{ "ticker": { "uuid": "f85359e9-2247-4b2e-b7ca-3b3d2bfc86a9", "symbol": "AMR", "name": "Alpha Metallurgical Resources Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Coking Coal", "page_url": "https://sharemaestro.com/factors/ticker/f85359e9-2247-4b2e-b7ca-3b3d2bfc86a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/f85359e9-2247-4b2e-b7ca-3b3d2bfc86a9/" }, "ticker_metadata": { "id": 192, "uuid": "f85359e9-2247-4b2e-b7ca-3b3d2bfc86a9", "symbol": "AMR", "name": "Alpha Metallurgical Resources Inc", "asset_type": "equity", "market_cap": 2529829000, "stock_exchange_id": 3, "industry": "Coking Coal", "sector": "Basic Materials", "description": "Alpha Metallurgical Resources, Inc. is a mining company. The company is headquartered in Bristol, Tennessee.", "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": "f85359e9-2247-4b2e-b7ca-3b3d2bfc86a9", "symbol": "AMR", "name": "Alpha Metallurgical Resources Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Coking Coal", "page_url": "https://sharemaestro.com/factors/ticker/f85359e9-2247-4b2e-b7ca-3b3d2bfc86a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/f85359e9-2247-4b2e-b7ca-3b3d2bfc86a9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.75, "value": 0.74, "quality": 0.08, "momentum": 0.9, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 202.38, "market_cap": 2590471488.06, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0619, "shareholder_yield": 0.0002, "roe": -0.0256, "piotroski_f_score": 4, "momentum_12_1": 0.6649, "volatility_252d": 0.6003 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:54.405343+00:00", "batch_id": "" }, "size": { "price_close": 202.38, "market_cap": 2590471488.06, "market_cap_usd": 2590471488.06, "enterprise_value": 2285448488.06, "shares_outstanding": 12800037, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.7077, "ptbv_ratio": 1.7463, "ps_ratio": 1.2205, "pcf_ratio": 17.066, "pfcf_ratio": 9.2134, "ev_ebitda": 16.1563, "ev_ebit": -45.4807, "ev_sales": 1.0768, "ev_fcf": 8.1286, "earnings_yield": null, "fcf_yield": 0.123, "price_to_sales": 1.2205, "price_to_book": 1.7077, "price_to_cashflow": 17.066, "ebitda_to_ev": 0.0619, "sales_yield": 0.9287 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": 0, "shareholder_yield": 0.0002, "debt_paydown_yield": null, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.0171, "operating_margin": -0.0237, "net_margin": -0.0183, "ebitda_margin": 0.0666, "fcf_margin": 0.1325, "roe": -0.0256, "roa": -0.017, "roic": -0.0311, "roc_greenblatt": null, "asset_turnover": 0.9299, "cash_conversion": -7.2517, "accruals_ratio": -0.0835, "sbc_to_revenue": 0.0014, "piotroski_f_score": 4, "altman_z_score": 4.5136, "earnings_stability_5y": 17.7914, "revenue_stability_5y": 0.3567, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0159, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5046, "net_debt_to_ebitda": -2.1563, "debt_to_assets": 0.0053, "interest_coverage": -16.2257, "current_ratio": 3.6674, "quick_ratio": 2.8081, "net_debt": -305023000, "local_beta": 0.0009, "volatility_252d": 0.6003, "volatility_60d": 1.1951, "max_drawdown_12m": -0.3288, "risk_adjusted_momentum": 1.1077 }, "growth": { "revenue_growth_1y": -0.1915, "revenue_growth_3y_cagr": -0.1963, "revenue_growth_5y_cagr": 0.085, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.515, "book_value_growth_1y": -0.0587, "revenue_growth": -0.1915, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0992, "price_return_3m": 0.2004, "price_return_6m": 0.1302, "price_return_9m": 0.3828, "price_return_12m": 0.8302, "price_return_12m_ex1m": 0.6649, "momentum_6m": 0.1302, "momentum_12m": 0.8302, "momentum_12_1": 0.6649, "distance_from_52w_high": -0.1648, "distance_from_52w_low": 0.9296, "relative_strength": 0.7302 }, "raw_ttm": { "revenue_ttm": 2122511000, "gross_profit_ttm": 36305000, "ebit_ttm": -50251000, "ebitda_ttm": 141459000, "net_income_ttm": -38772000, "eps_diluted_ttm": -3.0291, "operating_cash_flow_ttm": 151791000, "capital_expenditure_ttm": 129371000, "fcf_ttm": 281162000, "dividends_paid_ttm": 415000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3097000, "cash_and_equivalents": 317231000, "total_current_assets": 909475000, "total_current_liabilities": 247987000, "net_ppe": null, "total_assets": 2282437000, "total_debt": 12208000, "total_equity": 1516955000, "net_working_capital": 347488000, "book_value_per_share": 118.5118, "retained_earnings": 2083685000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1483379000, "tangible_book_per_share": 115.8886 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 38, "rank_ps": 33, "rank_pcf": 71, "rank_ev_ebitda": 67, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 74, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 96, "rank_fcf_margin": 63, "rank_piotroski": 77, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 14 }, "composites": { "value_composite": 26, "quality_composite": 92, "momentum_composite": 10, "growth_composite": 87, "yield_composite": 71, "svqf_composite": 25, "vc1_composite": 70, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 25, "quality_value_composite": 0.2433, "os_score": 0.75, "value_percentile": 0.74, "quality_percentile": 0.08, "momentum_percentile": 0.9, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3470, "ticker_id": 192, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:54.405343+00:00", "batch_id": "", "os_score_delta": null, "price_close": 202.38, "market_cap": 2590471488.06, "market_cap_usd": 2590471488.06, "enterprise_value": 2285448488.06, "shares_outstanding": 12800037, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.70767853, "ptbv_ratio": 1.74633151, "ps_ratio": 1.22047494, "pcf_ratio": 17.06604139, "pfcf_ratio": 9.21344808, "ev_ebitda": 16.15626074, "ev_ebit": -45.48065686, "ev_sales": 1.07676638, "ev_fcf": 8.12858241, "earnings_yield": null, "fcf_yield": 0.12302268, "dividend_yield": 0.0001602, "buyback_yield": 0, "shareholder_yield": 0.0001602, "debt_paydown_yield": null, "total_yield": 0.0001602, "gross_margin": 0.01710474, "operating_margin": -0.02367526, "net_margin": -0.01826704, "ebitda_margin": 0.066647, "fcf_margin": 0.13246669, "roe": -0.0255591, "roa": -0.01698711, "roic": -0.03109766, "roc_greenblatt": null, "asset_turnover": 0.92993191, "cash_conversion": -7.25167647, "accruals_ratio": -0.08349102, "sbc_to_revenue": 0.00142091, "debt_to_equity": 0.50461747, "net_debt_to_ebitda": -2.15626436, "debt_to_assets": 0.00534867, "interest_coverage": -16.22570229, "current_ratio": 3.66743015, "quick_ratio": 2.80810284, "net_debt": -305023000, "revenue_growth_1y": -0.19147674, "revenue_growth_3y_cagr": -0.19627569, "revenue_growth_5y_cagr": 0.08500224, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.51499208, "book_value_growth_1y": -0.05871991, "piotroski_f_score": 4, "altman_z_score": 4.51361033, "earnings_stability_5y": 17.791405, "revenue_stability_5y": 0.356663, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09923415, "price_return_3m": 0.20035587, "price_return_6m": 0.13023568, "price_return_9m": 0.38284933, "price_return_12m": 0.8301682, "price_return_12m_ex1m": 0.66494845, "distance_from_52w_high": -0.16482337, "distance_from_52w_low": 0.92963387, "relative_strength": 0.73020462, "local_beta": 0.0009, "volatility_252d": 0.60028, "volatility_60d": 1.195073, "max_drawdown_12m": -0.32878013, "revenue_ttm": 2122511000, "gross_profit_ttm": 36305000, "ebit_ttm": -50251000, "ebitda_ttm": 141459000, "net_income_ttm": -38772000, "eps_diluted_ttm": -3.02905374, "operating_cash_flow_ttm": 151791000, "capital_expenditure_ttm": 129371000, "fcf_ttm": 281162000, "dividends_paid_ttm": 415000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3097000, "cash_and_equivalents": 317231000, "total_current_assets": 909475000, "total_current_liabilities": 247987000, "net_ppe": null, "total_assets": 2282437000, "total_debt": 12208000, "total_equity": 1516955000, "net_working_capital": 347488000, "book_value_per_share": 118.5117668, "retained_earnings": 2083685000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1483379000, "tangible_book_per_share": 115.88864938, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 38, "rank_ps": 33, "rank_pcf": 71, "rank_ev_ebitda": 67, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 74, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 96, "rank_fcf_margin": 63, "rank_piotroski": 77, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 14, "value_composite": 26, "quality_composite": 92, "momentum_composite": 10, "growth_composite": 87, "yield_composite": 71, "svqf_composite": 25, "vc1_composite": 70, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 202.38, "os": 0.75, "value": 0.74, "quality": 0.08, "momentum": 0.9, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0002, "roe": -0.0256, "momentum_12_1": 0.6649, "complete_fields": { "id": 3470, "ticker_id": 192, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:54.405343+00:00", "batch_id": "", "os_score_delta": null, "price_close": 202.38, "market_cap": 2590471488.06, "market_cap_usd": 2590471488.06, "enterprise_value": 2285448488.06, "shares_outstanding": 12800037, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.70767853, "ptbv_ratio": 1.74633151, "ps_ratio": 1.22047494, "pcf_ratio": 17.06604139, "pfcf_ratio": 9.21344808, "ev_ebitda": 16.15626074, "ev_ebit": -45.48065686, "ev_sales": 1.07676638, "ev_fcf": 8.12858241, "earnings_yield": null, "fcf_yield": 0.12302268, "dividend_yield": 0.0001602, "buyback_yield": 0, "shareholder_yield": 0.0001602, "debt_paydown_yield": null, "total_yield": 0.0001602, "gross_margin": 0.01710474, "operating_margin": -0.02367526, "net_margin": -0.01826704, "ebitda_margin": 0.066647, "fcf_margin": 0.13246669, "roe": -0.0255591, "roa": -0.01698711, "roic": -0.03109766, "roc_greenblatt": null, "asset_turnover": 0.92993191, "cash_conversion": -7.25167647, "accruals_ratio": -0.08349102, "sbc_to_revenue": 0.00142091, "debt_to_equity": 0.50461747, "net_debt_to_ebitda": -2.15626436, "debt_to_assets": 0.00534867, "interest_coverage": -16.22570229, "current_ratio": 3.66743015, "quick_ratio": 2.80810284, "net_debt": -305023000, "revenue_growth_1y": -0.19147674, "revenue_growth_3y_cagr": -0.19627569, "revenue_growth_5y_cagr": 0.08500224, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.51499208, "book_value_growth_1y": -0.05871991, "piotroski_f_score": 4, "altman_z_score": 4.51361033, "earnings_stability_5y": 17.791405, "revenue_stability_5y": 0.356663, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09923415, "price_return_3m": 0.20035587, "price_return_6m": 0.13023568, "price_return_9m": 0.38284933, "price_return_12m": 0.8301682, "price_return_12m_ex1m": 0.66494845, "distance_from_52w_high": -0.16482337, "distance_from_52w_low": 0.92963387, "relative_strength": 0.73020462, "local_beta": 0.0009, "volatility_252d": 0.60028, "volatility_60d": 1.195073, "max_drawdown_12m": -0.32878013, "revenue_ttm": 2122511000, "gross_profit_ttm": 36305000, "ebit_ttm": -50251000, "ebitda_ttm": 141459000, "net_income_ttm": -38772000, "eps_diluted_ttm": -3.02905374, "operating_cash_flow_ttm": 151791000, "capital_expenditure_ttm": 129371000, "fcf_ttm": 281162000, "dividends_paid_ttm": 415000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3097000, "cash_and_equivalents": 317231000, "total_current_assets": 909475000, "total_current_liabilities": 247987000, "net_ppe": null, "total_assets": 2282437000, "total_debt": 12208000, "total_equity": 1516955000, "net_working_capital": 347488000, "book_value_per_share": 118.5117668, "retained_earnings": 2083685000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1483379000, "tangible_book_per_share": 115.88864938, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 38, "rank_ps": 33, "rank_pcf": 71, "rank_ev_ebitda": 67, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 74, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 96, "rank_fcf_margin": 63, "rank_piotroski": 77, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 14, "value_composite": 26, "quality_composite": 92, "momentum_composite": 10, "growth_composite": 87, "yield_composite": 71, "svqf_composite": 25, "vc1_composite": 70, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 2129481000, "cost_of_revenue": 2126768000, "gross_profit": 2713000, "ebit": -84440000, "ebitda": 117637000, "pretax_income": -87459000, "tax_provision": -25772000, "net_income": -61687000, "net_income_to_common": -61687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365974000, "total_current_assets": 918308000, "total_assets": 2280626000, "short_term_debt": 4265000, "long_term_debt": 9841000, "total_debt": 14106000, "total_liabilities": 735131000, "total_equity": 1545495000, "shares_outstanding": 12996000, "goodwill_and_intangibles": 45576000 }, "cash_flow": { "operating_cash_flow": 144926000, "capital_expenditure": 127153000, "free_cash_flow": 272079000, "dividends_paid": 415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214971, "ticker_id": 192, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84440000", "ebitda": "117637000", "netIncome": "-61687000", "grossProfit": "2713000", "depreciation": "None", "totalRevenue": "2129481000", "costOfRevenue": "2126768000", "interestIncome": "15466000", "incomeBeforeTax": "-87459000", "interestExpense": "3019000", "operatingIncome": "-61366000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-25772000", "reportedCurrency": "USD", "netInterestIncome": "12447000", "nonInterestIncome": "None", "operatingExpenses": "64078999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2126768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202077000", "sellingGeneralAndAdministrative": "60158000", "netIncomeFromContinuingOperations": "-61687000" }, "balance": { "goodwill": "11124000", "inventory": "193000000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2280626000", "longTermDebt": "9841000", "shortTermDebt": "4265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34452000", "reportedCurrency": "USD", "retainedEarnings": "2094701000", "totalLiabilities": "735131000", "otherCurrentAssets": "31132000", "totalCurrentAssets": "918308000", "currentLongTermDebt": "3575000", "longTermInvestments": "53850000", "shortTermInvestments": "49582000", "currentNetReceivables": "278620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362318000", "currentAccountsPayable": "66169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1044147000", "shortLongTermDebtTotal": "23400000", "totalShareholderEquity": "1545495000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135088000", "totalCurrentLiabilities": "205522000", "otherNonCurrentLiabilities": "21308000", "totalNonCurrentLiabilities": "529608999", "cashAndShortTermInvestments": "365974000", "commonStockSharesOutstanding": "12996000", "intangibleAssetsExcludingGoodwill": "34452000", "cashAndCashEquivalentsAtCarryingValue": "365974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61687000", "profitLoss": "None", "dividendPayout": "415000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21495000", "operatingCashflow": "144926000", "capitalExpenditures": "127153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52227000", "cashflowFromInvestment": "-203975000", "stockBasedCompensation": "13598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2129481000, "cost_of_revenue": 2126768000, "gross_profit": 2713000, "research_and_development": null, "selling_general_admin": 60158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84440000, "depreciation_amortisation": 202077000, "ebitda": 117637000, "interest_expense": 3019000, "interest_income": null, "other_non_operating": null, "pretax_income": -87459000, "tax_provision": -25772000, "effective_tax_rate": null, "net_income": -61687000, "net_income_continuing_ops": -61687000, "net_income_to_common": -61687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365974000, "short_term_investments": 49582000, "net_receivables": 278620000, "inventory": 193000000, "other_current_assets": null, "total_current_assets": 918308000, "net_ppe": null, "goodwill": 11124000, "intangible_assets": 34452000, "goodwill_and_intangibles": 45576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1362318000, "total_assets": 2280626000, "short_term_debt": 4265000, "accounts_payable": 66169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205522000, "long_term_debt": 9841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529608999, "total_liabilities": 735131000, "total_debt": 14106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2094701000, "total_equity": 1545495000, "shares_outstanding": 12996000, "operating_cash_flow": 144926000, "stock_based_compensation": 13598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203975000, "dividends_paid": 415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52227000, "free_cash_flow": 272079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-84440000", "ebitda": "117637000", "netIncome": "-61687000", "grossProfit": "2713000", "depreciation": "None", "totalRevenue": "2129481000", "costOfRevenue": "2126768000", "interestIncome": "15466000", "incomeBeforeTax": "-87459000", "interestExpense": "3019000", "operatingIncome": "-61366000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-25772000", "reportedCurrency": "USD", "netInterestIncome": "12447000", "nonInterestIncome": "None", "operatingExpenses": "64078999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2126768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202077000", "sellingGeneralAndAdministrative": "60158000", "netIncomeFromContinuingOperations": "-61687000" }, "balance": { "goodwill": "11124000", "inventory": "193000000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2280626000", "longTermDebt": "9841000", "shortTermDebt": "4265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34452000", "reportedCurrency": "USD", "retainedEarnings": "2094701000", "totalLiabilities": "735131000", "otherCurrentAssets": "31132000", "totalCurrentAssets": "918308000", "currentLongTermDebt": "3575000", "longTermInvestments": "53850000", "shortTermInvestments": "49582000", "currentNetReceivables": "278620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362318000", "currentAccountsPayable": "66169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1044147000", "shortLongTermDebtTotal": "23400000", "totalShareholderEquity": "1545495000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135088000", "totalCurrentLiabilities": "205522000", "otherNonCurrentLiabilities": "21308000", "totalNonCurrentLiabilities": "529608999", "cashAndShortTermInvestments": "365974000", "commonStockSharesOutstanding": "12996000", "intangibleAssetsExcludingGoodwill": "34452000", "cashAndCashEquivalentsAtCarryingValue": "365974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61687000", "profitLoss": "None", "dividendPayout": "415000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21495000", "operatingCashflow": "144926000", "capitalExpenditures": "127153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52227000", "cashflowFromInvestment": "-203975000", "stockBasedCompensation": "13598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 2957285000, "cost_of_revenue": 2625632000, "gross_profit": 331653000, "ebit": 214561000, "ebitda": 388592000, "pretax_income": 210750000, "tax_provision": 23171000, "net_income": 187579000, "net_income_to_common": 187579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481578000, "total_current_assets": 1036669000, "total_assets": 2438708000, "short_term_debt": 2916000, "long_term_debt": 2868000, "total_debt": 5784000, "total_liabilities": 789211000, "total_equity": 1649497000, "shares_outstanding": 13056071, "goodwill_and_intangibles": 51003000 }, "cash_flow": { "operating_cash_flow": 579919000, "capital_expenditure": 198848000, "free_cash_flow": 778767000, "dividends_paid": 3077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214976, "ticker_id": 192, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214561000", "ebitda": "388592000", "netIncome": "187579000", "grossProfit": "331653000", "depreciation": "None", "totalRevenue": "2957285000", "costOfRevenue": "2625632000", "interestIncome": "18208000", "incomeBeforeTax": "210750000", "interestExpense": "3811000", "operatingIncome": "227854000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23171000", "reportedCurrency": "USD", "netInterestIncome": "14397000", "nonInterestIncome": "None", "operatingExpenses": "103799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2625632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174031000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "187579000" }, "balance": { "goodwill": "11124000", "inventory": "169269000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2438708000", "longTermDebt": "2868000", "shortTermDebt": "2916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39879000", "reportedCurrency": "USD", "retainedEarnings": "2156467000", "totalLiabilities": "789211000", "otherCurrentAssets": "23681000", "totalCurrentAssets": "1036669000", "currentLongTermDebt": "2916000", "longTermInvestments": "41072000", "shortTermInvestments": "0", "currentNetReceivables": "362141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1402039000", "currentAccountsPayable": "96633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1081902000", "shortLongTermDebtTotal": "5784000", "totalShareholderEquity": "1649497000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123565000", "totalCurrentLiabilities": "251109000", "otherNonCurrentLiabilities": "21385000", "totalNonCurrentLiabilities": "538102000", "cashAndShortTermInvestments": "481578000", "commonStockSharesOutstanding": "13056071", "intangibleAssetsExcludingGoodwill": "39879000", "cashAndCashEquivalentsAtCarryingValue": "481578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187579000", "profitLoss": "None", "dividendPayout": "3077000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "64203000", "operatingCashflow": "579919000", "capitalExpenditures": "198848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128897000", "cashflowFromInvestment": "-230986000", "stockBasedCompensation": "12318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2957285000, "cost_of_revenue": 2625632000, "gross_profit": 331653000, "research_and_development": null, "selling_general_admin": 74000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214561000, "depreciation_amortisation": 174031000, "ebitda": 388592000, "interest_expense": 3811000, "interest_income": null, "other_non_operating": null, "pretax_income": 210750000, "tax_provision": 23171000, "effective_tax_rate": null, "net_income": 187579000, "net_income_continuing_ops": 187579000, "net_income_to_common": 187579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 481578000, "short_term_investments": 0, "net_receivables": 362141000, "inventory": 169269000, "other_current_assets": null, "total_current_assets": 1036669000, "net_ppe": null, "goodwill": 11124000, "intangible_assets": 39879000, "goodwill_and_intangibles": 51003000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1402039000, "total_assets": 2438708000, "short_term_debt": 2916000, "accounts_payable": 96633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251109000, "long_term_debt": 2868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 538102000, "total_liabilities": 789211000, "total_debt": 5784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2156467000, "total_equity": 1649497000, "shares_outstanding": 13056071, "operating_cash_flow": 579919000, "stock_based_compensation": 12318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230986000, "dividends_paid": 3077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128897000, "free_cash_flow": 778767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "214561000", "ebitda": "388592000", "netIncome": "187579000", "grossProfit": "331653000", "depreciation": "None", "totalRevenue": "2957285000", "costOfRevenue": "2625632000", "interestIncome": "18208000", "incomeBeforeTax": "210750000", "interestExpense": "3811000", "operatingIncome": "227854000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23171000", "reportedCurrency": "USD", "netInterestIncome": "14397000", "nonInterestIncome": "None", "operatingExpenses": "103799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2625632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174031000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "187579000" }, "balance": { "goodwill": "11124000", "inventory": "169269000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2438708000", "longTermDebt": "2868000", "shortTermDebt": "2916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39879000", "reportedCurrency": "USD", "retainedEarnings": "2156467000", "totalLiabilities": "789211000", "otherCurrentAssets": "23681000", "totalCurrentAssets": "1036669000", "currentLongTermDebt": "2916000", "longTermInvestments": "41072000", "shortTermInvestments": "0", "currentNetReceivables": "362141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1402039000", "currentAccountsPayable": "96633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1081902000", "shortLongTermDebtTotal": "5784000", "totalShareholderEquity": "1649497000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123565000", "totalCurrentLiabilities": "251109000", "otherNonCurrentLiabilities": "21385000", "totalNonCurrentLiabilities": "538102000", "cashAndShortTermInvestments": "481578000", "commonStockSharesOutstanding": "13056071", "intangibleAssetsExcludingGoodwill": "39879000", "cashAndCashEquivalentsAtCarryingValue": "481578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187579000", "profitLoss": "None", "dividendPayout": "3077000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "64203000", "operatingCashflow": "579919000", "capitalExpenditures": "198848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128897000", "cashflowFromInvestment": "-230986000", "stockBasedCompensation": "12318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 3471417000, "cost_of_revenue": 2501530000, "gross_profit": 969887000, "ebit": 852382000, "ebitda": 1023274000, "pretax_income": 845459000, "tax_provision": 123503000, "net_income": 721956000, "net_income_to_common": 721956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268207000, "total_current_assets": 1048297000, "total_assets": 2406057000, "short_term_debt": 3582000, "long_term_debt": 6792000, "total_debt": 10374000, "total_liabilities": 832129000, "total_equity": 1573928000, "shares_outstanding": 14642856, "goodwill_and_intangibles": 57703000 }, "cash_flow": { "operating_cash_flow": 851159000, "capital_expenditure": 245373000, "free_cash_flow": 1096532000, "dividends_paid": 113013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214981, "ticker_id": 192, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "852382000", "ebitda": "1023274000", "netIncome": "721956000", "grossProfit": "969887000", "depreciation": "None", "totalRevenue": "3471417000", "costOfRevenue": "2501530000", "interestIncome": "10686000", "incomeBeforeTax": "845459000", "interestExpense": "6923000", "operatingIncome": "863085000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "123503000", "reportedCurrency": "USD", "netInterestIncome": "3617000", "nonInterestIncome": "None", "operatingExpenses": "106802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2501530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170892000", "sellingGeneralAndAdministrative": "79530000", "netIncomeFromContinuingOperations": "766620000" }, "balance": { "goodwill": "11124000", "inventory": "231344000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "2406057000", "longTermDebt": "6792000", "shortTermDebt": "3582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46579000", "reportedCurrency": "USD", "retainedEarnings": "1969527000", "totalLiabilities": "832129000", "otherCurrentAssets": "39064000", "totalCurrentAssets": "1048297000", "currentLongTermDebt": "3582000", "longTermInvestments": "31670000", "shortTermInvestments": "32000", "currentNetReceivables": "509682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1357760000", "currentAccountsPayable": "128836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1044190000", "shortLongTermDebtTotal": "10374000", "totalShareholderEquity": "1573928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146276000", "totalCurrentLiabilities": "309930000", "otherNonCurrentLiabilities": "18622000", "totalNonCurrentLiabilities": "522199000", "cashAndShortTermInvestments": "268207000", "commonStockSharesOutstanding": "14642856", "intangibleAssetsExcludingGoodwill": "46579000", "cashAndCashEquivalentsAtCarryingValue": "268207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "721956000", "profitLoss": "None", "dividendPayout": "113013000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27900000", "operatingCashflow": "851159000", "capitalExpenditures": "245373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656428000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "19017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-540071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3471417000, "cost_of_revenue": 2501530000, "gross_profit": 969887000, "research_and_development": null, "selling_general_admin": 79530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 852382000, "depreciation_amortisation": 170892000, "ebitda": 1023274000, "interest_expense": 6923000, "interest_income": null, "other_non_operating": null, "pretax_income": 845459000, "tax_provision": 123503000, "effective_tax_rate": null, "net_income": 721956000, "net_income_continuing_ops": 766620000, "net_income_to_common": 721956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268207000, "short_term_investments": 32000, "net_receivables": 509682000, "inventory": 231344000, "other_current_assets": null, "total_current_assets": 1048297000, "net_ppe": null, "goodwill": 11124000, "intangible_assets": 46579000, "goodwill_and_intangibles": 57703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1357760000, "total_assets": 2406057000, "short_term_debt": 3582000, "accounts_payable": 128836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309930000, "long_term_debt": 6792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 522199000, "total_liabilities": 832129000, "total_debt": 10374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1969527000, "total_equity": 1573928000, "shares_outstanding": 14642856, "operating_cash_flow": 851159000, "stock_based_compensation": 19017000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166000000, "dividends_paid": 113013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -656428000, "free_cash_flow": 1096532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "852382000", "ebitda": "1023274000", "netIncome": "721956000", "grossProfit": "969887000", "depreciation": "None", "totalRevenue": "3471417000", "costOfRevenue": "2501530000", "interestIncome": "10686000", "incomeBeforeTax": "845459000", "interestExpense": "6923000", "operatingIncome": "863085000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "123503000", "reportedCurrency": "USD", "netInterestIncome": "3617000", "nonInterestIncome": "None", "operatingExpenses": "106802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2501530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170892000", "sellingGeneralAndAdministrative": "79530000", "netIncomeFromContinuingOperations": "766620000" }, "balance": { "goodwill": "11124000", "inventory": "231344000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "2406057000", "longTermDebt": "6792000", "shortTermDebt": "3582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46579000", "reportedCurrency": "USD", "retainedEarnings": "1969527000", "totalLiabilities": "832129000", "otherCurrentAssets": "39064000", "totalCurrentAssets": "1048297000", "currentLongTermDebt": "3582000", "longTermInvestments": "31670000", "shortTermInvestments": "32000", "currentNetReceivables": "509682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1357760000", "currentAccountsPayable": "128836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1044190000", "shortLongTermDebtTotal": "10374000", "totalShareholderEquity": "1573928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146276000", "totalCurrentLiabilities": "309930000", "otherNonCurrentLiabilities": "18622000", "totalNonCurrentLiabilities": "522199000", "cashAndShortTermInvestments": "268207000", "commonStockSharesOutstanding": "14642856", "intangibleAssetsExcludingGoodwill": "46579000", "cashAndCashEquivalentsAtCarryingValue": "268207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "721956000", "profitLoss": "None", "dividendPayout": "113013000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27900000", "operatingCashflow": "851159000", "capitalExpenditures": "245373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656428000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "19017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-540071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 4101592000, "cost_of_revenue": 2413087000, "gross_profit": 1688505000, "ebit": 1576552000, "ebitda": 1703670000, "pretax_income": 1554750000, "tax_provision": 106205000, "net_income": 1448545000, "net_income_to_common": 1448545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 301906000, "total_current_assets": 1114421000, "total_assets": 2312479000, "short_term_debt": 3078000, "long_term_debt": 7897000, "total_debt": 10975000, "total_liabilities": 882724000, "total_equity": 1429755000, "shares_outstanding": 18222397, "goodwill_and_intangibles": 65838000 }, "cash_flow": { "operating_cash_flow": 1484005000, "capital_expenditure": 164309000, "free_cash_flow": 1648314000, "dividends_paid": 13360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214986, "ticker_id": 192, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1576552000", "ebitda": "1703670000", "netIncome": "1448545000", "grossProfit": "1688505000", "depreciation": "None", "totalRevenue": "4101592000", "costOfRevenue": "2413087000", "interestIncome": "3187000", "incomeBeforeTax": "1554750000", "interestExpense": "21802000", "operatingIncome": "1580879000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "106205000", "reportedCurrency": "USD", "netInterestIncome": "-18615000", "nonInterestIncome": "None", "operatingExpenses": "107626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4327000", "costofGoodsAndServicesSold": "2413087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127118000", "sellingGeneralAndAdministrative": "71618000", "netIncomeFromContinuingOperations": "1448545000" }, "balance": { "goodwill": "10736000", "inventory": "200574000", "commonStock": "217000", "currentDebt": "None", "investments": "None", "totalAssets": "2312479000", "longTermDebt": "7897000", "shortTermDebt": "3078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55102000", "reportedCurrency": "USD", "retainedEarnings": "1275319000", "totalLiabilities": "882724000", "otherCurrentAssets": "158679000", "totalCurrentAssets": "1114421000", "currentLongTermDebt": "3078000", "longTermInvestments": "23070000", "shortTermInvestments": "46052000", "currentNetReceivables": "407210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1198058000", "currentAccountsPayable": "106037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "893707000", "shortLongTermDebtTotal": "10975000", "totalShareholderEquity": "1429755000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "268551000", "totalCurrentLiabilities": "402625000", "otherNonCurrentLiabilities": "20197000", "totalNonCurrentLiabilities": "480099000", "cashAndShortTermInvestments": "301906000", "commonStockSharesOutstanding": "18222397", "intangibleAssetsExcludingGoodwill": "55102000", "cashAndCashEquivalentsAtCarryingValue": "301906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1448545000", "profitLoss": "None", "dividendPayout": "13360000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-63169000", "operatingCashflow": "1484005000", "capitalExpenditures": "164309000", "changeInReceivables": "82774000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-981868000", "cashflowFromInvestment": "-329357000", "stockBasedCompensation": "7484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "172780000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-521803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4101592000, "cost_of_revenue": 2413087000, "gross_profit": 1688505000, "research_and_development": null, "selling_general_admin": 71618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1576552000, "depreciation_amortisation": 127118000, "ebitda": 1703670000, "interest_expense": 21802000, "interest_income": null, "other_non_operating": null, "pretax_income": 1554750000, "tax_provision": 106205000, "effective_tax_rate": null, "net_income": 1448545000, "net_income_continuing_ops": 1448545000, "net_income_to_common": 1448545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 301906000, "short_term_investments": 46052000, "net_receivables": 407210000, "inventory": 200574000, "other_current_assets": null, "total_current_assets": 1114421000, "net_ppe": null, "goodwill": 10736000, "intangible_assets": 55102000, "goodwill_and_intangibles": 65838000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1198058000, "total_assets": 2312479000, "short_term_debt": 3078000, "accounts_payable": 106037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402625000, "long_term_debt": 7897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480099000, "total_liabilities": 882724000, "total_debt": 10975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1275319000, "total_equity": 1429755000, "shares_outstanding": 18222397, "operating_cash_flow": 1484005000, "stock_based_compensation": 7484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -329357000, "dividends_paid": 13360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -981868000, "free_cash_flow": 1648314000, "net_change_in_cash": 172780000 }, "raw_data": { "income": { "ebit": "1576552000", "ebitda": "1703670000", "netIncome": "1448545000", "grossProfit": "1688505000", "depreciation": "None", "totalRevenue": "4101592000", "costOfRevenue": "2413087000", "interestIncome": "3187000", "incomeBeforeTax": "1554750000", "interestExpense": "21802000", "operatingIncome": "1580879000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "106205000", "reportedCurrency": "USD", "netInterestIncome": "-18615000", "nonInterestIncome": "None", "operatingExpenses": "107626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4327000", "costofGoodsAndServicesSold": "2413087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127118000", "sellingGeneralAndAdministrative": "71618000", "netIncomeFromContinuingOperations": "1448545000" }, "balance": { "goodwill": "10736000", "inventory": "200574000", "commonStock": "217000", "currentDebt": "None", "investments": "None", "totalAssets": "2312479000", "longTermDebt": "7897000", "shortTermDebt": "3078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55102000", "reportedCurrency": "USD", "retainedEarnings": "1275319000", "totalLiabilities": "882724000", "otherCurrentAssets": "158679000", "totalCurrentAssets": "1114421000", "currentLongTermDebt": "3078000", "longTermInvestments": "23070000", "shortTermInvestments": "46052000", "currentNetReceivables": "407210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1198058000", "currentAccountsPayable": "106037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "893707000", "shortLongTermDebtTotal": "10975000", "totalShareholderEquity": "1429755000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "268551000", "totalCurrentLiabilities": "402625000", "otherNonCurrentLiabilities": "20197000", "totalNonCurrentLiabilities": "480099000", "cashAndShortTermInvestments": "301906000", "commonStockSharesOutstanding": "18222397", "intangibleAssetsExcludingGoodwill": "55102000", "cashAndCashEquivalentsAtCarryingValue": "301906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1448545000", "profitLoss": "None", "dividendPayout": "13360000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-63169000", "operatingCashflow": "1484005000", "capitalExpenditures": "164309000", "changeInReceivables": "82774000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-981868000", "cashflowFromInvestment": "-329357000", "stockBasedCompensation": "7484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "172780000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-521803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 2258686000, "cost_of_revenue": 1801073000, "gross_profit": 457613000, "ebit": 361852000, "ebitda": 485143000, "pretax_income": 292198000, "tax_provision": 3408000, "net_income": 288790000, "net_income_to_common": 288790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81211000, "total_current_assets": 747986000, "total_assets": 1857712000, "short_term_debt": 2989000, "long_term_debt": 444771000, "total_debt": 447760000, "total_liabilities": 1310803000, "total_equity": 546909000, "shares_outstanding": 18871682, "goodwill_and_intangibles": 74197000 }, "cash_flow": { "operating_cash_flow": 174943000, "capital_expenditure": 83300000, "free_cash_flow": 258243000, "dividends_paid": 13360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214991, "ticker_id": 192, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361852000", "ebitda": "485143000", "netIncome": "288790000", "grossProfit": "457613000", "depreciation": "None", "totalRevenue": "2258686000", "costOfRevenue": "1801073000", "interestIncome": "73469000", "incomeBeforeTax": "292198000", "interestExpense": "69654000", "operatingIncome": "359200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3408000", "reportedCurrency": "USD", "netInterestIncome": "-69320000", "nonInterestIncome": "None", "operatingExpenses": "98413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3052000", "costofGoodsAndServicesSold": "1801073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123291000", "sellingGeneralAndAdministrative": "63901000", "netIncomeFromContinuingOperations": "286929000" }, "balance": { "goodwill": "0", "inventory": "129382000", "commonStock": "208000", "currentDebt": "None", "investments": "None", "totalAssets": "1857712000", "longTermDebt": "444771000", "shortTermDebt": "2989000", "treasuryStock": "-107800000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "74197000", "reportedCurrency": "USD", "retainedEarnings": "-71739000", "totalLiabilities": "1310803000", "otherCurrentAssets": "48152000", "totalCurrentAssets": "747986000", "currentLongTermDebt": "2989000", "longTermInvestments": "20460000", "shortTermInvestments": "0", "currentNetReceivables": "489241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1109726000", "currentAccountsPayable": "90093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "444302000", "shortLongTermDebtTotal": "448551000", "totalShareholderEquity": "546909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "171613000", "totalCurrentLiabilities": "295929000", "otherNonCurrentLiabilities": "568995000", "totalNonCurrentLiabilities": "1014874000", "cashAndShortTermInvestments": "81211000", "commonStockSharesOutstanding": "18871682", "intangibleAssetsExcludingGoodwill": "74197000", "cashAndCashEquivalentsAtCarryingValue": "81211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288790000", "profitLoss": "None", "dividendPayout": "13360000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21331000", "operatingCashflow": "174943000", "capitalExpenditures": "83300000", "changeInReceivables": "-336240000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147045000", "cashflowFromInvestment": "-89855000", "stockBasedCompensation": "5315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-61957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-786000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2258686000, "cost_of_revenue": 1801073000, "gross_profit": 457613000, "research_and_development": null, "selling_general_admin": 63901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361852000, "depreciation_amortisation": 123291000, "ebitda": 485143000, "interest_expense": 69654000, "interest_income": null, "other_non_operating": null, "pretax_income": 292198000, "tax_provision": 3408000, "effective_tax_rate": null, "net_income": 288790000, "net_income_continuing_ops": 286929000, "net_income_to_common": 288790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81211000, "short_term_investments": 0, "net_receivables": 489241000, "inventory": 129382000, "other_current_assets": null, "total_current_assets": 747986000, "net_ppe": null, "goodwill": 0, "intangible_assets": 74197000, "goodwill_and_intangibles": 74197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1109726000, "total_assets": 1857712000, "short_term_debt": 2989000, "accounts_payable": 90093000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295929000, "long_term_debt": 444771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1014874000, "total_liabilities": 1310803000, "total_debt": 447760000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71739000, "total_equity": 546909000, "shares_outstanding": 18871682, "operating_cash_flow": 174943000, "stock_based_compensation": 5315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89855000, "dividends_paid": 13360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147045000, "free_cash_flow": 258243000, "net_change_in_cash": -61957000 }, "raw_data": { "income": { "ebit": "361852000", "ebitda": "485143000", "netIncome": "288790000", "grossProfit": "457613000", "depreciation": "None", "totalRevenue": "2258686000", "costOfRevenue": "1801073000", "interestIncome": "73469000", "incomeBeforeTax": "292198000", "interestExpense": "69654000", "operatingIncome": "359200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3408000", "reportedCurrency": "USD", "netInterestIncome": "-69320000", "nonInterestIncome": "None", "operatingExpenses": "98413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3052000", "costofGoodsAndServicesSold": "1801073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123291000", "sellingGeneralAndAdministrative": "63901000", "netIncomeFromContinuingOperations": "286929000" }, "balance": { "goodwill": "0", "inventory": "129382000", "commonStock": "208000", "currentDebt": "None", "investments": "None", "totalAssets": "1857712000", "longTermDebt": "444771000", "shortTermDebt": "2989000", "treasuryStock": "-107800000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "74197000", "reportedCurrency": "USD", "retainedEarnings": "-71739000", "totalLiabilities": "1310803000", "otherCurrentAssets": "48152000", "totalCurrentAssets": "747986000", "currentLongTermDebt": "2989000", "longTermInvestments": "20460000", "shortTermInvestments": "0", "currentNetReceivables": "489241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1109726000", "currentAccountsPayable": "90093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "444302000", "shortLongTermDebtTotal": "448551000", "totalShareholderEquity": "546909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "171613000", "totalCurrentLiabilities": "295929000", "otherNonCurrentLiabilities": "568995000", "totalNonCurrentLiabilities": "1014874000", "cashAndShortTermInvestments": "81211000", "commonStockSharesOutstanding": "18871682", "intangibleAssetsExcludingGoodwill": "74197000", "cashAndCashEquivalentsAtCarryingValue": "81211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288790000", "profitLoss": "None", "dividendPayout": "13360000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21331000", "operatingCashflow": "174943000", "capitalExpenditures": "83300000", "changeInReceivables": "-336240000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147045000", "cashflowFromInvestment": "-89855000", "stockBasedCompensation": "5315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-61957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-786000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 1416187000, "cost_of_revenue": 1430110000, "gross_profit": -13923000, "ebit": -169106000, "ebitda": -7576000, "pretax_income": -243634000, "tax_provision": -2164000, "net_income": -446899000, "net_income_to_common": -446899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139227000, "total_current_assets": 510135000, "total_assets": 1680089000, "short_term_debt": 28830000, "long_term_debt": 553697000, "total_debt": 582527000, "total_liabilities": 1479987000, "total_equity": 200102000, "shares_outstanding": 18298362, "goodwill_and_intangibles": 88196000 }, "cash_flow": { "operating_cash_flow": 129236000, "capital_expenditure": 153990000, "free_cash_flow": 283226000, "dividends_paid": 13360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214996, "ticker_id": 192, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-169106000", "ebitda": "-7576000", "netIncome": "-446899000", "grossProfit": "-13923000", "depreciation": "None", "totalRevenue": "1416187000", "costOfRevenue": "1430110000", "interestIncome": "7027000", "incomeBeforeTax": "-243634000", "interestExpense": "74528000", "operatingIncome": "-170688000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2164000", "reportedCurrency": "USD", "netInterestIncome": "-67501000", "nonInterestIncome": "None", "operatingExpenses": "156765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1582000", "costofGoodsAndServicesSold": "1430110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161530000", "sellingGeneralAndAdministrative": "57356000", "netIncomeFromContinuingOperations": "-241470000" }, "balance": { "goodwill": "None", "inventory": "108051000", "commonStock": "206000", "currentDebt": "None", "investments": "None", "totalAssets": "1680089000", "longTermDebt": "553697000", "shortTermDebt": "28830000", "treasuryStock": "-107014000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "88196000", "reportedCurrency": "USD", "retainedEarnings": "-360529000", "totalLiabilities": "1479987000", "otherCurrentAssets": "39377000", "totalCurrentAssets": "510135000", "currentLongTermDebt": "28830000", "longTermInvestments": "18383000", "shortTermInvestments": "47000", "currentNetReceivables": "223480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1169954000", "currentAccountsPayable": "58413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "832541000", "shortLongTermDebtTotal": "582527000", "totalShareholderEquity": "200102000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "137074000", "totalCurrentLiabilities": "259054000", "otherNonCurrentLiabilities": "48840000", "totalNonCurrentLiabilities": "1220933000", "cashAndShortTermInvestments": "139227000", "commonStockSharesOutstanding": "18298362", "intangibleAssetsExcludingGoodwill": "88196000", "cashAndCashEquivalentsAtCarryingValue": "139227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-446899000", "profitLoss": "None", "dividendPayout": "13360000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "48689000", "operatingCashflow": "129236000", "capitalExpenditures": "153990000", "changeInReceivables": "91190000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22376000", "cashflowFromInvestment": "-209969000", "stockBasedCompensation": "5540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-103109000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1416187000, "cost_of_revenue": 1430110000, "gross_profit": -13923000, "research_and_development": null, "selling_general_admin": 57356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -169106000, "depreciation_amortisation": 161530000, "ebitda": -7576000, "interest_expense": 74528000, "interest_income": null, "other_non_operating": null, "pretax_income": -243634000, "tax_provision": -2164000, "effective_tax_rate": null, "net_income": -446899000, "net_income_continuing_ops": -241470000, "net_income_to_common": -446899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139227000, "short_term_investments": 47000, "net_receivables": 223480000, "inventory": 108051000, "other_current_assets": null, "total_current_assets": 510135000, "net_ppe": null, "goodwill": null, "intangible_assets": 88196000, "goodwill_and_intangibles": 88196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1169954000, "total_assets": 1680089000, "short_term_debt": 28830000, "accounts_payable": 58413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259054000, "long_term_debt": 553697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1220933000, "total_liabilities": 1479987000, "total_debt": 582527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -360529000, "total_equity": 200102000, "shares_outstanding": 18298362, "operating_cash_flow": 129236000, "stock_based_compensation": 5540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153990000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209969000, "dividends_paid": 13360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22376000, "free_cash_flow": 283226000, "net_change_in_cash": -103109000 }, "raw_data": { "income": { "ebit": "-169106000", "ebitda": "-7576000", "netIncome": "-446899000", "grossProfit": "-13923000", "depreciation": "None", "totalRevenue": "1416187000", "costOfRevenue": "1430110000", "interestIncome": "7027000", "incomeBeforeTax": "-243634000", "interestExpense": "74528000", "operatingIncome": "-170688000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2164000", "reportedCurrency": "USD", "netInterestIncome": "-67501000", "nonInterestIncome": "None", "operatingExpenses": "156765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1582000", "costofGoodsAndServicesSold": "1430110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161530000", "sellingGeneralAndAdministrative": "57356000", "netIncomeFromContinuingOperations": "-241470000" }, "balance": { "goodwill": "None", "inventory": "108051000", "commonStock": "206000", "currentDebt": "None", "investments": "None", "totalAssets": "1680089000", "longTermDebt": "553697000", "shortTermDebt": "28830000", "treasuryStock": "-107014000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "88196000", "reportedCurrency": "USD", "retainedEarnings": "-360529000", "totalLiabilities": "1479987000", "otherCurrentAssets": "39377000", "totalCurrentAssets": "510135000", "currentLongTermDebt": "28830000", "longTermInvestments": "18383000", "shortTermInvestments": "47000", "currentNetReceivables": "223480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1169954000", "currentAccountsPayable": "58413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "832541000", "shortLongTermDebtTotal": "582527000", "totalShareholderEquity": "200102000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "137074000", "totalCurrentLiabilities": "259054000", "otherNonCurrentLiabilities": "48840000", "totalNonCurrentLiabilities": "1220933000", "cashAndShortTermInvestments": "139227000", "commonStockSharesOutstanding": "18298362", "intangibleAssetsExcludingGoodwill": "88196000", "cashAndCashEquivalentsAtCarryingValue": "139227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-446899000", "profitLoss": "None", "dividendPayout": "13360000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "48689000", "operatingCashflow": "129236000", "capitalExpenditures": "153990000", "changeInReceivables": "91190000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22376000", "cashflowFromInvestment": "-209969000", "stockBasedCompensation": "5540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-103109000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 2001280000, "cost_of_revenue": 1880336000, "gross_profit": 120944000, "ebit": -205384000, "ebitda": 109690000, "pretax_income": -272905000, "tax_provision": -53287000, "net_income": -316319000, "net_income_to_common": -316319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212793000, "total_current_assets": 711479000, "total_assets": 2302823000, "short_term_debt": 27023000, "long_term_debt": 564481000, "total_debt": 591504000, "total_liabilities": 1606701000, "total_equity": 696122000, "shares_outstanding": 18808460, "goodwill_and_intangibles": 125145000 }, "cash_flow": { "operating_cash_flow": 131880000, "capital_expenditure": 192411000, "free_cash_flow": 324291000, "dividends_paid": 13360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215001, "ticker_id": 192, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-205384000", "ebitda": "109690000", "netIncome": "-316319000", "grossProfit": "120944000", "depreciation": "None", "totalRevenue": "2001280000", "costOfRevenue": "1880336000", "interestIncome": "7296000", "incomeBeforeTax": "-272905000", "interestExpense": "67521000", "operatingIncome": "-169103000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-53287000", "reportedCurrency": "USD", "netInterestIncome": "-59502000", "nonInterestIncome": "None", "operatingExpenses": "290047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1880336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315074000", "sellingGeneralAndAdministrative": "78953000", "netIncomeFromContinuingOperations": "-203142000" }, "balance": { "goodwill": "0", "inventory": "162659000", "commonStock": "205000", "currentDebt": "None", "investments": "None", "totalAssets": "2302823000", "longTermDebt": "564481000", "shortTermDebt": "27023000", "treasuryStock": "-107984000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "125145000", "reportedCurrency": "USD", "retainedEarnings": "86810000", "totalLiabilities": "1606701000", "otherCurrentAssets": "91361000", "totalCurrentAssets": "711479000", "currentLongTermDebt": "28485000", "longTermInvestments": "18413000", "shortTermInvestments": "689000", "currentNetReceivables": "244666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591344000", "currentAccountsPayable": "82725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "966708000", "shortLongTermDebtTotal": "649303000", "totalShareholderEquity": "696122000", "capitalLeaseObligations": "1813000", "otherCurrentLiabilities": "26176000", "totalCurrentLiabilities": "315152000", "otherNonCurrentLiabilities": "77652000", "totalNonCurrentLiabilities": "1291549000", "cashAndShortTermInvestments": "212793000", "commonStockSharesOutstanding": "18808460", "intangibleAssetsExcludingGoodwill": "125145000", "cashAndCashEquivalentsAtCarryingValue": "212793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316319000", "profitLoss": "None", "dividendPayout": "13360000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-40694000", "operatingCashflow": "131880000", "capitalExpenditures": "192411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69694000", "cashflowFromInvestment": "-191752000", "stockBasedCompensation": "12397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2001280000, "cost_of_revenue": 1880336000, "gross_profit": 120944000, "research_and_development": null, "selling_general_admin": 78953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -205384000, "depreciation_amortisation": 315074000, "ebitda": 109690000, "interest_expense": 67521000, "interest_income": null, "other_non_operating": null, "pretax_income": -272905000, "tax_provision": -53287000, "effective_tax_rate": null, "net_income": -316319000, "net_income_continuing_ops": -203142000, "net_income_to_common": -316319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212793000, "short_term_investments": 689000, "net_receivables": 244666000, "inventory": 162659000, "other_current_assets": null, "total_current_assets": 711479000, "net_ppe": null, "goodwill": 0, "intangible_assets": 125145000, "goodwill_and_intangibles": 125145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1591344000, "total_assets": 2302823000, "short_term_debt": 27023000, "accounts_payable": 82725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315152000, "long_term_debt": 564481000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1291549000, "total_liabilities": 1606701000, "total_debt": 591504000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86810000, "total_equity": 696122000, "shares_outstanding": 18808460, "operating_cash_flow": 131880000, "stock_based_compensation": 12397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191752000, "dividends_paid": 13360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69694000, "free_cash_flow": 324291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-205384000", "ebitda": "109690000", "netIncome": "-316319000", "grossProfit": "120944000", "depreciation": "None", "totalRevenue": "2001280000", "costOfRevenue": "1880336000", "interestIncome": "7296000", "incomeBeforeTax": "-272905000", "interestExpense": "67521000", "operatingIncome": "-169103000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-53287000", "reportedCurrency": "USD", "netInterestIncome": "-59502000", "nonInterestIncome": "None", "operatingExpenses": "290047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1880336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315074000", "sellingGeneralAndAdministrative": "78953000", "netIncomeFromContinuingOperations": "-203142000" }, "balance": { "goodwill": "0", "inventory": "162659000", "commonStock": "205000", "currentDebt": "None", "investments": "None", "totalAssets": "2302823000", "longTermDebt": "564481000", "shortTermDebt": "27023000", "treasuryStock": "-107984000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "125145000", "reportedCurrency": "USD", "retainedEarnings": "86810000", "totalLiabilities": "1606701000", "otherCurrentAssets": "91361000", "totalCurrentAssets": "711479000", "currentLongTermDebt": "28485000", "longTermInvestments": "18413000", "shortTermInvestments": "689000", "currentNetReceivables": "244666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591344000", "currentAccountsPayable": "82725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "966708000", "shortLongTermDebtTotal": "649303000", "totalShareholderEquity": "696122000", "capitalLeaseObligations": "1813000", "otherCurrentLiabilities": "26176000", "totalCurrentLiabilities": "315152000", "otherNonCurrentLiabilities": "77652000", "totalNonCurrentLiabilities": "1291549000", "cashAndShortTermInvestments": "212793000", "commonStockSharesOutstanding": "18808460", "intangibleAssetsExcludingGoodwill": "125145000", "cashAndCashEquivalentsAtCarryingValue": "212793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316319000", "profitLoss": "None", "dividendPayout": "13360000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-40694000", "operatingCashflow": "131880000", "capitalExpenditures": "192411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69694000", "cashflowFromInvestment": "-191752000", "stockBasedCompensation": "12397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 2031205000, "cost_of_revenue": 1733275000, "gross_profit": 297930000, "ebit": 176301000, "ebitda": 258424000, "pretax_income": 137491000, "tax_provision": -165363000, "net_income": 299165000, "net_income_to_common": 299165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233599000, "total_current_assets": 829601000, "total_assets": 2746058000, "short_term_debt": 42743000, "long_term_debt": 545269000, "total_debt": 588012000, "total_liabilities": 1674918000, "total_equity": 1071140000, "shares_outstanding": 11712653, "goodwill_and_intangibles": 250208000 }, "cash_flow": { "operating_cash_flow": 158381000, "capital_expenditure": 92131000, "free_cash_flow": 250512000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215006, "ticker_id": 192, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176301000", "ebitda": "258424000", "netIncome": "299165000", "grossProfit": "297930000", "depreciation": "None", "totalRevenue": "2031205000", "costOfRevenue": "1733275000", "interestIncome": "1949000", "incomeBeforeTax": "137491000", "interestExpense": "38810000", "operatingIncome": "193760000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-165363000", "reportedCurrency": "USD", "netInterestIncome": "-36861000", "nonInterestIncome": "None", "operatingExpenses": "52926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1733275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82123000", "sellingGeneralAndAdministrative": "59271000", "netIncomeFromContinuingOperations": "302854000" }, "balance": { "goodwill": "95624000", "inventory": "121965000", "commonStock": "202000", "currentDebt": "None", "investments": "None", "totalAssets": "2746058000", "longTermDebt": "545269000", "shortTermDebt": "42743000", "treasuryStock": "-70362000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "154584000", "reportedCurrency": "USD", "retainedEarnings": "403129000", "totalLiabilities": "1674918000", "otherCurrentAssets": "181420000", "totalCurrentAssets": "829601000", "currentLongTermDebt": "42743000", "longTermInvestments": "15236000", "shortTermInvestments": "16181000", "currentNetReceivables": "292617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1916457000", "currentAccountsPayable": "114568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1228222000", "shortLongTermDebtTotal": "588012000", "totalShareholderEquity": "1071140000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173785000", "totalCurrentLiabilities": "355236000", "otherNonCurrentLiabilities": "114830000", "totalNonCurrentLiabilities": "1319682000", "cashAndShortTermInvestments": "233599000", "commonStockSharesOutstanding": "11712653", "intangibleAssetsExcludingGoodwill": "154584000", "cashAndCashEquivalentsAtCarryingValue": "233599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299165000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "33232000", "operatingCashflow": "158381000", "capitalExpenditures": "92131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22709000", "cashflowFromInvestment": "102196000", "stockBasedCompensation": "13354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2031205000, "cost_of_revenue": 1733275000, "gross_profit": 297930000, "research_and_development": null, "selling_general_admin": 59271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176301000, "depreciation_amortisation": 82123000, "ebitda": 258424000, "interest_expense": 38810000, "interest_income": null, "other_non_operating": null, "pretax_income": 137491000, "tax_provision": -165363000, "effective_tax_rate": null, "net_income": 299165000, "net_income_continuing_ops": 302854000, "net_income_to_common": 299165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233599000, "short_term_investments": 16181000, "net_receivables": 292617000, "inventory": 121965000, "other_current_assets": null, "total_current_assets": 829601000, "net_ppe": null, "goodwill": 95624000, "intangible_assets": 154584000, "goodwill_and_intangibles": 250208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1916457000, "total_assets": 2746058000, "short_term_debt": 42743000, "accounts_payable": 114568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355236000, "long_term_debt": 545269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1319682000, "total_liabilities": 1674918000, "total_debt": 588012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 403129000, "total_equity": 1071140000, "shares_outstanding": 11712653, "operating_cash_flow": 158381000, "stock_based_compensation": 13354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 102196000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22709000, "free_cash_flow": 250512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176301000", "ebitda": "258424000", "netIncome": "299165000", "grossProfit": "297930000", "depreciation": "None", "totalRevenue": "2031205000", "costOfRevenue": "1733275000", "interestIncome": "1949000", "incomeBeforeTax": "137491000", "interestExpense": "38810000", "operatingIncome": "193760000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-165363000", "reportedCurrency": "USD", "netInterestIncome": "-36861000", "nonInterestIncome": "None", "operatingExpenses": "52926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1733275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82123000", "sellingGeneralAndAdministrative": "59271000", "netIncomeFromContinuingOperations": "302854000" }, "balance": { "goodwill": "95624000", "inventory": "121965000", "commonStock": "202000", "currentDebt": "None", "investments": "None", "totalAssets": "2746058000", "longTermDebt": "545269000", "shortTermDebt": "42743000", "treasuryStock": "-70362000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "154584000", "reportedCurrency": "USD", "retainedEarnings": "403129000", "totalLiabilities": "1674918000", "otherCurrentAssets": "181420000", "totalCurrentAssets": "829601000", "currentLongTermDebt": "42743000", "longTermInvestments": "15236000", "shortTermInvestments": "16181000", "currentNetReceivables": "292617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1916457000", "currentAccountsPayable": "114568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1228222000", "shortLongTermDebtTotal": "588012000", "totalShareholderEquity": "1071140000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173785000", "totalCurrentLiabilities": "355236000", "otherNonCurrentLiabilities": "114830000", "totalNonCurrentLiabilities": "1319682000", "cashAndShortTermInvestments": "233599000", "commonStockSharesOutstanding": "11712653", "intangibleAssetsExcludingGoodwill": "154584000", "cashAndCashEquivalentsAtCarryingValue": "233599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299165000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "33232000", "operatingCashflow": "158381000", "capitalExpenditures": "92131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22709000", "cashflowFromInvestment": "102196000", "stockBasedCompensation": "13354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 524987000, "cost_of_revenue": 520405999, "gross_profit": 4581000, "ebit": -10432000, "ebitda": 35585000, "pretax_income": -16358000, "tax_provision": -5326000, "net_income": -11032000, "net_income_to_common": -11032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317231000, "total_current_assets": 909475000, "total_assets": 2282437000, "short_term_debt": 3231000, "long_term_debt": 8977000, "total_debt": 12208000, "total_liabilities": 765482000, "total_equity": 1516955000, "shares_outstanding": 12800037, "goodwill_and_intangibles": 33576000 }, "cash_flow": { "operating_cash_flow": 29046000, "capital_expenditure": 40668000, "free_cash_flow": 69714000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214969, "ticker_id": 192, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10432000", "ebitda": "35585000", "netIncome": "-11032000", "grossProfit": "4581000", "depreciation": "None", "totalRevenue": "524987000", "costOfRevenue": "520405999", "interestIncome": "4206000", "incomeBeforeTax": "-16358000", "interestExpense": "841000", "operatingIncome": "-10432000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5326000", "reportedCurrency": "USD", "netInterestIncome": "3365000", "nonInterestIncome": "None", "operatingExpenses": "15013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520405999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46017000", "sellingGeneralAndAdministrative": "16598000", "netIncomeFromContinuingOperations": "-11032000" }, "balance": { "goodwill": "None", "inventory": "213102000", "commonStock": "225000", "currentDebt": "None", "investments": "None", "totalAssets": "2282437000", "longTermDebt": "8977000", "shortTermDebt": "3231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "33576000", "reportedCurrency": "USD", "retainedEarnings": "2083685000", "totalLiabilities": "765482000", "otherCurrentAssets": "27360000", "totalCurrentAssets": "909475000", "currentLongTermDebt": "3231000", "longTermInvestments": "None", "shortTermInvestments": "49646000", "currentNetReceivables": "302136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1372962000", "currentAccountsPayable": "92984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12208000", "totalShareholderEquity": "1516955000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151772000", "totalCurrentLiabilities": "247987000", "otherNonCurrentLiabilities": "21367000", "totalNonCurrentLiabilities": "517495000", "cashAndShortTermInvestments": "317231000", "commonStockSharesOutstanding": "12800037", "intangibleAssetsExcludingGoodwill": "33576000", "cashAndCashEquivalentsAtCarryingValue": "317231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11032000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29046000", "capitalExpenditures": "40668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23888000", "cashflowFromInvestment": "-53595000", "stockBasedCompensation": "3736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 524987000, "cost_of_revenue": 520405999, "gross_profit": 4581000, "research_and_development": null, "selling_general_admin": 16598000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10432000, "depreciation_amortisation": 46017000, "ebitda": 35585000, "interest_expense": 841000, "interest_income": null, "other_non_operating": null, "pretax_income": -16358000, "tax_provision": -5326000, "effective_tax_rate": null, "net_income": -11032000, "net_income_continuing_ops": -11032000, "net_income_to_common": -11032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317231000, "short_term_investments": 49646000, "net_receivables": 302136000, "inventory": 213102000, "other_current_assets": null, "total_current_assets": 909475000, "net_ppe": null, "goodwill": null, "intangible_assets": 33576000, "goodwill_and_intangibles": 33576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1372962000, "total_assets": 2282437000, "short_term_debt": 3231000, "accounts_payable": 92984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247987000, "long_term_debt": 8977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 517495000, "total_liabilities": 765482000, "total_debt": 12208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2083685000, "total_equity": 1516955000, "shares_outstanding": 12800037, "operating_cash_flow": 29046000, "stock_based_compensation": 3736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53595000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23888000, "free_cash_flow": 69714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10432000", "ebitda": "35585000", "netIncome": "-11032000", "grossProfit": "4581000", "depreciation": "None", "totalRevenue": "524987000", "costOfRevenue": "520405999", "interestIncome": "4206000", "incomeBeforeTax": "-16358000", "interestExpense": "841000", "operatingIncome": "-10432000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5326000", "reportedCurrency": "USD", "netInterestIncome": "3365000", "nonInterestIncome": "None", "operatingExpenses": "15013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520405999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46017000", "sellingGeneralAndAdministrative": "16598000", "netIncomeFromContinuingOperations": "-11032000" }, "balance": { "goodwill": "None", "inventory": "213102000", "commonStock": "225000", "currentDebt": "None", "investments": "None", "totalAssets": "2282437000", "longTermDebt": "8977000", "shortTermDebt": "3231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "33576000", "reportedCurrency": "USD", "retainedEarnings": "2083685000", "totalLiabilities": "765482000", "otherCurrentAssets": "27360000", "totalCurrentAssets": "909475000", "currentLongTermDebt": "3231000", "longTermInvestments": "None", "shortTermInvestments": "49646000", "currentNetReceivables": "302136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1372962000", "currentAccountsPayable": "92984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12208000", "totalShareholderEquity": "1516955000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151772000", "totalCurrentLiabilities": "247987000", "otherNonCurrentLiabilities": "21367000", "totalNonCurrentLiabilities": "517495000", "cashAndShortTermInvestments": "317231000", "commonStockSharesOutstanding": "12800037", "intangibleAssetsExcludingGoodwill": "33576000", "cashAndCashEquivalentsAtCarryingValue": "317231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11032000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29046000", "capitalExpenditures": "40668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23888000", "cashflowFromInvestment": "-53595000", "stockBasedCompensation": "3736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 520472000, "cost_of_revenue": 527269000, "gross_profit": -6797000, "ebit": -26298000, "ebitda": 22452000, "pretax_income": -27028000, "tax_provision": -9757000, "net_income": -17271000, "net_income_to_common": -17271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365974000, "total_current_assets": 918308000, "total_assets": 2280626000, "short_term_debt": 4265000, "long_term_debt": 9841000, "total_debt": 14106000, "total_liabilities": 735131000, "total_equity": 1545495000, "shares_outstanding": 12866000, "goodwill_and_intangibles": 45576000 }, "cash_flow": { "operating_cash_flow": 18966000, "capital_expenditure": 28957000, "free_cash_flow": 47923000, "dividends_paid": 829170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214970, "ticker_id": 192, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26298000", "ebitda": "22452000", "netIncome": "-17271000", "grossProfit": "-6797000", "depreciation": "None", "totalRevenue": "520472000", "costOfRevenue": "527269000", "interestIncome": "3273000", "incomeBeforeTax": "-27028000", "interestExpense": "730000", "operatingIncome": "-21324000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9757000", "reportedCurrency": "USD", "netInterestIncome": "2543000", "nonInterestIncome": "None", "operatingExpenses": "14527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "527269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48750000", "sellingGeneralAndAdministrative": "13821000", "netIncomeFromContinuingOperations": "-17271000" }, "balance": { "goodwill": "11124000", "inventory": "193000000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2280626000", "longTermDebt": "9841000", "shortTermDebt": "4265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34452000", "reportedCurrency": "USD", "retainedEarnings": "2094701000", "totalLiabilities": "735131000", "otherCurrentAssets": "31132000", "totalCurrentAssets": "918308000", "currentLongTermDebt": "3575000", "longTermInvestments": "53850000", "shortTermInvestments": "49582000", "currentNetReceivables": "278620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362318000", "currentAccountsPayable": "66169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1044147000", "shortLongTermDebtTotal": "23400000", "totalShareholderEquity": "1545495000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135088000", "totalCurrentLiabilities": "205522000", "otherNonCurrentLiabilities": "21308000", "totalNonCurrentLiabilities": "529608999", "cashAndShortTermInvestments": "365974000", "commonStockSharesOutstanding": "12866000", "intangibleAssetsExcludingGoodwill": "34452000", "cashAndCashEquivalentsAtCarryingValue": "365974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17271000", "profitLoss": "None", "dividendPayout": "829170000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21495000000", "operatingCashflow": "18966000", "capitalExpenditures": "28957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22113000", "cashflowFromInvestment": "-38283000", "stockBasedCompensation": "-7688108", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "829170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520472000, "cost_of_revenue": 527269000, "gross_profit": -6797000, "research_and_development": null, "selling_general_admin": 13821000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26298000, "depreciation_amortisation": 48750000, "ebitda": 22452000, "interest_expense": 730000, "interest_income": null, "other_non_operating": null, "pretax_income": -27028000, "tax_provision": -9757000, "effective_tax_rate": null, "net_income": -17271000, "net_income_continuing_ops": -17271000, "net_income_to_common": -17271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365974000, "short_term_investments": 49582000, "net_receivables": 278620000, "inventory": 193000000, "other_current_assets": null, "total_current_assets": 918308000, "net_ppe": null, "goodwill": 11124000, "intangible_assets": 34452000, "goodwill_and_intangibles": 45576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1362318000, "total_assets": 2280626000, "short_term_debt": 4265000, "accounts_payable": 66169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205522000, "long_term_debt": 9841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529608999, "total_liabilities": 735131000, "total_debt": 14106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2094701000, "total_equity": 1545495000, "shares_outstanding": 12866000, "operating_cash_flow": 18966000, "stock_based_compensation": -7688108, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38283000, "dividends_paid": 829170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22113000, "free_cash_flow": 47923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26298000", "ebitda": "22452000", "netIncome": "-17271000", "grossProfit": "-6797000", "depreciation": "None", "totalRevenue": "520472000", "costOfRevenue": "527269000", "interestIncome": "3273000", "incomeBeforeTax": "-27028000", "interestExpense": "730000", "operatingIncome": "-21324000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9757000", "reportedCurrency": "USD", "netInterestIncome": "2543000", "nonInterestIncome": "None", "operatingExpenses": "14527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "527269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48750000", "sellingGeneralAndAdministrative": "13821000", "netIncomeFromContinuingOperations": "-17271000" }, "balance": { "goodwill": "11124000", "inventory": "193000000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2280626000", "longTermDebt": "9841000", "shortTermDebt": "4265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34452000", "reportedCurrency": "USD", "retainedEarnings": "2094701000", "totalLiabilities": "735131000", "otherCurrentAssets": "31132000", "totalCurrentAssets": "918308000", "currentLongTermDebt": "3575000", "longTermInvestments": "53850000", "shortTermInvestments": "49582000", "currentNetReceivables": "278620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362318000", "currentAccountsPayable": "66169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1044147000", "shortLongTermDebtTotal": "23400000", "totalShareholderEquity": "1545495000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135088000", "totalCurrentLiabilities": "205522000", "otherNonCurrentLiabilities": "21308000", "totalNonCurrentLiabilities": "529608999", "cashAndShortTermInvestments": "365974000", "commonStockSharesOutstanding": "12866000", "intangibleAssetsExcludingGoodwill": "34452000", "cashAndCashEquivalentsAtCarryingValue": "365974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17271000", "profitLoss": "None", "dividendPayout": "829170000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21495000000", "operatingCashflow": "18966000", "capitalExpenditures": "28957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22113000", "cashflowFromInvestment": "-38283000", "stockBasedCompensation": "-7688108", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "829170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 526778000, "cost_of_revenue": 506891000, "gross_profit": 19887000, "ebit": -8080000, "ebitda": 37176000, "pretax_income": -8845000, "tax_provision": -3330000, "net_income": -5515000, "net_income_to_common": -5515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 408519000, "total_current_assets": 989944000, "total_assets": 2345299000, "short_term_debt": 2119000, "long_term_debt": 2854000, "total_debt": 4973000, "total_liabilities": 753175000, "total_equity": 1592124000, "shares_outstanding": 13015413, "goodwill_and_intangibles": 35808000 }, "cash_flow": { "operating_cash_flow": 50548000, "capital_expenditure": 25104000, "free_cash_flow": 75652000, "dividends_paid": 415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214972, "ticker_id": 192, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8080000", "ebitda": "37176000", "netIncome": "-5515000", "grossProfit": "19887000", "depreciation": "None", "totalRevenue": "526778000", "costOfRevenue": "506891000", "interestIncome": "3948000", "incomeBeforeTax": "-8845000", "interestExpense": "765000", "operatingIncome": "-2522000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3330000", "reportedCurrency": "USD", "netInterestIncome": "3183000", "nonInterestIncome": "None", "operatingExpenses": "22409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45256000", "sellingGeneralAndAdministrative": "15697000", "netIncomeFromContinuingOperations": "-5515000" }, "balance": { "goodwill": "None", "inventory": "210030000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2345299000", "longTermDebt": "2854000", "shortTermDebt": "2119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35808000", "reportedCurrency": "USD", "retainedEarnings": "2111970000", "totalLiabilities": "753175000", "otherCurrentAssets": "32808000", "totalCurrentAssets": "989944000", "currentLongTermDebt": "2119000", "longTermInvestments": "None", "shortTermInvestments": "49405000", "currentNetReceivables": "289182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1355355000", "currentAccountsPayable": "83355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1035779000", "shortLongTermDebtTotal": "4973000", "totalShareholderEquity": "1592124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "140331000", "totalCurrentLiabilities": "250535000", "otherNonCurrentLiabilities": "20832000", "totalNonCurrentLiabilities": "502640000", "cashAndShortTermInvestments": "408519000", "commonStockSharesOutstanding": "13015413", "intangibleAssetsExcludingGoodwill": "35808000", "cashAndCashEquivalentsAtCarryingValue": "408519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5515000", "profitLoss": "None", "dividendPayout": "415000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50548000", "capitalExpenditures": "25104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20841000", "cashflowFromInvestment": "-70525000", "stockBasedCompensation": "2950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 526778000, "cost_of_revenue": 506891000, "gross_profit": 19887000, "research_and_development": null, "selling_general_admin": 15697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8080000, "depreciation_amortisation": 45256000, "ebitda": 37176000, "interest_expense": 765000, "interest_income": null, "other_non_operating": null, "pretax_income": -8845000, "tax_provision": -3330000, "effective_tax_rate": null, "net_income": -5515000, "net_income_continuing_ops": -5515000, "net_income_to_common": -5515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 408519000, "short_term_investments": 49405000, "net_receivables": 289182000, "inventory": 210030000, "other_current_assets": null, "total_current_assets": 989944000, "net_ppe": null, "goodwill": null, "intangible_assets": 35808000, "goodwill_and_intangibles": 35808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1355355000, "total_assets": 2345299000, "short_term_debt": 2119000, "accounts_payable": 83355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250535000, "long_term_debt": 2854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 502640000, "total_liabilities": 753175000, "total_debt": 4973000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2111970000, "total_equity": 1592124000, "shares_outstanding": 13015413, "operating_cash_flow": 50548000, "stock_based_compensation": 2950000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70525000, "dividends_paid": 415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20841000, "free_cash_flow": 75652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8080000", "ebitda": "37176000", "netIncome": "-5515000", "grossProfit": "19887000", "depreciation": "None", "totalRevenue": "526778000", "costOfRevenue": "506891000", "interestIncome": "3948000", "incomeBeforeTax": "-8845000", "interestExpense": "765000", "operatingIncome": "-2522000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3330000", "reportedCurrency": "USD", "netInterestIncome": "3183000", "nonInterestIncome": "None", "operatingExpenses": "22409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45256000", "sellingGeneralAndAdministrative": "15697000", "netIncomeFromContinuingOperations": "-5515000" }, "balance": { "goodwill": "None", "inventory": "210030000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2345299000", "longTermDebt": "2854000", "shortTermDebt": "2119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35808000", "reportedCurrency": "USD", "retainedEarnings": "2111970000", "totalLiabilities": "753175000", "otherCurrentAssets": "32808000", "totalCurrentAssets": "989944000", "currentLongTermDebt": "2119000", "longTermInvestments": "None", "shortTermInvestments": "49405000", "currentNetReceivables": "289182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1355355000", "currentAccountsPayable": "83355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1035779000", "shortLongTermDebtTotal": "4973000", "totalShareholderEquity": "1592124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "140331000", "totalCurrentLiabilities": "250535000", "otherNonCurrentLiabilities": "20832000", "totalNonCurrentLiabilities": "502640000", "cashAndShortTermInvestments": "408519000", "commonStockSharesOutstanding": "13015413", "intangibleAssetsExcludingGoodwill": "35808000", "cashAndCashEquivalentsAtCarryingValue": "408519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5515000", "profitLoss": "None", "dividendPayout": "415000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50548000", "capitalExpenditures": "25104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20841000", "cashflowFromInvestment": "-70525000", "stockBasedCompensation": "2950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 550274000, "cost_of_revenue": 531640000, "gross_profit": 18634000, "ebit": -5441000, "ebitda": 46246000, "pretax_income": -6202000, "tax_provision": -1248000, "net_income": -4954000, "net_income_to_common": -4954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 449027000, "total_current_assets": 988225000, "total_assets": 2373114000, "short_term_debt": 2625000, "long_term_debt": 3144000, "total_debt": 5769000, "total_liabilities": 759404000, "total_equity": 1613710000, "shares_outstanding": 13057749, "goodwill_and_intangibles": 37165000 }, "cash_flow": { "operating_cash_flow": 53231000, "capital_expenditure": 34642000, "free_cash_flow": 87873000, "dividends_paid": 415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214973, "ticker_id": 192, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5441000", "ebitda": "46246000", "netIncome": "-4954000", "grossProfit": "18634000", "depreciation": "None", "totalRevenue": "550274000", "costOfRevenue": "531640000", "interestIncome": "4199000", "incomeBeforeTax": "-6202000", "interestExpense": "761000", "operatingIncome": "2655000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1248000", "reportedCurrency": "USD", "netInterestIncome": "3438000", "nonInterestIncome": "None", "operatingExpenses": "15979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51687000", "sellingGeneralAndAdministrative": "15216000", "netIncomeFromContinuingOperations": "-4954000" }, "balance": { "goodwill": "None", "inventory": "207251000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2373114000", "longTermDebt": "3144000", "shortTermDebt": "2625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37165000", "reportedCurrency": "USD", "retainedEarnings": "2117485000", "totalLiabilities": "759404000", "otherCurrentAssets": "35901000", "totalCurrentAssets": "988225000", "currentLongTermDebt": "2625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1384889000", "currentAccountsPayable": "87412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1052440000", "shortLongTermDebtTotal": "5769000", "totalShareholderEquity": "1613710000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "153304000", "totalCurrentLiabilities": "243341000", "otherNonCurrentLiabilities": "19771000", "totalNonCurrentLiabilities": "516063000", "cashAndShortTermInvestments": "449027000", "commonStockSharesOutstanding": "13057749", "intangibleAssetsExcludingGoodwill": "37165000", "cashAndCashEquivalentsAtCarryingValue": "449027000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4954000", "profitLoss": "None", "dividendPayout": "415000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53231000", "capitalExpenditures": "34642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2881000", "cashflowFromInvestment": "-47392000", "stockBasedCompensation": "4018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550274000, "cost_of_revenue": 531640000, "gross_profit": 18634000, "research_and_development": null, "selling_general_admin": 15216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5441000, "depreciation_amortisation": 51687000, "ebitda": 46246000, "interest_expense": 761000, "interest_income": null, "other_non_operating": null, "pretax_income": -6202000, "tax_provision": -1248000, "effective_tax_rate": null, "net_income": -4954000, "net_income_continuing_ops": -4954000, "net_income_to_common": -4954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 449027000, "short_term_investments": null, "net_receivables": 296046000, "inventory": 207251000, "other_current_assets": null, "total_current_assets": 988225000, "net_ppe": null, "goodwill": null, "intangible_assets": 37165000, "goodwill_and_intangibles": 37165000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1384889000, "total_assets": 2373114000, "short_term_debt": 2625000, "accounts_payable": 87412000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243341000, "long_term_debt": 3144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 516063000, "total_liabilities": 759404000, "total_debt": 5769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2117485000, "total_equity": 1613710000, "shares_outstanding": 13057749, "operating_cash_flow": 53231000, "stock_based_compensation": 4018000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47392000, "dividends_paid": 415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2881000, "free_cash_flow": 87873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5441000", "ebitda": "46246000", "netIncome": "-4954000", "grossProfit": "18634000", "depreciation": "None", "totalRevenue": "550274000", "costOfRevenue": "531640000", "interestIncome": "4199000", "incomeBeforeTax": "-6202000", "interestExpense": "761000", "operatingIncome": "2655000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1248000", "reportedCurrency": "USD", "netInterestIncome": "3438000", "nonInterestIncome": "None", "operatingExpenses": "15979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51687000", "sellingGeneralAndAdministrative": "15216000", "netIncomeFromContinuingOperations": "-4954000" }, "balance": { "goodwill": "None", "inventory": "207251000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2373114000", "longTermDebt": "3144000", "shortTermDebt": "2625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37165000", "reportedCurrency": "USD", "retainedEarnings": "2117485000", "totalLiabilities": "759404000", "otherCurrentAssets": "35901000", "totalCurrentAssets": "988225000", "currentLongTermDebt": "2625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1384889000", "currentAccountsPayable": "87412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1052440000", "shortLongTermDebtTotal": "5769000", "totalShareholderEquity": "1613710000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "153304000", "totalCurrentLiabilities": "243341000", "otherNonCurrentLiabilities": "19771000", "totalNonCurrentLiabilities": "516063000", "cashAndShortTermInvestments": "449027000", "commonStockSharesOutstanding": "13057749", "intangibleAssetsExcludingGoodwill": "37165000", "cashAndCashEquivalentsAtCarryingValue": "449027000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4954000", "profitLoss": "None", "dividendPayout": "415000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53231000", "capitalExpenditures": "34642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2881000", "cashflowFromInvestment": "-47392000", "stockBasedCompensation": "4018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 531957000, "cost_of_revenue": 549851000, "gross_profit": -17894000, "ebit": -44621000, "ebitda": 646000, "pretax_income": -45384000, "tax_provision": -11437000, "net_income": -33947000, "net_income_to_common": -33947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447990000, "total_current_assets": 1007534000, "total_assets": 2400500000, "short_term_debt": 2669000, "long_term_debt": 2365000, "total_debt": 5034000, "total_liabilities": 785662000, "total_equity": 1614838000, "shares_outstanding": 13047607, "goodwill_and_intangibles": 38522000 }, "cash_flow": { "operating_cash_flow": 22181000, "capital_expenditure": 38450000, "free_cash_flow": 60631000, "dividends_paid": 415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214974, "ticker_id": 192, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44621000", "ebitda": "646000", "netIncome": "-33947000", "grossProfit": "-17894000", "depreciation": "None", "totalRevenue": "531957000", "costOfRevenue": "549851000", "interestIncome": "4046000", "incomeBeforeTax": "-45384000", "interestExpense": "763000", "operatingIncome": "-40175000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-11437000", "reportedCurrency": "USD", "netInterestIncome": "3283000", "nonInterestIncome": "None", "operatingExpenses": "22281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45267000", "sellingGeneralAndAdministrative": "15424000", "netIncomeFromContinuingOperations": "-33947000" }, "balance": { "goodwill": "None", "inventory": "190093000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2400500000", "longTermDebt": "2365000", "shortTermDebt": "2669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "38522000", "reportedCurrency": "USD", "retainedEarnings": "2122439000", "totalLiabilities": "785662000", "otherCurrentAssets": "27460000", "totalCurrentAssets": "1007534000", "currentLongTermDebt": "2669000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392966000", "currentAccountsPayable": "110195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1064897000", "shortLongTermDebtTotal": "5034000", "totalShareholderEquity": "1614838000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124742000", "totalCurrentLiabilities": "260157000", "otherNonCurrentLiabilities": "20353000", "totalNonCurrentLiabilities": "525505000", "cashAndShortTermInvestments": "447990000", "commonStockSharesOutstanding": "13047607", "intangibleAssetsExcludingGoodwill": "38522000", "cashAndCashEquivalentsAtCarryingValue": "447990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33947000", "profitLoss": "None", "dividendPayout": "415000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22181000", "capitalExpenditures": "38450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6392000", "cashflowFromInvestment": "-47775000", "stockBasedCompensation": "3437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 531957000, "cost_of_revenue": 549851000, "gross_profit": -17894000, "research_and_development": null, "selling_general_admin": 15424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44621000, "depreciation_amortisation": 45267000, "ebitda": 646000, "interest_expense": 763000, "interest_income": null, "other_non_operating": null, "pretax_income": -45384000, "tax_provision": -11437000, "effective_tax_rate": null, "net_income": -33947000, "net_income_continuing_ops": -33947000, "net_income_to_common": -33947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447990000, "short_term_investments": null, "net_receivables": 341991000, "inventory": 190093000, "other_current_assets": null, "total_current_assets": 1007534000, "net_ppe": null, "goodwill": null, "intangible_assets": 38522000, "goodwill_and_intangibles": 38522000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1392966000, "total_assets": 2400500000, "short_term_debt": 2669000, "accounts_payable": 110195000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260157000, "long_term_debt": 2365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 525505000, "total_liabilities": 785662000, "total_debt": 5034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2122439000, "total_equity": 1614838000, "shares_outstanding": 13047607, "operating_cash_flow": 22181000, "stock_based_compensation": 3437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47775000, "dividends_paid": 415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6392000, "free_cash_flow": 60631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44621000", "ebitda": "646000", "netIncome": "-33947000", "grossProfit": "-17894000", "depreciation": "None", "totalRevenue": "531957000", "costOfRevenue": "549851000", "interestIncome": "4046000", "incomeBeforeTax": "-45384000", "interestExpense": "763000", "operatingIncome": "-40175000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-11437000", "reportedCurrency": "USD", "netInterestIncome": "3283000", "nonInterestIncome": "None", "operatingExpenses": "22281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45267000", "sellingGeneralAndAdministrative": "15424000", "netIncomeFromContinuingOperations": "-33947000" }, "balance": { "goodwill": "None", "inventory": "190093000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2400500000", "longTermDebt": "2365000", "shortTermDebt": "2669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "38522000", "reportedCurrency": "USD", "retainedEarnings": "2122439000", "totalLiabilities": "785662000", "otherCurrentAssets": "27460000", "totalCurrentAssets": "1007534000", "currentLongTermDebt": "2669000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392966000", "currentAccountsPayable": "110195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1064897000", "shortLongTermDebtTotal": "5034000", "totalShareholderEquity": "1614838000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124742000", "totalCurrentLiabilities": "260157000", "otherNonCurrentLiabilities": "20353000", "totalNonCurrentLiabilities": "525505000", "cashAndShortTermInvestments": "447990000", "commonStockSharesOutstanding": "13047607", "intangibleAssetsExcludingGoodwill": "38522000", "cashAndCashEquivalentsAtCarryingValue": "447990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33947000", "profitLoss": "None", "dividendPayout": "415000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22181000", "capitalExpenditures": "38450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6392000", "cashflowFromInvestment": "-47775000", "stockBasedCompensation": "3437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 617347000, "cost_of_revenue": 583265000, "gross_profit": 34082000, "ebit": 6269000, "ebitda": 48780000, "pretax_income": 5686000, "tax_provision": 7815000, "net_income": -2129000, "net_income_to_common": -2129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481578000, "total_current_assets": 1036669000, "total_assets": 2438708000, "short_term_debt": 2916000, "long_term_debt": 2868000, "total_debt": 5784000, "total_liabilities": 789211000, "total_equity": 1649497000, "shares_outstanding": 13020122, "goodwill_and_intangibles": 51003000 }, "cash_flow": { "operating_cash_flow": 56258000, "capital_expenditure": 42681000, "free_cash_flow": 98939000, "dividends_paid": 3077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214975, "ticker_id": 192, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6269000", "ebitda": "48780000", "netIncome": "-2129000", "grossProfit": "34082000", "depreciation": "None", "totalRevenue": "617347000", "costOfRevenue": "583265000", "interestIncome": "4952000", "incomeBeforeTax": "5686000", "interestExpense": "583000", "operatingIncome": "9991000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7815000", "reportedCurrency": "USD", "netInterestIncome": "4369000", "nonInterestIncome": "None", "operatingExpenses": "24091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42511000", "sellingGeneralAndAdministrative": "16831000", "netIncomeFromContinuingOperations": "-2129000" }, "balance": { "goodwill": "11124000", "inventory": "169269000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2438708000", "longTermDebt": "2868000", "shortTermDebt": "2916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39879000", "reportedCurrency": "USD", "retainedEarnings": "2156467000", "totalLiabilities": "789211000", "otherCurrentAssets": "23681000", "totalCurrentAssets": "1036669000", "currentLongTermDebt": "2916000", "longTermInvestments": "41072000", "shortTermInvestments": "0", "currentNetReceivables": "362141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1402039000", "currentAccountsPayable": "96633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1081902000", "shortLongTermDebtTotal": "5784000", "totalShareholderEquity": "1649497000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123565000", "totalCurrentLiabilities": "251109000", "otherNonCurrentLiabilities": "21385000", "totalNonCurrentLiabilities": "538102000", "cashAndShortTermInvestments": "481578000", "commonStockSharesOutstanding": "13020122", "intangibleAssetsExcludingGoodwill": "39879000", "cashAndCashEquivalentsAtCarryingValue": "481578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2129000", "profitLoss": "None", "dividendPayout": "3077000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56258000", "capitalExpenditures": "42681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5479000", "cashflowFromInvestment": "-52255000", "stockBasedCompensation": "3612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 617347000, "cost_of_revenue": 583265000, "gross_profit": 34082000, "research_and_development": null, "selling_general_admin": 16831000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6269000, "depreciation_amortisation": 42511000, "ebitda": 48780000, "interest_expense": 583000, "interest_income": null, "other_non_operating": null, "pretax_income": 5686000, "tax_provision": 7815000, "effective_tax_rate": null, "net_income": -2129000, "net_income_continuing_ops": -2129000, "net_income_to_common": -2129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 481578000, "short_term_investments": 0, "net_receivables": 362141000, "inventory": 169269000, "other_current_assets": null, "total_current_assets": 1036669000, "net_ppe": null, "goodwill": 11124000, "intangible_assets": 39879000, "goodwill_and_intangibles": 51003000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1402039000, "total_assets": 2438708000, "short_term_debt": 2916000, "accounts_payable": 96633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251109000, "long_term_debt": 2868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 538102000, "total_liabilities": 789211000, "total_debt": 5784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2156467000, "total_equity": 1649497000, "shares_outstanding": 13020122, "operating_cash_flow": 56258000, "stock_based_compensation": 3612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42681000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52255000, "dividends_paid": 3077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5479000, "free_cash_flow": 98939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6269000", "ebitda": "48780000", "netIncome": "-2129000", "grossProfit": "34082000", "depreciation": "None", "totalRevenue": "617347000", "costOfRevenue": "583265000", "interestIncome": "4952000", "incomeBeforeTax": "5686000", "interestExpense": "583000", "operatingIncome": "9991000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7815000", "reportedCurrency": "USD", "netInterestIncome": "4369000", "nonInterestIncome": "None", "operatingExpenses": "24091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42511000", "sellingGeneralAndAdministrative": "16831000", "netIncomeFromContinuingOperations": "-2129000" }, "balance": { "goodwill": "11124000", "inventory": "169269000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2438708000", "longTermDebt": "2868000", "shortTermDebt": "2916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39879000", "reportedCurrency": "USD", "retainedEarnings": "2156467000", "totalLiabilities": "789211000", "otherCurrentAssets": "23681000", "totalCurrentAssets": "1036669000", "currentLongTermDebt": "2916000", "longTermInvestments": "41072000", "shortTermInvestments": "0", "currentNetReceivables": "362141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1402039000", "currentAccountsPayable": "96633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1081902000", "shortLongTermDebtTotal": "5784000", "totalShareholderEquity": "1649497000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123565000", "totalCurrentLiabilities": "251109000", "otherNonCurrentLiabilities": "21385000", "totalNonCurrentLiabilities": "538102000", "cashAndShortTermInvestments": "481578000", "commonStockSharesOutstanding": "13020122", "intangibleAssetsExcludingGoodwill": "39879000", "cashAndCashEquivalentsAtCarryingValue": "481578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2129000", "profitLoss": "None", "dividendPayout": "3077000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56258000", "capitalExpenditures": "42681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5479000", "cashflowFromInvestment": "-52255000", "stockBasedCompensation": "3612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 671897000, "cost_of_revenue": 642814000, "gross_profit": 29083000, "ebit": 758000, "ebitda": 44847000, "pretax_income": -283000, "tax_provision": -4087000, "net_income": 3804000, "net_income_to_common": 3804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 484560000, "total_current_assets": 1092964000, "total_assets": 2479419000, "short_term_debt": 3101000, "long_term_debt": 3582000, "total_debt": 6683000, "total_liabilities": 828792000, "total_equity": 1650627000, "shares_outstanding": 13092019, "goodwill_and_intangibles": 41554000 }, "cash_flow": { "operating_cash_flow": 189462000, "capital_expenditure": 31449000, "free_cash_flow": 220911000, "dividends_paid": 3077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214977, "ticker_id": 192, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "758000", "ebitda": "44847000", "netIncome": "3804000", "grossProfit": "29083000", "depreciation": "None", "totalRevenue": "671897000", "costOfRevenue": "642814000", "interestIncome": "5145000", "incomeBeforeTax": "-283000", "interestExpense": "1041000", "operatingIncome": "5309000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4087000", "reportedCurrency": "USD", "netInterestIncome": "4104000", "nonInterestIncome": "None", "operatingExpenses": "23774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44089000", "sellingGeneralAndAdministrative": "15987000", "netIncomeFromContinuingOperations": "3804000" }, "balance": { "goodwill": "None", "inventory": "200108000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2479419000", "longTermDebt": "3582000", "shortTermDebt": "3101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "41554000", "reportedCurrency": "USD", "retainedEarnings": "2158596000", "totalLiabilities": "828792000", "otherCurrentAssets": "32427000", "totalCurrentAssets": "1092964000", "currentLongTermDebt": "3101000", "longTermInvestments": "None", "shortTermInvestments": "-121077000", "currentNetReceivables": "375869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1386455000", "currentAccountsPayable": "111448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062637000", "shortLongTermDebtTotal": "6683000", "totalShareholderEquity": "1650627000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160897000", "totalCurrentLiabilities": "304634000", "otherNonCurrentLiabilities": "22173000", "totalNonCurrentLiabilities": "524158000", "cashAndShortTermInvestments": "484560000", "commonStockSharesOutstanding": "13092019", "intangibleAssetsExcludingGoodwill": "41554000", "cashAndCashEquivalentsAtCarryingValue": "484560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3804000", "profitLoss": "None", "dividendPayout": "3077000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "189462000", "capitalExpenditures": "31449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-880000", "cashflowFromInvestment": "-38200000", "stockBasedCompensation": "3013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 671897000, "cost_of_revenue": 642814000, "gross_profit": 29083000, "research_and_development": null, "selling_general_admin": 15987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 758000, "depreciation_amortisation": 44089000, "ebitda": 44847000, "interest_expense": 1041000, "interest_income": null, "other_non_operating": null, "pretax_income": -283000, "tax_provision": -4087000, "effective_tax_rate": null, "net_income": 3804000, "net_income_continuing_ops": 3804000, "net_income_to_common": 3804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 484560000, "short_term_investments": -121077000, "net_receivables": 375869000, "inventory": 200108000, "other_current_assets": null, "total_current_assets": 1092964000, "net_ppe": null, "goodwill": null, "intangible_assets": 41554000, "goodwill_and_intangibles": 41554000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1386455000, "total_assets": 2479419000, "short_term_debt": 3101000, "accounts_payable": 111448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 304634000, "long_term_debt": 3582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 524158000, "total_liabilities": 828792000, "total_debt": 6683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2158596000, "total_equity": 1650627000, "shares_outstanding": 13092019, "operating_cash_flow": 189462000, "stock_based_compensation": 3013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38200000, "dividends_paid": 3077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -880000, "free_cash_flow": 220911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "758000", "ebitda": "44847000", "netIncome": "3804000", "grossProfit": "29083000", "depreciation": "None", "totalRevenue": "671897000", "costOfRevenue": "642814000", "interestIncome": "5145000", "incomeBeforeTax": "-283000", "interestExpense": "1041000", "operatingIncome": "5309000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4087000", "reportedCurrency": "USD", "netInterestIncome": "4104000", "nonInterestIncome": "None", "operatingExpenses": "23774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44089000", "sellingGeneralAndAdministrative": "15987000", "netIncomeFromContinuingOperations": "3804000" }, "balance": { "goodwill": "None", "inventory": "200108000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2479419000", "longTermDebt": "3582000", "shortTermDebt": "3101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "41554000", "reportedCurrency": "USD", "retainedEarnings": "2158596000", "totalLiabilities": "828792000", "otherCurrentAssets": "32427000", "totalCurrentAssets": "1092964000", "currentLongTermDebt": "3101000", "longTermInvestments": "None", "shortTermInvestments": "-121077000", "currentNetReceivables": "375869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1386455000", "currentAccountsPayable": "111448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062637000", "shortLongTermDebtTotal": "6683000", "totalShareholderEquity": "1650627000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160897000", "totalCurrentLiabilities": "304634000", "otherNonCurrentLiabilities": "22173000", "totalNonCurrentLiabilities": "524158000", "cashAndShortTermInvestments": "484560000", "commonStockSharesOutstanding": "13092019", "intangibleAssetsExcludingGoodwill": "41554000", "cashAndCashEquivalentsAtCarryingValue": "484560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3804000", "profitLoss": "None", "dividendPayout": "3077000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "189462000", "capitalExpenditures": "31449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-880000", "cashflowFromInvestment": "-38200000", "stockBasedCompensation": "3013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 803969000, "cost_of_revenue": 708864000, "gross_profit": 95105000, "ebit": 65288000, "ebitda": 110343000, "pretax_income": 64187000, "tax_provision": 5278000, "net_income": 58909000, "net_income_to_common": 58909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336148000, "total_current_assets": 1095923000, "total_assets": 2492952000, "short_term_debt": 3263000, "long_term_debt": 5301000, "total_debt": 8564000, "total_liabilities": 849382000, "total_equity": 1643570000, "shares_outstanding": 13111010, "goodwill_and_intangibles": 43229000 }, "cash_flow": { "operating_cash_flow": 138125000, "capital_expenditure": 61100000, "free_cash_flow": 199225000, "dividends_paid": 77000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214978, "ticker_id": 192, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65288000", "ebitda": "110343000", "netIncome": "58909000", "grossProfit": "95105000", "depreciation": "None", "totalRevenue": "803969000", "costOfRevenue": "708864000", "interestIncome": "4140000", "incomeBeforeTax": "64187000", "interestExpense": "1101000", "operatingIncome": "70676000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5278000", "reportedCurrency": "USD", "netInterestIncome": "3039000", "nonInterestIncome": "None", "operatingExpenses": "24429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "708864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45055000", "sellingGeneralAndAdministrative": "18805000", "netIncomeFromContinuingOperations": "58909000" }, "balance": { "goodwill": "None", "inventory": "221815000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2492952000", "longTermDebt": "5301000", "shortTermDebt": "3263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43229000", "reportedCurrency": "USD", "retainedEarnings": "2154792000", "totalLiabilities": "849382000", "otherCurrentAssets": "32866000", "totalCurrentAssets": "1095923000", "currentLongTermDebt": "3263000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "505094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1397029000", "currentAccountsPayable": "122522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8564000", "totalShareholderEquity": "1643570000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150294000", "totalCurrentLiabilities": "308654000", "otherNonCurrentLiabilities": "21121000", "totalNonCurrentLiabilities": "540728000", "cashAndShortTermInvestments": "336148000", "commonStockSharesOutstanding": "13111010", "intangibleAssetsExcludingGoodwill": "43229000", "cashAndCashEquivalentsAtCarryingValue": "336148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58909000", "profitLoss": "None", "dividendPayout": "77000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138125000", "capitalExpenditures": "61100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2511000", "cashflowFromInvestment": "-71672000", "stockBasedCompensation": "3535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1559000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 803969000, "cost_of_revenue": 708864000, "gross_profit": 95105000, "research_and_development": null, "selling_general_admin": 18805000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65288000, "depreciation_amortisation": 45055000, "ebitda": 110343000, "interest_expense": 1101000, "interest_income": null, "other_non_operating": null, "pretax_income": 64187000, "tax_provision": 5278000, "effective_tax_rate": null, "net_income": 58909000, "net_income_continuing_ops": 58909000, "net_income_to_common": 58909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336148000, "short_term_investments": null, "net_receivables": 505094000, "inventory": 221815000, "other_current_assets": null, "total_current_assets": 1095923000, "net_ppe": null, "goodwill": null, "intangible_assets": 43229000, "goodwill_and_intangibles": 43229000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1397029000, "total_assets": 2492952000, "short_term_debt": 3263000, "accounts_payable": 122522000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308654000, "long_term_debt": 5301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 540728000, "total_liabilities": 849382000, "total_debt": 8564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2154792000, "total_equity": 1643570000, "shares_outstanding": 13111010, "operating_cash_flow": 138125000, "stock_based_compensation": 3535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71672000, "dividends_paid": 77000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2511000, "free_cash_flow": 199225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65288000", "ebitda": "110343000", "netIncome": "58909000", "grossProfit": "95105000", "depreciation": "None", "totalRevenue": "803969000", "costOfRevenue": "708864000", "interestIncome": "4140000", "incomeBeforeTax": "64187000", "interestExpense": "1101000", "operatingIncome": "70676000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5278000", "reportedCurrency": "USD", "netInterestIncome": "3039000", "nonInterestIncome": "None", "operatingExpenses": "24429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "708864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45055000", "sellingGeneralAndAdministrative": "18805000", "netIncomeFromContinuingOperations": "58909000" }, "balance": { "goodwill": "None", "inventory": "221815000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2492952000", "longTermDebt": "5301000", "shortTermDebt": "3263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43229000", "reportedCurrency": "USD", "retainedEarnings": "2154792000", "totalLiabilities": "849382000", "otherCurrentAssets": "32866000", "totalCurrentAssets": "1095923000", "currentLongTermDebt": "3263000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "505094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1397029000", "currentAccountsPayable": "122522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8564000", "totalShareholderEquity": "1643570000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150294000", "totalCurrentLiabilities": "308654000", "otherNonCurrentLiabilities": "21121000", "totalNonCurrentLiabilities": "540728000", "cashAndShortTermInvestments": "336148000", "commonStockSharesOutstanding": "13111010", "intangibleAssetsExcludingGoodwill": "43229000", "cashAndCashEquivalentsAtCarryingValue": "336148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58909000", "profitLoss": "None", "dividendPayout": "77000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138125000", "capitalExpenditures": "61100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2511000", "cashflowFromInvestment": "-71672000", "stockBasedCompensation": "3535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1559000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 864072000, "cost_of_revenue": 690689000, "gross_profit": 173383000, "ebit": 142246000, "ebitda": 184622000, "pretax_income": 141160000, "tax_provision": 14165000, "net_income": 126995000, "net_income_to_common": 126995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269386000, "total_current_assets": 1076509000, "total_assets": 2460809000, "short_term_debt": 3392000, "long_term_debt": 6034000, "total_debt": 9426000, "total_liabilities": 869665000, "total_equity": 1591144000, "shares_outstanding": 13236596, "goodwill_and_intangibles": 44904000 }, "cash_flow": { "operating_cash_flow": 196074000, "capital_expenditure": 63618000, "free_cash_flow": 259692000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214979, "ticker_id": 192, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142246000", "ebitda": "184622000", "netIncome": "126995000", "grossProfit": "173383000", "depreciation": "None", "totalRevenue": "864072000", "costOfRevenue": "690689000", "interestIncome": "3971000", "incomeBeforeTax": "141160000", "interestExpense": "1086000", "operatingIncome": "141878000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14165000", "reportedCurrency": "USD", "netInterestIncome": "2885000", "nonInterestIncome": "None", "operatingExpenses": "31505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "690689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42376000", "sellingGeneralAndAdministrative": "22377000", "netIncomeFromContinuingOperations": "126995000" }, "balance": { "goodwill": "None", "inventory": "246033000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2460809000", "longTermDebt": "6034000", "shortTermDebt": "3392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "44904000", "reportedCurrency": "USD", "retainedEarnings": "2095860000", "totalLiabilities": "869665000", "otherCurrentAssets": "34868000", "totalCurrentAssets": "1076509000", "currentLongTermDebt": "3392000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1384300000", "currentAccountsPayable": "151453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9426000", "totalShareholderEquity": "1591144000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "175917000", "totalCurrentLiabilities": "341289000", "otherNonCurrentLiabilities": "20535000", "totalNonCurrentLiabilities": "528376000", "cashAndShortTermInvestments": "269386000", "commonStockSharesOutstanding": "13236596", "intangibleAssetsExcludingGoodwill": "44904000", "cashAndCashEquivalentsAtCarryingValue": "269386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126995000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196074000", "capitalExpenditures": "63618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120027000", "cashflowFromInvestment": "-68859000", "stockBasedCompensation": "2769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 864072000, "cost_of_revenue": 690689000, "gross_profit": 173383000, "research_and_development": null, "selling_general_admin": 22377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142246000, "depreciation_amortisation": 42376000, "ebitda": 184622000, "interest_expense": 1086000, "interest_income": null, "other_non_operating": null, "pretax_income": 141160000, "tax_provision": 14165000, "effective_tax_rate": null, "net_income": 126995000, "net_income_continuing_ops": 126995000, "net_income_to_common": 126995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269386000, "short_term_investments": null, "net_receivables": 526222000, "inventory": 246033000, "other_current_assets": null, "total_current_assets": 1076509000, "net_ppe": null, "goodwill": null, "intangible_assets": 44904000, "goodwill_and_intangibles": 44904000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1384300000, "total_assets": 2460809000, "short_term_debt": 3392000, "accounts_payable": 151453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341289000, "long_term_debt": 6034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 528376000, "total_liabilities": 869665000, "total_debt": 9426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2095860000, "total_equity": 1591144000, "shares_outstanding": 13236596, "operating_cash_flow": 196074000, "stock_based_compensation": 2769000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68859000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120027000, "free_cash_flow": 259692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142246000", "ebitda": "184622000", "netIncome": "126995000", "grossProfit": "173383000", "depreciation": "None", "totalRevenue": "864072000", "costOfRevenue": "690689000", "interestIncome": "3971000", "incomeBeforeTax": "141160000", "interestExpense": "1086000", "operatingIncome": "141878000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14165000", "reportedCurrency": "USD", "netInterestIncome": "2885000", "nonInterestIncome": "None", "operatingExpenses": "31505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "690689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42376000", "sellingGeneralAndAdministrative": "22377000", "netIncomeFromContinuingOperations": "126995000" }, "balance": { "goodwill": "None", "inventory": "246033000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "2460809000", "longTermDebt": "6034000", "shortTermDebt": "3392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "44904000", "reportedCurrency": "USD", "retainedEarnings": "2095860000", "totalLiabilities": "869665000", "otherCurrentAssets": "34868000", "totalCurrentAssets": "1076509000", "currentLongTermDebt": "3392000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1384300000", "currentAccountsPayable": "151453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9426000", "totalShareholderEquity": "1591144000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "175917000", "totalCurrentLiabilities": "341289000", "otherNonCurrentLiabilities": "20535000", "totalNonCurrentLiabilities": "528376000", "cashAndShortTermInvestments": "269386000", "commonStockSharesOutstanding": "13236596", "intangibleAssetsExcludingGoodwill": "44904000", "cashAndCashEquivalentsAtCarryingValue": "269386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126995000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196074000", "capitalExpenditures": "63618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120027000", "cashflowFromInvestment": "-68859000", "stockBasedCompensation": "2769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 959991000, "cost_of_revenue": 719953000, "gross_profit": 240038000, "ebit": 206147000, "ebitda": 257221000, "pretax_income": 204546000, "tax_provision": 28530000, "net_income": 176016000, "net_income_to_common": 176016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268207000, "total_current_assets": 1048297000, "total_assets": 2406057000, "short_term_debt": 3582000, "long_term_debt": 6792000, "total_debt": 10374000, "total_liabilities": 832129000, "total_equity": 1573928000, "shares_outstanding": 13662021, "goodwill_and_intangibles": 57703000 }, "cash_flow": { "operating_cash_flow": 227607000, "capital_expenditure": 61537000, "free_cash_flow": 289144000, "dividends_paid": 13282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214980, "ticker_id": 192, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206147000", "ebitda": "257221000", "netIncome": "176016000", "grossProfit": "240038000", "depreciation": "None", "totalRevenue": "959991000", "costOfRevenue": "719953000", "interestIncome": "3022000", "incomeBeforeTax": "204546000", "interestExpense": "1601000", "operatingIncome": "213322000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28530000", "reportedCurrency": "USD", "netInterestIncome": "1421000", "nonInterestIncome": "None", "operatingExpenses": "26716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51074000", "sellingGeneralAndAdministrative": "26139000", "netIncomeFromContinuingOperations": "176016000" }, "balance": { "goodwill": "11124000", "inventory": "231344000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "2406057000", "longTermDebt": "6792000", "shortTermDebt": "3582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46579000", "reportedCurrency": "USD", "retainedEarnings": "1969527000", "totalLiabilities": "832129000", "otherCurrentAssets": "39064000", "totalCurrentAssets": "1048297000", "currentLongTermDebt": "3582000", "longTermInvestments": "31670000", "shortTermInvestments": "0", "currentNetReceivables": "509682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1357760000", "currentAccountsPayable": "128836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10374000", "totalShareholderEquity": "1573928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146276000", "totalCurrentLiabilities": "309930000", "otherNonCurrentLiabilities": "18622000", "totalNonCurrentLiabilities": "522199000", "cashAndShortTermInvestments": "268207000", "commonStockSharesOutstanding": "13662021", "intangibleAssetsExcludingGoodwill": "46579000", "cashAndCashEquivalentsAtCarryingValue": "268207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176016000", "profitLoss": "None", "dividendPayout": "13282000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27900000", "operatingCashflow": "227607000", "capitalExpenditures": "61537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183182000", "cashflowFromInvestment": "-39363000", "stockBasedCompensation": "9339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 959991000, "cost_of_revenue": 719953000, "gross_profit": 240038000, "research_and_development": null, "selling_general_admin": 26139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206147000, "depreciation_amortisation": 51074000, "ebitda": 257221000, "interest_expense": 1601000, "interest_income": null, "other_non_operating": null, "pretax_income": 204546000, "tax_provision": 28530000, "effective_tax_rate": null, "net_income": 176016000, "net_income_continuing_ops": 176016000, "net_income_to_common": 176016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268207000, "short_term_investments": 0, "net_receivables": 509682000, "inventory": 231344000, "other_current_assets": null, "total_current_assets": 1048297000, "net_ppe": null, "goodwill": 11124000, "intangible_assets": 46579000, "goodwill_and_intangibles": 57703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1357760000, "total_assets": 2406057000, "short_term_debt": 3582000, "accounts_payable": 128836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309930000, "long_term_debt": 6792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 522199000, "total_liabilities": 832129000, "total_debt": 10374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1969527000, "total_equity": 1573928000, "shares_outstanding": 13662021, "operating_cash_flow": 227607000, "stock_based_compensation": 9339000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39363000, "dividends_paid": 13282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -183182000, "free_cash_flow": 289144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206147000", "ebitda": "257221000", "netIncome": "176016000", "grossProfit": "240038000", "depreciation": "None", "totalRevenue": "959991000", "costOfRevenue": "719953000", "interestIncome": "3022000", "incomeBeforeTax": "204546000", "interestExpense": "1601000", "operatingIncome": "213322000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28530000", "reportedCurrency": "USD", "netInterestIncome": "1421000", "nonInterestIncome": "None", "operatingExpenses": "26716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51074000", "sellingGeneralAndAdministrative": "26139000", "netIncomeFromContinuingOperations": "176016000" }, "balance": { "goodwill": "11124000", "inventory": "231344000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "2406057000", "longTermDebt": "6792000", "shortTermDebt": "3582000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46579000", "reportedCurrency": "USD", "retainedEarnings": "1969527000", "totalLiabilities": "832129000", "otherCurrentAssets": "39064000", "totalCurrentAssets": "1048297000", "currentLongTermDebt": "3582000", "longTermInvestments": "31670000", "shortTermInvestments": "0", "currentNetReceivables": "509682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1357760000", "currentAccountsPayable": "128836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10374000", "totalShareholderEquity": "1573928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146276000", "totalCurrentLiabilities": "309930000", "otherNonCurrentLiabilities": "18622000", "totalNonCurrentLiabilities": "522199000", "cashAndShortTermInvestments": "268207000", "commonStockSharesOutstanding": "13662021", "intangibleAssetsExcludingGoodwill": "46579000", "cashAndCashEquivalentsAtCarryingValue": "268207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176016000", "profitLoss": "None", "dividendPayout": "13282000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27900000", "operatingCashflow": "227607000", "capitalExpenditures": "61537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183182000", "cashflowFromInvestment": "-39363000", "stockBasedCompensation": "9339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 741820000, "cost_of_revenue": 599259000, "gross_profit": 142561000, "ebit": 114524000, "ebitda": 155551000, "pretax_income": 112778000, "tax_provision": 18964000, "net_income": 93814000, "net_income_to_common": 93814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296059000, "total_current_assets": 1048946000, "total_assets": 2352960000, "short_term_debt": 3438000, "long_term_debt": 7064000, "total_debt": 10502000, "total_liabilities": 794887000, "total_equity": 1558073000, "shares_outstanding": 14110488, "goodwill_and_intangibles": 48644000 }, "cash_flow": { "operating_cash_flow": 157200000, "capital_expenditure": 54725000, "free_cash_flow": 211925000, "dividends_paid": 7082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214982, "ticker_id": 192, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114524000", "ebitda": "155551000", "netIncome": "93814000", "grossProfit": "142561000", "depreciation": "None", "totalRevenue": "741820000", "costOfRevenue": "599259000", "interestIncome": "4639000", "incomeBeforeTax": "112778000", "interestExpense": "1746000", "operatingIncome": "117159000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18964000", "reportedCurrency": "USD", "netInterestIncome": "2893000", "nonInterestIncome": "None", "operatingExpenses": "25402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41027000", "sellingGeneralAndAdministrative": "18053000", "netIncomeFromContinuingOperations": "93814000" }, "balance": { "goodwill": "None", "inventory": "271805000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "2352960000", "longTermDebt": "7064000", "shortTermDebt": "3438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "48644000", "reportedCurrency": "USD", "retainedEarnings": "1800238000", "totalLiabilities": "794887000", "otherCurrentAssets": "48681000", "totalCurrentAssets": "1048946000", "currentLongTermDebt": "3438000", "longTermInvestments": "None", "shortTermInvestments": "6736000", "currentNetReceivables": "432401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1304014000", "currentAccountsPayable": "121472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "986268000", "shortLongTermDebtTotal": "10502000", "totalShareholderEquity": "1558073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155980000", "totalCurrentLiabilities": "315210000", "otherNonCurrentLiabilities": "18221000", "totalNonCurrentLiabilities": "479677000", "cashAndShortTermInvestments": "296059000", "commonStockSharesOutstanding": "14110488", "intangibleAssetsExcludingGoodwill": "48644000", "cashAndCashEquivalentsAtCarryingValue": "296059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93814000", "profitLoss": "None", "dividendPayout": "7082000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157200000", "capitalExpenditures": "54725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106500000", "cashflowFromInvestment": "-126637000", "stockBasedCompensation": "2999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 741820000, "cost_of_revenue": 599259000, "gross_profit": 142561000, "research_and_development": null, "selling_general_admin": 18053000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114524000, "depreciation_amortisation": 41027000, "ebitda": 155551000, "interest_expense": 1746000, "interest_income": null, "other_non_operating": null, "pretax_income": 112778000, "tax_provision": 18964000, "effective_tax_rate": null, "net_income": 93814000, "net_income_continuing_ops": 93814000, "net_income_to_common": 93814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296059000, "short_term_investments": 6736000, "net_receivables": 432401000, "inventory": 271805000, "other_current_assets": null, "total_current_assets": 1048946000, "net_ppe": null, "goodwill": null, "intangible_assets": 48644000, "goodwill_and_intangibles": 48644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1304014000, "total_assets": 2352960000, "short_term_debt": 3438000, "accounts_payable": 121472000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315210000, "long_term_debt": 7064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 479677000, "total_liabilities": 794887000, "total_debt": 10502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1800238000, "total_equity": 1558073000, "shares_outstanding": 14110488, "operating_cash_flow": 157200000, "stock_based_compensation": 2999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126637000, "dividends_paid": 7082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106500000, "free_cash_flow": 211925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114524000", "ebitda": "155551000", "netIncome": "93814000", "grossProfit": "142561000", "depreciation": "None", "totalRevenue": "741820000", "costOfRevenue": "599259000", "interestIncome": "4639000", "incomeBeforeTax": "112778000", "interestExpense": "1746000", "operatingIncome": "117159000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18964000", "reportedCurrency": "USD", "netInterestIncome": "2893000", "nonInterestIncome": "None", "operatingExpenses": "25402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41027000", "sellingGeneralAndAdministrative": "18053000", "netIncomeFromContinuingOperations": "93814000" }, "balance": { "goodwill": "None", "inventory": "271805000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "2352960000", "longTermDebt": "7064000", "shortTermDebt": "3438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "48644000", "reportedCurrency": "USD", "retainedEarnings": "1800238000", "totalLiabilities": "794887000", "otherCurrentAssets": "48681000", "totalCurrentAssets": "1048946000", "currentLongTermDebt": "3438000", "longTermInvestments": "None", "shortTermInvestments": "6736000", "currentNetReceivables": "432401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1304014000", "currentAccountsPayable": "121472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "986268000", "shortLongTermDebtTotal": "10502000", "totalShareholderEquity": "1558073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155980000", "totalCurrentLiabilities": "315210000", "otherNonCurrentLiabilities": "18221000", "totalNonCurrentLiabilities": "479677000", "cashAndShortTermInvestments": "296059000", "commonStockSharesOutstanding": "14110488", "intangibleAssetsExcludingGoodwill": "48644000", "cashAndCashEquivalentsAtCarryingValue": "296059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93814000", "profitLoss": "None", "dividendPayout": "7082000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157200000", "capitalExpenditures": "54725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106500000", "cashflowFromInvestment": "-126637000", "stockBasedCompensation": "2999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "income_statement": { "revenue": 858371000, "cost_of_revenue": 617932000, "gross_profit": 240439000, "ebit": 216809000, "ebitda": 251227000, "pretax_income": 214953000, "tax_provision": 33598000, "net_income": 181355000, "net_income_to_common": 181355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312400000, "total_current_assets": 1078307000, "total_assets": 2357832000, "short_term_debt": 3486000, "long_term_debt": 7761000, "total_debt": 11247000, "total_liabilities": 791098000, "total_equity": 1566734000, "shares_outstanding": 14910633, "goodwill_and_intangibles": 50713000 }, "cash_flow": { "operating_cash_flow": 317219000, "capital_expenditure": 54863000, "free_cash_flow": 372082000, "dividends_paid": 6670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214983, "ticker_id": 192, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:31.476196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216809000", "ebitda": "251227000", "netIncome": "181355000", "grossProfit": "240439000", "depreciation": "None", "totalRevenue": "858371000", "costOfRevenue": "617932000", "interestIncome": "2754000", "incomeBeforeTax": "214953000", "interestExpense": "1856000", "operatingIncome": "218103000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "33598000", "reportedCurrency": "USD", "netInterestIncome": "898000", "nonInterestIncome": "None", "operatingExpenses": "22336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1294000", "costofGoodsAndServicesSold": "617932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34418000", "sellingGeneralAndAdministrative": "17506000", "netIncomeFromContinuingOperations": "181355000" }, "balance": { "goodwill": "None", "inventory": "270461000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "2357832000", "longTermDebt": "7761000", "shortTermDebt": "3486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "50713000", "reportedCurrency": "USD", "retainedEarnings": "1713387000", "totalLiabilities": "791098000", "otherCurrentAssets": "63432000", "totalCurrentAssets": "1078307000", "currentLongTermDebt": "3486000", "longTermInvestments": "None", "shortTermInvestments": "7001000", "currentNetReceivables": "432014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1279525000", "currentAccountsPayable": "106216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "452501000", "shortLongTermDebtTotal": "11247000", "totalShareholderEquity": "1566734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "145594000", "totalCurrentLiabilities": "295736000", "otherNonCurrentLiabilities": "454306000", "totalNonCurrentLiabilities": "495362000", "cashAndShortTermInvestments": "312400000", "commonStockSharesOutstanding": "14910633", "intangibleAssetsExcludingGoodwill": "50713000", "cashAndCashEquivalentsAtCarryingValue": "312400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181355000", "profitLoss": "None", "dividendPayout": "6670000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "317219000", "capitalExpenditures": "54863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163548000", "cashflowFromInvestment": "-43410000", "stockBasedCompensation": "3645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "110261000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858371000, "cost_of_revenue": 617932000, "gross_profit": 240439000, "research_and_development": null, "selling_general_admin": 17506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216809000, "depreciation_amortisation": 34418000, "ebitda": 251227000, "interest_expense": 1856000, "interest_income": null, "other_non_operating": null, "pretax_income": 214953000, "tax_provision": 33598000, "effective_tax_rate": null, "net_income": 181355000, "net_income_continuing_ops": 181355000, "net_income_to_common": 181355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312400000, "short_term_investments": 7001000, "net_receivables": 432014000, "inventory": 270461000, "other_current_assets": null, "total_current_assets": 1078307000, "net_ppe": null, "goodwill": null, "intangible_assets": 50713000, "goodwill_and_intangibles": 50713000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1279525000, "total_assets": 2357832000, "short_term_debt": 3486000, "accounts_payable": 106216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295736000, "long_term_debt": 7761000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495362000, "total_liabilities": 791098000, "total_debt": 11247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1713387000, "total_equity": 1566734000, "shares_outstanding": 14910633, "operating_cash_flow": 317219000, "stock_based_compensation": 3645000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54863000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43410000, "dividends_paid": 6670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163548000, "free_cash_flow": 372082000, "net_change_in_cash": 110261000 }, "raw_data": { "income": { "ebit": "216809000", "ebitda": "251227000", "netIncome": "181355000", "grossProfit": "240439000", "depreciation": "None", "totalRevenue": "858371000", "costOfRevenue": "617932000", "interestIncome": "2754000", "incomeBeforeTax": "214953000", "interestExpense": "1856000", "operatingIncome": "218103000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "33598000", "reportedCurrency": "USD", "netInterestIncome": "898000", "nonInterestIncome": "None", "operatingExpenses": "22336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1294000", "costofGoodsAndServicesSold": "617932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34418000", "sellingGeneralAndAdministrative": "17506000", "netIncomeFromContinuingOperations": "181355000" }, "balance": { "goodwill": "None", "inventory": "270461000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "2357832000", "longTermDebt": "7761000", "shortTermDebt": "3486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "50713000", "reportedCurrency": "USD", "retainedEarnings": "1713387000", "totalLiabilities": "791098000", "otherCurrentAssets": "63432000", "totalCurrentAssets": "1078307000", "currentLongTermDebt": "3486000", "longTermInvestments": "None", "shortTermInvestments": "7001000", "currentNetReceivables": "432014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1279525000", "currentAccountsPayable": "106216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "452501000", "shortLongTermDebtTotal": "11247000", "totalShareholderEquity": "1566734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "145594000", "totalCurrentLiabilities": "295736000", "otherNonCurrentLiabilities": "454306000", "totalNonCurrentLiabilities": "495362000", "cashAndShortTermInvestments": "312400000", "commonStockSharesOutstanding": "14910633", "intangibleAssetsExcludingGoodwill": "50713000", "cashAndCashEquivalentsAtCarryingValue": "312400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181355000", "profitLoss": "None", "dividendPayout": "6670000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "317219000", "capitalExpenditures": "54863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163548000", "cashflowFromInvestment": "-43410000", "stockBasedCompensation": "3645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "110261000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }