodwill": "127100000", "cashAndCashEquivalentsAtCarryingValue": "32900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-49500000", "operatingCashflow": "-67700000", "capitalExpenditures": "6000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63800000", "cashflowFromInvestment": "-5900000", "stockBasedCompensation": "3200000", "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": "15500000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 470900000, "cost_of_revenue": 381100000, "gross_profit": 89800000, "ebit": -100000, "ebitda": 15500000, "pretax_income": -8800000, "tax_provision": -2500000, "net_income": -6300000, "net_income_to_common": -6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41400000, "total_current_assets": 1054500000, "total_assets": 1763800000, "short_term_debt": 17600000, "long_term_debt": 381400000, "total_debt": 399000000, "total_liabilities": 1112200000, "total_equity": 651600000, "shares_outstanding": 35273783, "goodwill_and_intangibles": 200400000 }, "cash_flow": { "operating_cash_flow": 12900000, "capital_expenditure": 10800000, "free_cash_flow": 23700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300268, "ticker_id": 2756, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-100000", "ebitda": "15500000", "netIncome": "-6300000", "grossProfit": "89800000", "depreciation": "None", "totalRevenue": "470900000", "costOfRevenue": "381100000", "interestIncome": "9100000", "incomeBeforeTax": "-8800000", "interestExpense": "8700000", "operatingIncome": "6100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "83700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "82900000", "netIncomeFromContinuingOperations": "-6300000" }, "balance": { "goodwill": "78000000", "inventory": "701700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1763800000", "longTermDebt": "381400000", "shortTermDebt": "17600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "122400000", "reportedCurrency": "USD", "retainedEarnings": "193000000", "totalLiabilities": "1112200000", "otherCurrentAssets": "43500000", "totalCurrentAssets": "1054500000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709300000", "currentAccountsPayable": "268400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411900000", "shortLongTermDebtTotal": "453600000", "totalShareholderEquity": "651600000", "capitalLeaseObligations": "54600000", "otherCurrentLiabilities": "243900000", "totalCurrentLiabilities": "554800000", "otherNonCurrentLiabilities": "49500000", "totalNonCurrentLiabilities": "557400000", "cashAndShortTermInvestments": "41400000", "commonStockSharesOutstanding": "35273783", "intangibleAssetsExcludingGoodwill": "122400000", "cashAndCashEquivalentsAtCarryingValue": "41400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-66000000", "operatingCashflow": "12900000", "capitalExpenditures": "10800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3200000", "cashflowFromInvestment": "-23600000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470900000, "cost_of_revenue": 381100000, "gross_profit": 89800000, "research_and_development": null, "selling_general_admin": 82900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -100000, "depreciation_amortisation": 15600000, "ebitda": 15500000, "interest_expense": 8700000, "interest_income": null, "other_non_operating": null, "pretax_income": -8800000, "tax_provision": -2500000, "effective_tax_rate": null, "net_income": -6300000, "net_income_continuing_ops": -6300000, "net_income_to_common": -6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41400000, "short_term_investments": null, "net_receivables": 267900000, "inventory": 701700000, "other_current_assets": null, "total_current_assets": 1054500000, "net_ppe": null, "goodwill": 78000000, "intangible_assets": 122400000, "goodwill_and_intangibles": 200400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 709300000, "total_assets": 1763800000, "short_term_debt": 17600000, "accounts_payable": 268400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554800000, "long_term_debt": 381400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 557400000, "total_liabilities": 1112200000, "total_debt": 399000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 193000000, "total_equity": 651600000, "shares_outstanding": 35273783, "operating_cash_flow": 12900000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3200000, "free_cash_flow": 23700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-100000", "ebitda": "15500000", "netIncome": "-6300000", "grossProfit": "89800000", "depreciation": "None", "totalRevenue": "470900000", "costOfRevenue": "381100000", "interestIncome": "9100000", "incomeBeforeTax": "-8800000", "interestExpense": "8700000", "operatingIncome": "6100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "83700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "82900000", "netIncomeFromContinuingOperations": "-6300000" }, "balance": { "goodwill": "78000000", "inventory": "701700000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1763800000", "longTermDebt": "381400000", "shortTermDebt": "17600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "122400000", "reportedCurrency": "USD", "retainedEarnings": "193000000", "totalLiabilities": "1112200000", "otherCurrentAssets": "43500000", "totalCurrentAssets": "1054500000", "currentLongTermDebt": "17600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709300000", "currentAccountsPayable": "268400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411900000", "shortLongTermDebtTotal": "453600000", "totalShareholderEquity": "651600000", "capitalLeaseObligations": "54600000", "otherCurrentLiabilities": "243900000", "totalCurrentLiabilities": "554800000", "otherNonCurrentLiabilities": "49500000", "totalNonCurrentLiabilities": "557400000", "cashAndShortTermInvestments": "41400000", "commonStockSharesOutstanding": "35273783", "intangibleAssetsExcludingGoodwill": "122400000", "cashAndCashEquivalentsAtCarryingValue": "41400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-66000000", "operatingCashflow": "12900000", "capitalExpenditures": "10800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3200000", "cashflowFromInvestment": "-23600000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15600000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 596000000, "cost_of_revenue": 500800000, "gross_profit": 95200000, "ebit": 19300000, "ebitda": 35800000, "pretax_income": 9400000, "tax_provision": -47300000, "net_income": 56700000, "net_income_to_common": 56700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48000000, "total_current_assets": 958900000, "total_assets": 1660000000, "short_term_debt": 13100000, "long_term_debt": 377100000, "total_debt": 390200000, "total_liabilities": 1019900000, "total_equity": 640100000, "shares_outstanding": 35583662, "goodwill_and_intangibles": 196300000 }, "cash_flow": { "operating_cash_flow": 112400000, "capital_expenditure": 11300000, "free_cash_flow": 123700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300269, "ticker_id": 2756, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19300000", "ebitda": "35800000", "netIncome": "56700000", "grossProfit": "95200000", "depreciation": "None", "totalRevenue": "596000000", "costOfRevenue": "500800000", "interestIncome": "3900000", "incomeBeforeTax": "9400000", "interestExpense": "10300000", "operatingIncome": "16200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-47300000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "79000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16500000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "56700000" }, "balance": { "goodwill": "77800000", "inventory": "609400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1660000000", "longTermDebt": "377100000", "shortTermDebt": "13100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118500000", "reportedCurrency": "USD", "retainedEarnings": "199300000", "totalLiabilities": "1019900000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "958900000", "currentLongTermDebt": "13100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701100000", "currentAccountsPayable": "205500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "405500000", "shortLongTermDebtTotal": "437200000", "totalShareholderEquity": "640100000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "237700000", "totalCurrentLiabilities": "474300000", "otherNonCurrentLiabilities": "50100000", "totalNonCurrentLiabilities": "545600000", "cashAndShortTermInvestments": "48000000", "commonStockSharesOutstanding": "35583662", "intangibleAssetsExcludingGoodwill": "118500000", "cashAndCashEquivalentsAtCarryingValue": "48000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "124600000", "operatingCashflow": "112400000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74300000", "cashflowFromInvestment": "-11300000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 596000000, "cost_of_revenue": 500800000, "gross_profit": 95200000, "research_and_development": 41100000, "selling_general_admin": 80000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19300000, "depreciation_amortisation": 16500000, "ebitda": 35800000, "interest_expense": 10300000, "interest_income": null, "other_non_operating": null, "pretax_income": 9400000, "tax_provision": -47300000, "effective_tax_rate": null, "net_income": 56700000, "net_income_continuing_ops": 56700000, "net_income_to_common": 56700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48000000, "short_term_investments": null, "net_receivables": 260300000, "inventory": 609400000, "other_current_assets": null, "total_current_assets": 958900000, "net_ppe": null, "goodwill": 77800000, "intangible_assets": 118500000, "goodwill_and_intangibles": 196300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 701100000, "total_assets": 1660000000, "short_term_debt": 13100000, "accounts_payable": 205500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474300000, "long_term_debt": 377100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545600000, "total_liabilities": 1019900000, "total_debt": 390200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 199300000, "total_equity": 640100000, "shares_outstanding": 35583662, "operating_cash_flow": 112400000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74300000, "free_cash_flow": 123700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19300000", "ebitda": "35800000", "netIncome": "56700000", "grossProfit": "95200000", "depreciation": "None", "totalRevenue": "596000000", "costOfRevenue": "500800000", "interestIncome": "3900000", "incomeBeforeTax": "9400000", "interestExpense": "10300000", "operatingIncome": "16200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-47300000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "79000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16500000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "56700000" }, "balance": { "goodwill": "77800000", "inventory": "609400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1660000000", "longTermDebt": "377100000", "shortTermDebt": "13100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118500000", "reportedCurrency": "USD", "retainedEarnings": "199300000", "totalLiabilities": "1019900000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "958900000", "currentLongTermDebt": "13100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701100000", "currentAccountsPayable": "205500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "405500000", "shortLongTermDebtTotal": "437200000", "totalShareholderEquity": "640100000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "237700000", "totalCurrentLiabilities": "474300000", "otherNonCurrentLiabilities": "50100000", "totalNonCurrentLiabilities": "545600000", "cashAndShortTermInvestments": "48000000", "commonStockSharesOutstanding": "35583662", "intangibleAssetsExcludingGoodwill": "118500000", "cashAndCashEquivalentsAtCarryingValue": "48000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "124600000", "operatingCashflow": "112400000", "capitalExpenditures": "11300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74300000", "cashflowFromInvestment": "-11300000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16500000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 524800000, "cost_of_revenue": 437200000, "gross_profit": 87600000, "ebit": 2300000, "ebitda": 17900000, "pretax_income": -7300000, "tax_provision": -300000, "net_income": -7000000, "net_income_to_common": -7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 1104000000, "total_assets": 1776700000, "short_term_debt": 40500000, "long_term_debt": 426700000, "total_debt": 467200000, "total_liabilities": 1169100000, "total_equity": 607600000, "shares_outstanding": 35123015, "goodwill_and_intangibles": 203800000 }, "cash_flow": { "operating_cash_flow": -43600000, "capital_expenditure": 9300000, "free_cash_flow": -34300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300271, "ticker_id": 2756, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2300000", "ebitda": "17900000", "netIncome": "-7000000", "grossProfit": "87600000", "depreciation": "None", "totalRevenue": "524800000", "costOfRevenue": "437200000", "interestIncome": "9900000", "incomeBeforeTax": "-7300000", "interestExpense": "9900000", "operatingIncome": "7500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "80100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "78900000", "netIncomeFromContinuingOperations": "-7000000" }, "balance": { "goodwill": "80000000", "inventory": "769900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1776700000", "longTermDebt": "426700000", "shortTermDebt": "40500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "123800000", "reportedCurrency": "USD", "retainedEarnings": "142600000", "totalLiabilities": "1169100000", "otherCurrentAssets": "38600000", "totalCurrentAssets": "1104000000", "currentLongTermDebt": "40500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "672700000", "currentAccountsPayable": "254300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "423400000", "shortLongTermDebtTotal": "511700000", "totalShareholderEquity": "607600000", "capitalLeaseObligations": "44500000", "otherCurrentLiabilities": "248700000", "totalCurrentLiabilities": "561100000", "otherNonCurrentLiabilities": "51300000", "totalNonCurrentLiabilities": "608000000", "cashAndShortTermInvestments": "22900000", "commonStockSharesOutstanding": "35123015", "intangibleAssetsExcludingGoodwill": "123800000", "cashAndCashEquivalentsAtCarryingValue": "22900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "-43600000", "capitalExpenditures": "9300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35300000", "cashflowFromInvestment": "-7500000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 524800000, "cost_of_revenue": 437200000, "gross_profit": 87600000, "research_and_development": null, "selling_general_admin": 78900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2300000, "depreciation_amortisation": 15600000, "ebitda": 17900000, "interest_expense": 9900000, "interest_income": null, "other_non_operating": null, "pretax_income": -7300000, "tax_provision": -300000, "effective_tax_rate": null, "net_income": -7000000, "net_income_continuing_ops": -7000000, "net_income_to_common": -7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22900000, "short_term_investments": null, "net_receivables": 272600000, "inventory": 769900000, "other_current_assets": null, "total_current_assets": 1104000000, "net_ppe": null, "goodwill": 80000000, "intangible_assets": 123800000, "goodwill_and_intangibles": 203800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 672700000, "total_assets": 1776700000, "short_term_debt": 40500000, "accounts_payable": 254300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561100000, "long_term_debt": 426700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 608000000, "total_liabilities": 1169100000, "total_debt": 467200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142600000, "total_equity": 607600000, "shares_outstanding": 35123015, "operating_cash_flow": -43600000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35300000, "free_cash_flow": -34300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2300000", "ebitda": "17900000", "netIncome": "-7000000", "grossProfit": "87600000", "depreciation": "None", "totalRevenue": "524800000", "costOfRevenue": "437200000", "interestIncome": "9900000", "incomeBeforeTax": "-7300000", "interestExpense": "9900000", "operatingIncome": "7500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "80100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "78900000", "netIncomeFromContinuingOperations": "-7000000" }, "balance": { "goodwill": "80000000", "inventory": "769900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1776700000", "longTermDebt": "426700000", "shortTermDebt": "40500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "123800000", "reportedCurrency": "USD", "retainedEarnings": "142600000", "totalLiabilities": "1169100000", "otherCurrentAssets": "38600000", "totalCurrentAssets": "1104000000", "currentLongTermDebt": "40500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "672700000", "currentAccountsPayable": "254300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "423400000", "shortLongTermDebtTotal": "511700000", "totalShareholderEquity": "607600000", "capitalLeaseObligations": "44500000", "otherCurrentLiabilities": "248700000", "totalCurrentLiabilities": "561100000", "otherNonCurrentLiabilities": "51300000", "totalNonCurrentLiabilities": "608000000", "cashAndShortTermInvestments": "22900000", "commonStockSharesOutstanding": "35123015", "intangibleAssetsExcludingGoodwill": "123800000", "cashAndCashEquivalentsAtCarryingValue": "22900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "-43600000", "capitalExpenditures": "9300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35300000", "cashflowFromInvestment": "-7500000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15600000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 562100000, "cost_of_revenue": 462400000, "gross_profit": 99700000, "ebit": 12800000, "ebitda": 28200000, "pretax_income": 3200000, "tax_provision": 1600000, "net_income": 1600000, "net_income_to_common": 1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38100000, "total_current_assets": 1092500000, "total_assets": 1747900000, "short_term_debt": 21400000, "long_term_debt": 406300000, "total_debt": 427700000, "total_liabilities": 1155600000, "total_equity": 592300000, "shares_outstanding": 35738322, "goodwill_and_intangibles": 201000000 }, "cash_flow": { "operating_cash_flow": 11000000, "capital_expenditure": 12900000, "free_cash_flow": 23900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300272, "ticker_id": 2756, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12800000", "ebitda": "28200000", "netIncome": "1600000", "grossProfit": "99700000", "depreciation": "None", "totalRevenue": "562100000", "costOfRevenue": "462400000", "interestIncome": "None", "incomeBeforeTax": "3200000", "interestExpense": "10000000", "operatingIncome": "12900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "86800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15400000", "sellingGeneralAndAdministrative": "83700000", "netIncomeFromContinuingOperations": "1600000" }, "balance": { "goodwill": "78900000", "inventory": "759400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1747900000", "longTermDebt": "406300000", "shortTermDebt": "21400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "122100000", "reportedCurrency": "USD", "retainedEarnings": "149600000", "totalLiabilities": "1155600000", "otherCurrentAssets": "33000000", "totalCurrentAssets": "1092500000", "currentLongTermDebt": "21400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "655400000", "currentAccountsPayable": "278500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "471700000", "totalShareholderEquity": "592300000", "capitalLeaseObligations": "44000000", "otherCurrentLiabilities": "260900000", "totalCurrentLiabilities": "578600000", "otherNonCurrentLiabilities": "43200000", "totalNonCurrentLiabilities": "577000000", "cashAndShortTermInvestments": "38100000", "commonStockSharesOutstanding": "35738322", "intangibleAssetsExcludingGoodwill": "122100000", "cashAndCashEquivalentsAtCarryingValue": "38100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-15100000", "operatingCashflow": "11000000", "capitalExpenditures": "12900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5500000", "cashflowFromInvestment": "-9600000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562100000, "cost_of_revenue": 462400000, "gross_profit": 99700000, "research_and_development": null, "selling_general_admin": 83700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12800000, "depreciation_amortisation": 15400000, "ebitda": 28200000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3200000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": 1600000, "net_income_continuing_ops": 1600000, "net_income_to_common": 1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38100000, "short_term_investments": null, "net_receivables": 262000000, "inventory": 759400000, "other_current_assets": null, "total_current_assets": 1092500000, "net_ppe": null, "goodwill": 78900000, "intangible_assets": 122100000, "goodwill_and_intangibles": 201000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 655400000, "total_assets": 1747900000, "short_term_debt": 21400000, "accounts_payable": 278500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578600000, "long_term_debt": 406300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 577000000, "total_liabilities": 1155600000, "total_debt": 427700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 149600000, "total_equity": 592300000, "shares_outstanding": 35738322, "operating_cash_flow": 11000000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5500000, "free_cash_flow": 23900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12800000", "ebitda": "28200000", "netIncome": "1600000", "grossProfit": "99700000", "depreciation": "None", "totalRevenue": "562100000", "costOfRevenue": "462400000", "interestIncome": "None", "incomeBeforeTax": "3200000", "interestExpense": "10000000", "operatingIncome": "12900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "86800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15400000", "sellingGeneralAndAdministrative": "83700000", "netIncomeFromContinuingOperations": "1600000" }, "balance": { "goodwill": "78900000", "inventory": "759400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1747900000", "longTermDebt": "406300000", "shortTermDebt": "21400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "122100000", "reportedCurrency": "USD", "retainedEarnings": "149600000", "totalLiabilities": "1155600000", "otherCurrentAssets": "33000000", "totalCurrentAssets": "1092500000", "currentLongTermDebt": "21400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "655400000", "currentAccountsPayable": "278500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "471700000", "totalShareholderEquity": "592300000", "capitalLeaseObligations": "44000000", "otherCurrentLiabilities": "260900000", "totalCurrentLiabilities": "578600000", "otherNonCurrentLiabilities": "43200000", "totalNonCurrentLiabilities": "577000000", "cashAndShortTermInvestments": "38100000", "commonStockSharesOutstanding": "35738322", "intangibleAssetsExcludingGoodwill": "122100000", "cashAndCashEquivalentsAtCarryingValue": "38100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-15100000", "operatingCashflow": "11000000", "capitalExpenditures": "12900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5500000", "cashflowFromInvestment": "-9600000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15400000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 495100000, "cost_of_revenue": 402600000, "gross_profit": 92500000, "ebit": 15600000, "ebitda": 31000000, "pretax_income": 6400000, "tax_provision": 1900000, "net_income": 4500000, "net_income_to_common": 4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31500000, "total_current_assets": 1119400000, "total_assets": 1780600000, "short_term_debt": 42500000, "long_term_debt": 372700000, "total_debt": 415200000, "total_liabilities": 1184600000, "total_equity": 596000000, "shares_outstanding": 36060640, "goodwill_and_intangibles": 202000000 }, "cash_flow": { "operating_cash_flow": -30600000, "capital_expenditure": 12200000, "free_cash_flow": -18400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300273, "ticker_id": 2756, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15600000", "ebitda": "31000000", "netIncome": "4500000", "grossProfit": "92500000", "depreciation": "None", "totalRevenue": "495100000", "costOfRevenue": "402600000", "interestIncome": "None", "incomeBeforeTax": "6400000", "interestExpense": "9500000", "operatingIncome": "15200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "77300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15400000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "4500000" }, "balance": { "goodwill": "78700000", "inventory": "748000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1780600000", "longTermDebt": "372700000", "shortTermDebt": "42500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "123300000", "reportedCurrency": "USD", "retainedEarnings": "148000000", "totalLiabilities": "1184600000", "otherCurrentAssets": "43900000", "totalCurrentAssets": "1119400000", "currentLongTermDebt": "42500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "661200000", "currentAccountsPayable": "306900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461800000", "totalShareholderEquity": "596000000", "capitalLeaseObligations": "46600000", "otherCurrentLiabilities": "262500000", "totalCurrentLiabilities": "632200000", "otherNonCurrentLiabilities": "44300000", "totalNonCurrentLiabilities": "552400000", "cashAndShortTermInvestments": "31500000", "commonStockSharesOutstanding": "36060640", "intangibleAssetsExcludingGoodwill": "123300000", "cashAndCashEquivalentsAtCarryingValue": "31500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-89100000", "operatingCashflow": "-30600000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40200000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "3700000", "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": "15400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 495100000, "cost_of_revenue": 402600000, "gross_profit": 92500000, "research_and_development": null, "selling_general_admin": 76000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15600000, "depreciation_amortisation": 15400000, "ebitda": 31000000, "interest_expense": 9500000, "interest_income": null, "other_non_operating": null, "pretax_income": 6400000, "tax_provision": 1900000, "effective_tax_rate": null, "net_income": 4500000, "net_income_continuing_ops": 4500000, "net_income_to_common": 4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31500000, "short_term_investments": null, "net_receivables": 296000000, "inventory": 748000000, "other_current_assets": null, "total_current_assets": 1119400000, "net_ppe": null, "goodwill": 78700000, "intangible_assets": 123300000, "goodwill_and_intangibles": 202000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 661200000, "total_assets": 1780600000, "short_term_debt": 42500000, "accounts_payable": 306900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 632200000, "long_term_debt": 372700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 552400000, "total_liabilities": 1184600000, "total_debt": 415200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 148000000, "total_equity": 596000000, "shares_outstanding": 36060640, "operating_cash_flow": -30600000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40200000, "free_cash_flow": -18400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15600000", "ebitda": "31000000", "netIncome": "4500000", "grossProfit": "92500000", "depreciation": "None", "totalRevenue": "495100000", "costOfRevenue": "402600000", "interestIncome": "None", "incomeBeforeTax": "6400000", "interestExpense": "9500000", "operatingIncome": "15200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "77300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15400000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "4500000" }, "balance": { "goodwill": "78700000", "inventory": "748000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1780600000", "longTermDebt": "372700000", "shortTermDebt": "42500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "123300000", "reportedCurrency": "USD", "retainedEarnings": "148000000", "totalLiabilities": "1184600000", "otherCurrentAssets": "43900000", "totalCurrentAssets": "1119400000", "currentLongTermDebt": "42500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "661200000", "currentAccountsPayable": "306900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461800000", "totalShareholderEquity": "596000000", "capitalLeaseObligations": "46600000", "otherCurrentLiabilities": "262500000", "totalCurrentLiabilities": "632200000", "otherNonCurrentLiabilities": "44300000", "totalNonCurrentLiabilities": "552400000", "cashAndShortTermInvestments": "31500000", "commonStockSharesOutstanding": "36060640", "intangibleAssetsExcludingGoodwill": "123300000", "cashAndCashEquivalentsAtCarryingValue": "31500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-89100000", "operatingCashflow": "-30600000", "capitalExpenditures": "12200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40200000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "3700000", "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": "15400000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 595800000, "cost_of_revenue": 496700000, "gross_profit": 99100000, "ebit": 6500000, "ebitda": 22100000, "pretax_income": -1900000, "tax_provision": 6000000, "net_income": -7900000, "net_income_to_common": -7900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34400000, "total_current_assets": 1033000000, "total_assets": 1706700000, "short_term_debt": 13400000, "long_term_debt": 358700000, "total_debt": 372100000, "total_liabilities": 1103400000, "total_equity": 603300000, "shares_outstanding": 35090259, "goodwill_and_intangibles": 205200000 }, "cash_flow": { "operating_cash_flow": 39800000, "capital_expenditure": 17500000, "free_cash_flow": 57300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300274, "ticker_id": 2756, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6500000", "ebitda": "22100000", "netIncome": "-7900000", "grossProfit": "99100000", "depreciation": "None", "totalRevenue": "595800000", "costOfRevenue": "496700000", "interestIncome": "None", "incomeBeforeTax": "-1900000", "interestExpense": "8700000", "operatingIncome": "9800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-8700000", "nonInterestIncome": "None", "operatingExpenses": "89300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "94200000", "netIncomeFromContinuingOperations": "-7900000" }, "balance": { "goodwill": "79600000", "inventory": "666500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1706700000", "longTermDebt": "358700000", "shortTermDebt": "13400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "125600000", "reportedCurrency": "USD", "retainedEarnings": "143500000", "totalLiabilities": "1103400000", "otherCurrentAssets": "53300000", "totalCurrentAssets": "1033000000", "currentLongTermDebt": "13400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "673700000", "currentAccountsPayable": "254700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "419300000", "totalShareholderEquity": "603300000", "capitalLeaseObligations": "47200000", "otherCurrentLiabilities": "276000000", "totalCurrentLiabilities": "563300000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "540100000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "35090259", "intangibleAssetsExcludingGoodwill": "125600000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "67600000", "operatingCashflow": "39800000", "capitalExpenditures": "17500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28800000", "cashflowFromInvestment": "-17200000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 595800000, "cost_of_revenue": 496700000, "gross_profit": 99100000, "research_and_development": 35300000, "selling_general_admin": 94200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6500000, "depreciation_amortisation": 15600000, "ebitda": 22100000, "interest_expense": 8700000, "interest_income": null, "other_non_operating": null, "pretax_income": -1900000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -7900000, "net_income_continuing_ops": -7900000, "net_income_to_common": -7900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34400000, "short_term_investments": null, "net_receivables": 278800000, "inventory": 666500000, "other_current_assets": null, "total_current_assets": 1033000000, "net_ppe": null, "goodwill": 79600000, "intangible_assets": 125600000, "goodwill_and_intangibles": 205200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 673700000, "total_assets": 1706700000, "short_term_debt": 13400000, "accounts_payable": 254700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563300000, "long_term_debt": 358700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 540100000, "total_liabilities": 1103400000, "total_debt": 372100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 143500000, "total_equity": 603300000, "shares_outstanding": 35090259, "operating_cash_flow": 39800000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28800000, "free_cash_flow": 57300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6500000", "ebitda": "22100000", "netIncome": "-7900000", "grossProfit": "99100000", "depreciation": "None", "totalRevenue": "595800000", "costOfRevenue": "496700000", "interestIncome": "None", "incomeBeforeTax": "-1900000", "interestExpense": "8700000", "operatingIncome": "9800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-8700000", "nonInterestIncome": "None", "operatingExpenses": "89300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15600000", "sellingGeneralAndAdministrative": "94200000", "netIncomeFromContinuingOperations": "-7900000" }, "balance": { "goodwill": "79600000", "inventory": "666500000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1706700000", "longTermDebt": "358700000", "shortTermDebt": "13400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "125600000", "reportedCurrency": "USD", "retainedEarnings": "143500000", "totalLiabilities": "1103400000", "otherCurrentAssets": "53300000", "totalCurrentAssets": "1033000000", "currentLongTermDebt": "13400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "673700000", "currentAccountsPayable": "254700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "419300000", "totalShareholderEquity": "603300000", "capitalLeaseObligations": "47200000", "otherCurrentLiabilities": "276000000", "totalCurrentLiabilities": "563300000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "540100000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "35090259", "intangibleAssetsExcludingGoodwill": "125600000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "67600000", "operatingCashflow": "39800000", "capitalExpenditures": "17500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28800000", "cashflowFromInvestment": "-17200000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15600000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 520900000, "cost_of_revenue": 424100000, "gross_profit": 96800000, "ebit": 18800000, "ebitda": 33200000, "pretax_income": 10400000, "tax_provision": 9500000, "net_income": 10400000, "net_income_to_common": 10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40000000, "total_current_assets": 1053200000, "total_assets": 1692200000, "short_term_debt": 30300000, "long_term_debt": 368500000, "total_debt": 398800000, "total_liabilities": 1119200000, "total_equity": 573000000, "shares_outstanding": 35787704, "goodwill_and_intangibles": 201900000 }, "cash_flow": { "operating_cash_flow": 26300000, "capital_expenditure": 23600000, "free_cash_flow": 49900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300276, "ticker_id": 2756, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18800000", "ebitda": "33200000", "netIncome": "10400000", "grossProfit": "96800000", "depreciation": "None", "totalRevenue": "520900000", "costOfRevenue": "424100000", "interestIncome": "5900000", "incomeBeforeTax": "10400000", "interestExpense": "8700000", "operatingIncome": "18000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-8700000", "nonInterestIncome": "None", "operatingExpenses": "78800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "77400000", "netIncomeFromContinuingOperations": "10400000" }, "balance": { "goodwill": "78400000", "inventory": "719900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1692200000", "longTermDebt": "368500000", "shortTermDebt": "30300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "123500000", "reportedCurrency": "USD", "retainedEarnings": "151400000", "totalLiabilities": "1119200000", "otherCurrentAssets": "33900000", "totalCurrentAssets": "1053200000", "currentLongTermDebt": "30300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "259400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "639000000", "currentAccountsPayable": "258400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "395300000", "shortLongTermDebtTotal": "434500000", "totalShareholderEquity": "573000000", "capitalLeaseObligations": "35700000", "otherCurrentLiabilities": "275500000", "totalCurrentLiabilities": "588500000", "otherNonCurrentLiabilities": "39700000", "totalNonCurrentLiabilities": "530700000", "cashAndShortTermInvestments": "40000000", "commonStockSharesOutstanding": "35787704", "intangibleAssetsExcludingGoodwill": "123500000", "cashAndCashEquivalentsAtCarryingValue": "40000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6900000", "operatingCashflow": "26300000", "capitalExpenditures": "23600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11800000", "cashflowFromInvestment": "-23400000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520900000, "cost_of_revenue": 424100000, "gross_profit": 96800000, "research_and_development": null, "selling_general_admin": 77400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18800000, "depreciation_amortisation": 14400000, "ebitda": 33200000, "interest_expense": 8700000, "interest_income": null, "other_non_operating": null, "pretax_income": 10400000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": 10400000, "net_income_continuing_ops": 10400000, "net_income_to_common": 10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40000000, "short_term_investments": null, "net_receivables": 259400000, "inventory": 719900000, "other_current_assets": null, "total_current_assets": 1053200000, "net_ppe": null, "goodwill": 78400000, "intangible_assets": 123500000, "goodwill_and_intangibles": 201900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 639000000, "total_assets": 1692200000, "short_term_debt": 30300000, "accounts_payable": 258400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588500000, "long_term_debt": 368500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 530700000, "total_liabilities": 1119200000, "total_debt": 398800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 151400000, "total_equity": 573000000, "shares_outstanding": 35787704, "operating_cash_flow": 26300000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11800000, "free_cash_flow": 49900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18800000", "ebitda": "33200000", "netIncome": "10400000", "grossProfit": "96800000", "depreciation": "None", "totalRevenue": "520900000", "costOfRevenue": "424100000", "interestIncome": "5900000", "incomeBeforeTax": "10400000", "interestExpense": "8700000", "operatingIncome": "18000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-8700000", "nonInterestIncome": "None", "operatingExpenses": "78800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "77400000", "netIncomeFromContinuingOperations": "10400000" }, "balance": { "goodwill": "78400000", "inventory": "719900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1692200000", "longTermDebt": "368500000", "shortTermDebt": "30300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "123500000", "reportedCurrency": "USD", "retainedEarnings": "151400000", "totalLiabilities": "1119200000", "otherCurrentAssets": "33900000", "totalCurrentAssets": "1053200000", "currentLongTermDebt": "30300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "259400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "639000000", "currentAccountsPayable": "258400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "395300000", "shortLongTermDebtTotal": "434500000", "totalShareholderEquity": "573000000", "capitalLeaseObligations": "35700000", "otherCurrentLiabilities": "275500000", "totalCurrentLiabilities": "588500000", "otherNonCurrentLiabilities": "39700000", "totalNonCurrentLiabilities": "530700000", "cashAndShortTermInvestments": "40000000", "commonStockSharesOutstanding": "35787704", "intangibleAssetsExcludingGoodwill": "123500000", "cashAndCashEquivalentsAtCarryingValue": "40000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6900000", "operatingCashflow": "26300000", "capitalExpenditures": "23600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11800000", "cashflowFromInvestment": "-23400000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14400000", "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": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "income_statement": { "revenue": 602800000, "cost_of_revenue": 479800000, "gross_profit": 123000000, "ebit": 24000000, "ebitda": 38900000, "pretax_income": 15000000, "tax_provision": -5200000, "net_income": 20200000, "net_income_to_common": 20200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25900000, "total_current_assets": 1069000000, "total_assets": 1701100000, "short_term_debt": 6700000, "long_term_debt": 380700000, "total_debt": 387400000, "total_liabilities": 1121700000, "total_equity": 579400000, "shares_outstanding": 35650143, "goodwill_and_intangibles": 205200000 }, "cash_flow": { "operating_cash_flow": -18500000, "capital_expenditure": 25700000, "free_cash_flow": 7200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300277, "ticker_id": 2756, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:43:51.743068+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24000000", "ebitda": "38900000", "netIncome": "20200000", "grossProfit": "123000000", "depreciation": "None", "totalRevenue": "602800000", "costOfRevenue": "479800000", "interestIncome": "9400000", "incomeBeforeTax": "15000000", "interestExpense": "9400000", "operatingIncome": "34400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-5200000", "reportedCurrency": "USD", "netInterestIncome": "-9400000", "nonInterestIncome": "None", "operatingExpenses": "88600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "87600000", "netIncomeFromContinuingOperations": "20200000" }, "balance": { "goodwill": "79000000", "inventory": "727400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1701100000", "longTermDebt": "380700000", "shortTermDebt": "6700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "126200000", "reportedCurrency": "USD", "retainedEarnings": "141000000", "totalLiabilities": "1121700000", "otherCurrentAssets": "32200000", "totalCurrentAssets": "1069000000", "currentLongTermDebt": "6700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "632100000", "currentAccountsPayable": "297800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "383400000", "shortLongTermDebtTotal": "419200000", "totalShareholderEquity": "579400000", "capitalLeaseObligations": "31800000", "otherCurrentLiabilities": "259800000", "totalCurrentLiabilities": "584500000", "otherNonCurrentLiabilities": "43000000", "totalNonCurrentLiabilities": "537200000", "cashAndShortTermInvestments": "25900000", "commonStockSharesOutstanding": "35650143", "intangibleAssetsExcludingGoodwill": "126200000", "cashAndCashEquivalentsAtCarryingValue": "25900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6800000", "operatingCashflow": "-18500000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10700000", "cashflowFromInvestment": "-22600000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 602800000, "cost_of_revenue": 479800000, "gross_profit": 123000000, "research_and_development": null, "selling_general_admin": 87600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24000000, "depreciation_amortisation": 14900000, "ebitda": 38900000, "interest_expense": 9400000, "interest_income": null, "other_non_operating": null, "pretax_income": 15000000, "tax_provision": -5200000, "effective_tax_rate": null, "net_income": 20200000, "net_income_continuing_ops": 20200000, "net_income_to_common": 20200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25900000, "short_term_investments": null, "net_receivables": 283500000, "inventory": 727400000, "other_current_assets": null, "total_current_assets": 1069000000, "net_ppe": null, "goodwill": 79000000, "intangible_assets": 126200000, "goodwill_and_intangibles": 205200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 632100000, "total_assets": 1701100000, "short_term_debt": 6700000, "accounts_payable": 297800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 584500000, "long_term_debt": 380700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 537200000, "total_liabilities": 1121700000, "total_debt": 387400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 141000000, "total_equity": 579400000, "shares_outstanding": 35650143, "operating_cash_flow": -18500000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10700000, "free_cash_flow": 7200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24000000", "ebitda": "38900000", "netIncome": "20200000", "grossProfit": "123000000", "depreciation": "None", "totalRevenue": "602800000", "costOfRevenue": "479800000", "interestIncome": "9400000", "incomeBeforeTax": "15000000", "interestExpense": "9400000", "operatingIncome": "34400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-5200000", "reportedCurrency": "USD", "netInterestIncome": "-9400000", "nonInterestIncome": "None", "operatingExpenses": "88600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "87600000", "netIncomeFromContinuingOperations": "20200000" }, "balance": { "goodwill": "79000000", "inventory": "727400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "1701100000", "longTermDebt": "380700000", "shortTermDebt": "6700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "126200000", "reportedCurrency": "USD", "retainedEarnings": "141000000", "totalLiabilities": "1121700000", "otherCurrentAssets": "32200000", "totalCurrentAssets": "1069000000", "currentLongTermDebt": "6700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "632100000", "currentAccountsPayable": "297800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "383400000", "shortLongTermDebtTotal": "419200000", "totalShareholderEquity": "579400000", "capitalLeaseObligations": "31800000", "otherCurrentLiabilities": "259800000", "totalCurrentLiabilities": "584500000", "otherNonCurrentLiabilities": "43000000", "totalNonCurrentLiabilities": "537200000", "cashAndShortTermInvestments": "25900000", "commonStockSharesOutstanding": "35650143", "intangibleAssetsExcludingGoodwill": "126200000", "cashAndCashEquivalentsAtCarryingValue": "25900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6800000", "operatingCashflow": "-18500000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10700000", "cashflowFromInvestment": "-22600000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }