{ "schema": "annalist.dataset/0.1", "company": { "id": "celsius", "name": "Celsius Holdings, Inc.", "country": "US", "template": "corporate", "cik": "0001341766", "tickers": [ "CELH" ], "entity_name": "CELSIUS HOLDINGS, INC.", "fiscal_year_end": "1231", "sic": "2086", "sic_description": "Bottled & Canned Soft Drinks & Carbonated Waters", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-11-05" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 28184889.0, "cost_of_revenue": 15182706.0, "gross_profit": 13002183.0, "rnd": 123000.0, "sga": null, "operating_income": 967590.0, "interest_expense": null, "pretax_income": 546051.0, "income_tax": null, "net_income_incl_nci": 546051.0, "nci_profit": null, "net_income": 546051.0, "net_income_common": 546051.0, "eps_basic": 0.01, "eps_diluted": 0.01, "shares_basic": 69284307.0, "shares_diluted": 70339416.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001213900-20-011763", "10-Q:0001829126-21-003804" ], "value_sources": { "revenue": [ "10-Q:0001829126-21-003804" ], "cost_of_revenue": [ "10-Q:0001829126-21-003804" ], "gross_profit": [ "10-Q:0001829126-21-003804" ], "rnd": [ "10-Q:0001829126-21-003804" ], "operating_income": [ "10-Q:0001829126-21-003804" ], "pretax_income": [ "10-Q:0001829126-21-003804" ], "net_income_incl_nci": [ "10-Q:0001829126-21-003804" ], "net_income": [ "10-Q:0001829126-21-003804" ], "net_income_common": [ "10-Q:0001213900-20-011763" ], "eps_basic": [ "10-Q:0001829126-21-003804" ], "eps_diluted": [ "10-Q:0001829126-21-003804" ], "shares_basic": [ "10-Q:0001829126-21-003804" ], "shares_diluted": [ "10-Q:0001829126-21-003804" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 30037227.0, "cost_of_revenue": 17024412.0, "gross_profit": 13012815.0, "rnd": 108000.0, "sga": null, "operating_income": 1248325.0, "interest_expense": null, "pretax_income": 1558334.0, "income_tax": null, "net_income_incl_nci": 1558334.0, "nci_profit": null, "net_income": 1558334.0, "net_income_common": 1558334.0, "eps_basic": 0.02, "eps_diluted": 0.02, "shares_basic": 69396377.0, "shares_diluted": 71473065.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001213900-20-020515", "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "value_sources": { "revenue": [ "10-Q:0001829126-21-007909" ], "cost_of_revenue": [ "10-Q:0001829126-21-007909" ], "gross_profit": [ "10-Q:0001829126-21-007909" ], "rnd": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "operating_income": [ "10-Q:0001829126-21-007909" ], "pretax_income": [ "10-Q:0001829126-21-007909" ], "net_income_incl_nci": [ "10-Q:0001829126-21-007909" ], "net_income": [ "10-Q:0001829126-21-007909" ], "net_income_common": [ "10-Q:0001213900-20-020515" ], "eps_basic": [ "10-Q:0001829126-21-007909" ], "eps_diluted": [ "10-Q:0001829126-21-007909" ], "shares_basic": [ "10-Q:0001829126-21-007909" ], "shares_diluted": [ "10-Q:0001829126-21-007909" ] }, "method": "derived", "value_methods": { "rnd": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 36839149.0, "cost_of_revenue": 19305416.0, "gross_profit": 17533733.0, "rnd": 69000.0, "sga": null, "operating_income": 4513309.0, "interest_expense": null, "pretax_income": 4753603.0, "income_tax": null, "net_income_incl_nci": 4753603.0, "nci_profit": null, "net_income": 4753603.0, "net_income_common": 4753603.0, "eps_basic": 0.07, "eps_diluted": 0.06, "shares_basic": 70473351.0, "shares_diluted": 74848239.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "value_sources": { "revenue": [ "10-Q:0001829126-21-014180" ], "cost_of_revenue": [ "10-Q:0001829126-21-014180" ], "gross_profit": [ "10-Q:0001829126-21-014180" ], "rnd": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "operating_income": [ "10-Q:0001829126-21-014180" ], "pretax_income": [ "10-Q:0001829126-21-014180" ], "net_income_incl_nci": [ "10-Q:0001829126-21-014180" ], "net_income": [ "10-Q:0001829126-21-014180" ], "net_income_common": [ "10-Q:0001829126-21-014180" ], "eps_basic": [ "10-Q:0001829126-21-014180" ], "eps_diluted": [ "10-Q:0001829126-21-014180" ], "shares_basic": [ "10-Q:0001829126-21-014180" ], "shares_diluted": [ "10-Q:0001829126-21-014180" ] }, "method": "derived", "value_methods": { "rnd": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 35664512.0, "cost_of_revenue": 18239498.0, "gross_profit": 17425014.0, "rnd": 200000.0, "sga": null, "operating_income": 1181776.0, "interest_expense": null, "pretax_income": 1782038.0, "income_tax": null, "net_income_incl_nci": 1665861.0, "nci_profit": null, "net_income": 1665861.0, "net_income_common": 1665861.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "value_sources": { "revenue": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "cost_of_revenue": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "gross_profit": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "rnd": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "operating_income": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "pretax_income": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "net_income_incl_nci": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "net_income": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "net_income_common": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 50035000.0, "cost_of_revenue": 29456000.0, "gross_profit": 20579000.0, "rnd": 200000.0, "sga": null, "operating_income": 813000.0, "interest_expense": null, "pretax_income": 585000.0, "income_tax": 0.0, "net_income_incl_nci": 585000.0, "nci_profit": null, "net_income": 585000.0, "net_income_common": 586000.0, "eps_basic": 0.01, "eps_diluted": 0.01, "shares_basic": 72516000.0, "shares_diluted": 76925000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "value_sources": { "revenue": [ "10-Q:0000950170-22-008947" ], "cost_of_revenue": [ "10-Q:0000950170-22-008947" ], "gross_profit": [ "10-Q:0000950170-22-008947" ], "rnd": [ "10-Q:0000950170-22-008947" ], "operating_income": [ "10-Q:0000950170-22-008947" ], "pretax_income": [ "10-Q:0000950170-22-008947" ], "income_tax": [ "10-Q:0000950170-22-008947" ], "net_income_incl_nci": [ "10-Q:0000950170-22-008947" ], "net_income": [ "10-Q:0000950170-22-008947" ], "net_income_common": [ "10-Q:0000950170-22-016034" ], "eps_basic": [ "10-Q:0000950170-22-008947" ], "eps_diluted": [ "10-Q:0000950170-22-008947" ], "shares_basic": [ "10-Q:0000950170-22-008947" ], "shares_diluted": [ "10-Q:0000950170-22-008947" ] }, "comparison": { "net_income": { "value": 585424.0, "earlier": 546051.0, "sources": [ "10-Q:0001829126-21-003804" ], "basis": "FY2021" }, "operating_income": { "value": 813376.0, "earlier": 967590.0, "sources": [ "10-Q:0001829126-21-003804" ], "basis": "FY2021" }, "pretax_income": { "value": 585424.0, "earlier": 546051.0, "sources": [ "10-Q:0001829126-21-003804" ], "basis": "FY2021" }, "revenue": { "value": 50034879.0, "earlier": 28184889.0, "sources": [ "10-Q:0001829126-21-003804" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 65073000.0, "cost_of_revenue": 36824000.0, "gross_profit": 28249000.0, "rnd": 200000.0, "sga": null, "operating_income": 418000.0, "interest_expense": null, "pretax_income": 780000.0, "income_tax": 0.0, "net_income_incl_nci": 780000.0, "nci_profit": null, "net_income": 780000.0, "net_income_common": 780000.0, "eps_basic": 0.01, "eps_diluted": 0.01, "shares_basic": 73159000.0, "shares_diluted": 77238000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "value_sources": { "revenue": [ "10-Q:0000950170-22-016034" ], "cost_of_revenue": [ "10-Q:0000950170-22-016034" ], "gross_profit": [ "10-Q:0000950170-22-016034" ], "rnd": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "operating_income": [ "10-Q:0000950170-22-016034" ], "pretax_income": [ "10-Q:0000950170-22-016034" ], "income_tax": [ "10-Q:0000950170-22-016034" ], "net_income_incl_nci": [ "10-Q:0000950170-22-016034" ], "net_income": [ "10-Q:0000950170-22-016034" ], "net_income_common": [ "10-Q:0000950170-22-016034" ], "eps_basic": [ "10-Q:0000950170-22-016034" ], "eps_diluted": [ "10-Q:0000950170-22-016034" ], "shares_basic": [ "10-Q:0000950170-22-016034" ], "shares_diluted": [ "10-Q:0000950170-22-016034" ] }, "comparison": { "eps_diluted": { "value": 0.05, "earlier": 0.02, "sources": [ "10-Q:0001829126-21-007909" ], "basis": "FY2021" }, "net_income": { "value": 3960344.0, "earlier": 1558334.0, "sources": [ "10-Q:0001829126-21-007909" ], "basis": "FY2021" }, "operating_income": { "value": 3598849.0, "earlier": 1248325.0, "sources": [ "10-Q:0001829126-21-007909" ], "basis": "FY2021" }, "pretax_income": { "value": 3960344.0, "earlier": 1558334.0, "sources": [ "10-Q:0001829126-21-007909" ], "basis": "FY2021" }, "revenue": { "value": 65073323.0, "earlier": 30037227.0, "sources": [ "10-Q:0001829126-21-007909" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "rnd": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 94909000.0, "cost_of_revenue": 57216000.0, "gross_profit": 37693000.0, "rnd": 300000.0, "sga": null, "operating_income": -8185000.0, "interest_expense": null, "pretax_income": -8537000.0, "income_tax": -834000.0, "net_income_incl_nci": -9371000.0, "nci_profit": null, "net_income": -9371000.0, "net_income_common": -9371000.0, "eps_basic": -0.13, "eps_diluted": -0.13, "shares_basic": 74609000.0, "shares_diluted": 74609000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-22-023818" ], "value_sources": { "revenue": [ "10-Q:0000950170-22-023818" ], "cost_of_revenue": [ "10-Q:0000950170-22-023818" ], "gross_profit": [ "10-Q:0000950170-22-023818" ], "rnd": [ "10-Q:0000950170-22-023818" ], "operating_income": [ "10-Q:0000950170-22-023818" ], "pretax_income": [ "10-Q:0000950170-22-023818" ], "income_tax": [ "10-Q:0000950170-22-023818" ], "net_income_incl_nci": [ "10-Q:0000950170-22-023818" ], "net_income": [ "10-Q:0000950170-22-023818" ], "net_income_common": [ "10-Q:0000950170-22-023818" ], "eps_basic": [ "10-Q:0000950170-22-023818" ], "eps_diluted": [ "10-Q:0000950170-22-023818" ], "shares_basic": [ "10-Q:0000950170-22-023818" ], "shares_diluted": [ "10-Q:0000950170-22-023818" ] }, "comparison": { "eps_diluted": { "value": 0.03, "earlier": 0.06, "sources": [ "10-Q:0001829126-21-014180" ], "basis": "FY2021" }, "net_income": { "value": 2745791.0, "earlier": 4753603.0, "sources": [ "10-Q:0001829126-21-014180" ], "basis": "FY2021" }, "operating_income": { "value": 3932280.0, "earlier": 4513309.0, "sources": [ "10-Q:0001829126-21-014180" ], "basis": "FY2021" }, "pretax_income": { "value": 3579610.0, "earlier": 4753603.0, "sources": [ "10-Q:0001829126-21-014180" ], "basis": "FY2021" }, "revenue": { "value": 94909100.0, "earlier": 36839149.0, "sources": [ "10-Q:0001829126-21-014180" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 104255000.0, "cost_of_revenue": 62608000.0, "gross_profit": 41647000.0, "rnd": 300000.0, "sga": null, "operating_income": 2862000.0, "interest_expense": null, "pretax_income": 3112000.0, "income_tax": -7162000.0, "net_income_incl_nci": 11943000.0, "nci_profit": null, "net_income": 11942000.0, "net_income_common": 11942000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "value_sources": { "revenue": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "cost_of_revenue": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "gross_profit": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "rnd": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "operating_income": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "pretax_income": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "income_tax": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "net_income_incl_nci": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "net_income": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "net_income_common": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ] }, "comparison": { "net_income": { "value": -3354286.0, "earlier": 1665861.0, "sources": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "basis": "FY2021" }, "operating_income": { "value": -12434021.0, "earlier": 1181776.0, "sources": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "basis": "FY2021" }, "pretax_income": { "value": -12183825.0, "earlier": 1782038.0, "sources": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "basis": "FY2021" }, "revenue": { "value": 104254257.0, "earlier": 35664512.0, "sources": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 133388000.0, "cost_of_revenue": 79494000.0, "gross_profit": 53894000.0, "rnd": 100000.0, "sga": null, "operating_income": 10116000.0, "interest_expense": null, "pretax_income": 10030000.0, "income_tax": 3351000.0, "net_income_incl_nci": 6679000.0, "nci_profit": null, "net_income": 6679000.0, "net_income_common": 6679000.0, "eps_basic": 0.09, "eps_diluted": 0.09, "shares_basic": 75239000.0, "shares_diluted": 78289000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-23-019722" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-019722" ], "cost_of_revenue": [ "10-Q:0000950170-23-019722" ], "gross_profit": [ "10-Q:0000950170-23-019722" ], "rnd": [ "10-Q:0000950170-23-019722" ], "operating_income": [ "10-Q:0000950170-23-019722" ], "pretax_income": [ "10-Q:0000950170-23-019722" ], "income_tax": [ "10-Q:0000950170-23-019722" ], "net_income_incl_nci": [ "10-Q:0000950170-23-019722" ], "net_income": [ "10-Q:0000950170-23-019722" ], "net_income_common": [ "10-Q:0000950170-23-019722" ], "eps_basic": [ "10-Q:0000950170-23-019722" ], "eps_diluted": [ "10-Q:0000950170-23-019722" ], "shares_basic": [ "10-Q:0000950170-23-019722" ], "shares_diluted": [ "10-Q:0000950170-23-019722" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 154020000.0, "cost_of_revenue": 94701000.0, "gross_profit": 59319000.0, "rnd": 100000.0, "sga": null, "operating_income": 12430000.0, "interest_expense": null, "pretax_income": 11968000.0, "income_tax": 2810000.0, "net_income_incl_nci": 9158000.0, "nci_profit": null, "net_income": 9158000.0, "net_income_common": 9158000.0, "eps_basic": 0.12, "eps_diluted": 0.12, "shares_basic": 75451000.0, "shares_diluted": 78372000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-23-000013" ], "value_sources": { "revenue": [ "10-Q:0001341766-23-000013" ], "cost_of_revenue": [ "10-Q:0001341766-23-000013" ], "gross_profit": [ "10-Q:0001341766-23-000013" ], "rnd": [ "10-Q:0001341766-23-000013" ], "operating_income": [ "10-Q:0001341766-23-000013" ], "pretax_income": [ "10-Q:0001341766-23-000013" ], "income_tax": [ "10-Q:0001341766-23-000013" ], "net_income_incl_nci": [ "10-Q:0001341766-23-000013" ], "net_income": [ "10-Q:0001341766-23-000013" ], "net_income_common": [ "10-Q:0001341766-23-000013" ], "eps_basic": [ "10-Q:0001341766-23-000013" ], "eps_diluted": [ "10-Q:0001341766-23-000013" ], "shares_basic": [ "10-Q:0001341766-23-000013" ], "shares_diluted": [ "10-Q:0001341766-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 188233000.0, "cost_of_revenue": 109583000.0, "gross_profit": 78650000.0, "rnd": 100000.0, "sga": null, "operating_income": -147601000.0, "interest_expense": null, "pretax_income": -146404000.0, "income_tax": null, "net_income_incl_nci": -181896000.0, "nci_profit": null, "net_income": -181896000.0, "net_income_common": -186492000.0, "eps_basic": -2.46, "eps_diluted": -2.46, "shares_basic": 75796000.0, "shares_diluted": 75796000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "value_sources": { "revenue": [ "10-Q:0001341766-23-000035" ], "cost_of_revenue": [ "10-Q:0001341766-23-000035" ], "gross_profit": [ "10-Q:0001341766-23-000035" ], "rnd": [ "10-Q:0001341766-23-000035" ], "operating_income": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "pretax_income": [ "10-Q:0001341766-23-000035" ], "net_income_incl_nci": [ "10-Q:0001341766-23-000035" ], "net_income": [ "10-Q:0001341766-23-000035" ], "net_income_common": [ "10-Q:0001341766-23-000035" ], "eps_basic": [ "10-Q:0001341766-23-000035" ], "eps_diluted": [ "10-Q:0001341766-23-000035" ], "shares_basic": [ "10-Q:0001341766-23-000035" ], "shares_diluted": [ "10-Q:0001341766-23-000035" ] }, "method": "derived", "value_methods": { "operating_income": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 177964000.0, "cost_of_revenue": 98957000.0, "gross_profit": 79007000.0, "rnd": 100000.0, "sga": null, "operating_income": -32746000.0, "interest_expense": null, "pretax_income": -28258000.0, "income_tax": null, "net_income_incl_nci": -21223000.0, "nci_profit": null, "net_income": -21223000.0, "net_income_common": -28153000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001341766-24-000015", "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "value_sources": { "revenue": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "cost_of_revenue": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "gross_profit": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "rnd": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "operating_income": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "pretax_income": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "net_income_incl_nci": [ "10-K:0001341766-24-000015", "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "net_income": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "net_income_common": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 259939000.0, "cost_of_revenue": 146121000.0, "gross_profit": 113818000.0, "rnd": 300000.0, "sga": null, "operating_income": 44913000.0, "interest_expense": null, "pretax_income": 49764000.0, "income_tax": 8537000.0, "net_income_incl_nci": 41227000.0, "nci_profit": null, "net_income": 41227000.0, "net_income_common": 31438000.0, "eps_basic": 0.14, "eps_diluted": 0.13, "shares_basic": 230019000.0, "shares_diluted": 236277000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "value_sources": { "revenue": [ "10-Q:0001341766-24-000029" ], "cost_of_revenue": [ "10-Q:0001341766-24-000029" ], "gross_profit": [ "10-Q:0001341766-24-000029" ], "rnd": [ "10-Q:0001341766-24-000029" ], "operating_income": [ "10-Q:0001341766-24-000029" ], "pretax_income": [ "10-Q:0001341766-24-000029" ], "income_tax": [ "10-Q:0001341766-24-000029" ], "net_income_incl_nci": [ "10-Q:0001341766-24-000029" ], "net_income": [ "10-Q:0001341766-24-000029" ], "net_income_common": [ "10-Q:0001341766-24-000057" ], "eps_basic": [ "10-Q:0001341766-24-000029" ], "eps_diluted": [ "10-Q:0001341766-24-000029" ], "shares_basic": [ "10-Q:0001341766-24-000029" ], "shares_diluted": [ "10-Q:0001341766-24-000029" ] }, "comparison": { "eps_diluted": { "value": 0.4, "earlier": 0.09, "sources": [ "10-Q:0000950170-23-019722" ], "basis": "FY2023" } }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 325883000.0, "cost_of_revenue": 166889000.0, "gross_profit": 158994000.0, "rnd": 200000.0, "sga": null, "operating_income": 64813000.0, "interest_expense": null, "pretax_income": 69455000.0, "income_tax": 17946000.0, "net_income_incl_nci": 51509000.0, "nci_profit": null, "net_income": 51509000.0, "net_income_common": 40763000.0, "eps_basic": 0.18, "eps_diluted": 0.17, "shares_basic": 230535000.0, "shares_diluted": 236832000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-24-000057" ], "value_sources": { "revenue": [ "10-Q:0001341766-24-000057" ], "cost_of_revenue": [ "10-Q:0001341766-24-000057" ], "gross_profit": [ "10-Q:0001341766-24-000057" ], "rnd": [ "10-Q:0001341766-23-000013" ], "operating_income": [ "10-Q:0001341766-24-000057" ], "pretax_income": [ "10-Q:0001341766-24-000057" ], "income_tax": [ "10-Q:0001341766-24-000057" ], "net_income_incl_nci": [ "10-Q:0001341766-24-000057" ], "net_income": [ "10-Q:0001341766-24-000057" ], "net_income_common": [ "10-Q:0001341766-24-000057" ], "eps_basic": [ "10-Q:0001341766-24-000057" ], "eps_diluted": [ "10-Q:0001341766-24-000057" ], "shares_basic": [ "10-Q:0001341766-24-000057" ], "shares_diluted": [ "10-Q:0001341766-24-000057" ] }, "comparison": { "eps_diluted": { "value": 0.52, "earlier": 0.12, "sources": [ "10-Q:0001341766-23-000013" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 384757000.0, "cost_of_revenue": 190675000.0, "gross_profit": 194082000.0, "rnd": 500000.0, "sga": null, "operating_income": 97697000.0, "interest_expense": null, "pretax_income": 104745000.0, "income_tax": 20796000.0, "net_income_incl_nci": 83949000.0, "nci_profit": null, "net_income": 83949000.0, "net_income_common": 70367000.0, "eps_basic": 0.3, "eps_diluted": 0.3, "shares_basic": 231006000.0, "shares_diluted": 237273000.0, "dps_declared": null, "operating_lease_cost": 200000.0 }, "sources": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "value_sources": { "revenue": [ "10-Q:0001341766-24-000093" ], "cost_of_revenue": [ "10-Q:0001341766-24-000093" ], "gross_profit": [ "10-Q:0001341766-24-000093" ], "rnd": [ "10-Q:0001341766-24-000093" ], "operating_income": [ "10-Q:0001341766-24-000093" ], "pretax_income": [ "10-Q:0001341766-24-000093" ], "income_tax": [ "10-Q:0001341766-24-000093" ], "net_income_incl_nci": [ "10-Q:0001341766-24-000093" ], "net_income": [ "10-Q:0001341766-24-000093" ], "net_income_common": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "eps_basic": [ "10-Q:0001341766-24-000093" ], "eps_diluted": [ "10-Q:0001341766-24-000093" ], "shares_basic": [ "10-Q:0001341766-24-000093" ], "shares_diluted": [ "10-Q:0001341766-24-000093" ], "operating_lease_cost": [ "10-Q:0001341766-24-000093" ] }, "comparison": { "eps_diluted": { "value": 0.89, "earlier": -2.46, "sources": [ "10-Q:0001341766-23-000035" ], "basis": "FY2023" } }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 347435000.0, "cost_of_revenue": 181190000.0, "gross_profit": 166245000.0, "rnd": 700000.0, "sga": null, "operating_income": 58943000.0, "interest_expense": null, "pretax_income": 67785000.0, "income_tax": 17669000.0, "net_income_incl_nci": 50116000.0, "nci_profit": null, "net_income": 50116000.0, "net_income_common": 39423000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 245000.0 }, "sources": [ "10-K:0001341766-24-000015", "10-K:0001341766-25-000024", "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "value_sources": { "revenue": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "cost_of_revenue": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "gross_profit": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "rnd": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "operating_income": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "pretax_income": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "income_tax": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "net_income_incl_nci": [ "10-K:0001341766-24-000015", "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "net_income": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "net_income_common": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "operating_lease_cost": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 355708000.0, "cost_of_revenue": 173501000.0, "gross_profit": 182207000.0, "rnd": 200000.0, "sga": 99017000.0, "operating_income": 83190000.0, "interest_expense": null, "pretax_income": 92461000.0, "income_tax": 14650000.0, "net_income_incl_nci": 77811000.0, "nci_profit": null, "net_income": 77811000.0, "net_income_common": 64846000.0, "eps_basic": 0.28, "eps_diluted": 0.27, "shares_basic": 232780000.0, "shares_diluted": 237523000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-25-000080" ], "value_sources": { "revenue": [ "10-Q:0001341766-25-000080" ], "cost_of_revenue": [ "10-Q:0001341766-25-000080" ], "gross_profit": [ "10-Q:0001341766-25-000080" ], "rnd": [ "10-Q:0001341766-24-000029" ], "sga": [ "10-Q:0001341766-25-000080" ], "operating_income": [ "10-Q:0001341766-25-000080" ], "pretax_income": [ "10-Q:0001341766-25-000080" ], "income_tax": [ "10-Q:0001341766-25-000080" ], "net_income_incl_nci": [ "10-Q:0001341766-24-000029" ], "net_income": [ "10-Q:0001341766-25-000080" ], "net_income_common": [ "10-Q:0001341766-25-000080" ], "eps_basic": [ "10-Q:0001341766-25-000080" ], "eps_diluted": [ "10-Q:0001341766-25-000080" ], "shares_basic": [ "10-Q:0001341766-25-000080" ], "shares_diluted": [ "10-Q:0001341766-25-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 401977000.0, "cost_of_revenue": 192879000.0, "gross_profit": 209098000.0, "rnd": 200000.0, "sga": 114850000.0, "operating_income": 94248000.0, "interest_expense": 0.0, "pretax_income": 104631000.0, "income_tax": 24848000.0, "net_income_incl_nci": 79783000.0, "nci_profit": null, "net_income": 79783000.0, "net_income_common": 66656000.0, "eps_basic": 0.29, "eps_diluted": 0.28, "shares_basic": 233197000.0, "shares_diluted": 237595000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-25-000104" ], "value_sources": { "revenue": [ "10-Q:0001341766-25-000104" ], "cost_of_revenue": [ "10-Q:0001341766-25-000104" ], "gross_profit": [ "10-Q:0001341766-25-000104" ], "rnd": [ "10-Q:0001341766-24-000057" ], "sga": [ "10-Q:0001341766-25-000104" ], "operating_income": [ "10-Q:0001341766-25-000104" ], "interest_expense": [ "10-Q:0001341766-25-000104" ], "pretax_income": [ "10-Q:0001341766-25-000104" ], "income_tax": [ "10-Q:0001341766-25-000104" ], "net_income_incl_nci": [ "10-Q:0001341766-24-000057" ], "net_income": [ "10-Q:0001341766-25-000104" ], "net_income_common": [ "10-Q:0001341766-25-000104" ], "eps_basic": [ "10-Q:0001341766-25-000104" ], "eps_diluted": [ "10-Q:0001341766-25-000104" ], "shares_basic": [ "10-Q:0001341766-25-000104" ], "shares_diluted": [ "10-Q:0001341766-25-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 265748000.0, "cost_of_revenue": 143519000.0, "gross_profit": 122229000.0, "rnd": 300000.0, "sga": 125443000.0, "operating_income": -3214000.0, "interest_expense": 0.0, "pretax_income": 8175000.0, "income_tax": 1819000.0, "net_income_incl_nci": 6356000.0, "nci_profit": null, "net_income": 6356000.0, "net_income_common": -497000.0, "eps_basic": 0.0, "eps_diluted": 0.0, "shares_basic": 233696000.0, "shares_diluted": 233696000.0, "dps_declared": null, "operating_lease_cost": 328000.0 }, "sources": [ "10-Q:0001341766-24-000093", "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "value_sources": { "revenue": [ "10-Q:0001341766-25-000144" ], "cost_of_revenue": [ "10-Q:0001341766-25-000144" ], "gross_profit": [ "10-Q:0001341766-25-000144" ], "rnd": [ "10-Q:0001341766-24-000093" ], "sga": [ "10-Q:0001341766-25-000144" ], "operating_income": [ "10-Q:0001341766-25-000144" ], "interest_expense": [ "10-Q:0001341766-25-000144" ], "pretax_income": [ "10-Q:0001341766-25-000144" ], "income_tax": [ "10-Q:0001341766-25-000144" ], "net_income_incl_nci": [ "10-Q:0001341766-24-000093" ], "net_income": [ "10-Q:0001341766-25-000144" ], "net_income_common": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "eps_basic": [ "10-Q:0001341766-25-000144" ], "eps_diluted": [ "10-Q:0001341766-25-000144" ], "shares_basic": [ "10-Q:0001341766-25-000144" ], "shares_diluted": [ "10-Q:0001341766-25-000144" ], "operating_lease_cost": [ "10-Q:0001341766-24-000093" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 332197000.0, "cost_of_revenue": 165524000.0, "gross_profit": 166673000.0, "rnd": 200000.0, "sga": 185169000.0, "operating_income": -18496000.0, "interest_expense": 0.0, "pretax_income": -10217000.0, "income_tax": 8659000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -18876000.0, "net_income_common": -23548000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1213000.0 }, "sources": [ "10-K:0001341766-26-000024", "10-Q:0001341766-24-000093", "10-Q:0001341766-25-000144" ], "value_sources": { "revenue": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "cost_of_revenue": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "gross_profit": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "rnd": [ "10-K:0001341766-26-000024", "10-Q:0001341766-24-000093" ], "sga": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "operating_income": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "interest_expense": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "pretax_income": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "income_tax": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "net_income": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "net_income_common": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "operating_lease_cost": [ "10-K:0001341766-26-000024", "10-Q:0001341766-24-000093" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 329276000.0, "cost_of_revenue": 156903000.0, "gross_profit": 172373000.0, "rnd": null, "sga": 120342000.0, "operating_income": 52031000.0, "interest_expense": 0.0, "pretax_income": 60993000.0, "income_tax": 16574000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 44419000.0, "net_income_common": 34249000.0, "eps_basic": 0.15, "eps_diluted": 0.15, "shares_basic": 235191000.0, "shares_diluted": 237172000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "value_sources": { "revenue": [ "10-Q:0001341766-26-000039" ], "cost_of_revenue": [ "10-Q:0001341766-26-000039" ], "gross_profit": [ "10-Q:0001341766-26-000039" ], "sga": [ "10-Q:0001341766-26-000039" ], "operating_income": [ "10-Q:0001341766-26-000039" ], "interest_expense": [ "10-Q:0001341766-26-000039" ], "pretax_income": [ "10-Q:0001341766-26-000039" ], "income_tax": [ "10-Q:0001341766-26-000039" ], "net_income": [ "10-Q:0001341766-26-000039" ], "net_income_common": [ "10-Q:0001341766-26-000050" ], "eps_basic": [ "10-Q:0001341766-26-000039" ], "eps_diluted": [ "10-Q:0001341766-26-000039" ], "shares_basic": [ "10-Q:0001341766-26-000039" ], "shares_diluted": [ "10-Q:0001341766-26-000039" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 739259000.0, "cost_of_revenue": 358408000.0, "gross_profit": 380851000.0, "rnd": null, "sga": 237886000.0, "operating_income": 142965000.0, "interest_expense": 18080000.0, "pretax_income": 129465000.0, "income_tax": 29610000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 99855000.0, "net_income_common": 85690000.0, "eps_basic": 0.33, "eps_diluted": 0.33, "shares_basic": 257750000.0, "shares_diluted": 260211000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-26-000050" ], "value_sources": { "revenue": [ "10-Q:0001341766-26-000050" ], "cost_of_revenue": [ "10-Q:0001341766-26-000050" ], "gross_profit": [ "10-Q:0001341766-26-000050" ], "sga": [ "10-Q:0001341766-26-000050" ], "operating_income": [ "10-Q:0001341766-26-000050" ], "interest_expense": [ "10-Q:0001341766-26-000050" ], "pretax_income": [ "10-Q:0001341766-26-000050" ], "income_tax": [ "10-Q:0001341766-26-000050" ], "net_income": [ "10-Q:0001341766-26-000050" ], "net_income_common": [ "10-Q:0001341766-26-000050" ], "eps_basic": [ "10-Q:0001341766-26-000050" ], "eps_diluted": [ "10-Q:0001341766-26-000050" ], "shares_basic": [ "10-Q:0001341766-26-000050" ], "shares_diluted": [ "10-Q:0001341766-26-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 725106000.0, "cost_of_revenue": 352827000.0, "gross_profit": 372279000.0, "rnd": null, "sga": 205571000.0, "operating_income": -79999000.0, "interest_expense": 18243000.0, "pretax_income": -88031000.0, "income_tax": -27017000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -61014000.0, "net_income_common": -65240000.0, "eps_basic": -0.27, "eps_diluted": -0.27, "shares_basic": 257778000.0, "shares_diluted": 257778000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "value_sources": { "revenue": [ "10-Q:0001341766-26-000062" ], "cost_of_revenue": [ "10-Q:0001341766-26-000062" ], "gross_profit": [ "10-Q:0001341766-26-000062" ], "sga": [ "10-Q:0001341766-26-000062" ], "operating_income": [ "10-Q:0001341766-26-000062" ], "interest_expense": [ "10-Q:0001341766-26-000062" ], "pretax_income": [ "10-Q:0001341766-26-000062" ], "income_tax": [ "10-Q:0001341766-26-000062" ], "net_income": [ "10-Q:0001341766-26-000062" ], "net_income_common": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "eps_basic": [ "10-Q:0001341766-26-000062" ], "eps_diluted": [ "10-Q:0001341766-26-000062" ], "shares_basic": [ "10-Q:0001341766-26-000062" ], "shares_diluted": [ "10-Q:0001341766-26-000062" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 721628000.0, "cost_of_revenue": 379798000.0, "gross_profit": 341830000.0, "rnd": null, "sga": 235011000.0, "operating_income": 26065000.0, "interest_expense": 12654000.0, "pretax_income": 22606000.0, "income_tax": -2133000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 24739000.0, "net_income_common": 9138000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "value_sources": { "revenue": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "cost_of_revenue": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "gross_profit": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "sga": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "operating_income": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "interest_expense": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "pretax_income": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "income_tax": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "net_income": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "net_income_common": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 782615000.0, "cost_of_revenue": 404548000.0, "gross_profit": 378067000.0, "rnd": null, "sga": 234647000.0, "operating_income": 138993000.0, "interest_expense": 11843000.0, "pretax_income": 137536000.0, "income_tax": 27437000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 110099000.0, "net_income_common": 85022000.0, "eps_basic": 0.33, "eps_diluted": 0.33, "shares_basic": 257012000.0, "shares_diluted": 259764000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "value_sources": { "revenue": [ "10-Q:0001341766-26-000039" ], "cost_of_revenue": [ "10-Q:0001341766-26-000039" ], "gross_profit": [ "10-Q:0001341766-26-000039" ], "sga": [ "10-Q:0001341766-26-000039" ], "operating_income": [ "10-Q:0001341766-26-000039" ], "interest_expense": [ "10-Q:0001341766-26-000039" ], "pretax_income": [ "10-Q:0001341766-26-000039" ], "income_tax": [ "10-Q:0001341766-26-000039" ], "net_income": [ "10-Q:0001341766-26-000039" ], "net_income_common": [ "10-Q:0001341766-26-000050" ], "eps_basic": [ "10-Q:0001341766-26-000039" ], "eps_diluted": [ "10-Q:0001341766-26-000039" ], "shares_basic": [ "10-Q:0001341766-26-000039" ], "shares_diluted": [ "10-Q:0001341766-26-000039" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 817925000.0, "cost_of_revenue": 424237000.0, "gross_profit": 393688000.0, "rnd": null, "sga": 237573000.0, "operating_income": 75255000.0, "interest_expense": 11566000.0, "pretax_income": 69530000.0, "income_tax": 14237000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 55293000.0, "net_income_common": 36421000.0, "eps_basic": 0.14, "eps_diluted": 0.14, "shares_basic": 254806000.0, "shares_diluted": 256933000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-26-000050" ], "value_sources": { "revenue": [ "10-Q:0001341766-26-000050" ], "cost_of_revenue": [ "10-Q:0001341766-26-000050" ], "gross_profit": [ "10-Q:0001341766-26-000050" ], "sga": [ "10-Q:0001341766-26-000050" ], "operating_income": [ "10-Q:0001341766-26-000050" ], "interest_expense": [ "10-Q:0001341766-26-000050" ], "pretax_income": [ "10-Q:0001341766-26-000050" ], "income_tax": [ "10-Q:0001341766-26-000050" ], "net_income": [ "10-Q:0001341766-26-000050" ], "net_income_common": [ "10-Q:0001341766-26-000050" ], "eps_basic": [ "10-Q:0001341766-26-000050" ], "eps_diluted": [ "10-Q:0001341766-26-000050" ], "shares_basic": [ "10-Q:0001341766-26-000050" ], "shares_diluted": [ "10-Q:0001341766-26-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 847228000.0, "cost_of_revenue": 450975000.0, "gross_profit": 396253000.0, "rnd": null, "sga": 220709000.0, "operating_income": 172063000.0, "interest_expense": 11277000.0, "pretax_income": 163065000.0, "income_tax": 36109000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 126956000.0, "net_income_common": 99570000.0, "eps_basic": 0.39, "eps_diluted": 0.39, "shares_basic": 252710000.0, "shares_diluted": 254912000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "value_sources": { "revenue": [ "10-Q:0001341766-26-000062" ], "cost_of_revenue": [ "10-Q:0001341766-26-000062" ], "gross_profit": [ "10-Q:0001341766-26-000062" ], "sga": [ "10-Q:0001341766-26-000062" ], "operating_income": [ "10-Q:0001341766-26-000062" ], "interest_expense": [ "10-Q:0001341766-26-000062" ], "pretax_income": [ "10-Q:0001341766-26-000062" ], "income_tax": [ "10-Q:0001341766-26-000062" ], "net_income": [ "10-Q:0001341766-26-000062" ], "net_income_common": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "eps_basic": [ "10-Q:0001341766-26-000062" ], "eps_diluted": [ "10-Q:0001341766-26-000062" ], "shares_basic": [ "10-Q:0001341766-26-000062" ], "shares_diluted": [ "10-Q:0001341766-26-000062" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 130726000.0, "cost_of_revenue": 69752000.0, "gross_profit": 60974000.0, "rnd": 500000.0, "sga": null, "operating_income": 7912000.0, "interest_expense": null, "pretax_income": 8640000.0, "income_tax": 116000.0, "net_income_incl_nci": 8524000.0, "nci_profit": null, "net_income": 8524000.0, "net_income_common": 8524000.0, "eps_basic": 0.12, "eps_diluted": 0.11, "shares_basic": 70195000.0, "shares_diluted": 74444000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K/A:0001829126-23-002816" ], "value_sources": { "revenue": [ "10-K/A:0001829126-23-002816" ], "cost_of_revenue": [ "10-K/A:0001829126-23-002816" ], "gross_profit": [ "10-K/A:0001829126-23-002816" ], "rnd": [ "10-K/A:0001829126-23-002816" ], "operating_income": [ "10-K/A:0001829126-23-002816" ], "pretax_income": [ "10-K/A:0001829126-23-002816" ], "income_tax": [ "10-K/A:0001829126-23-002816" ], "net_income_incl_nci": [ "10-K/A:0001829126-23-002816" ], "net_income": [ "10-K/A:0001829126-23-002816" ], "net_income_common": [ "10-K/A:0001829126-23-002816" ], "eps_basic": [ "10-K/A:0001829126-23-002816" ], "eps_diluted": [ "10-K/A:0001829126-23-002816" ], "shares_basic": [ "10-K/A:0001829126-23-002816" ], "shares_diluted": [ "10-K/A:0001829126-23-002816" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 314272000.0, "cost_of_revenue": 186103000.0, "gross_profit": 128169000.0, "rnd": 1000000.0, "sga": null, "operating_income": -4090000.0, "interest_expense": null, "pretax_income": -4059000.0, "income_tax": -7996000.0, "net_income_incl_nci": 3937000.0, "nci_profit": null, "net_income": 3937000.0, "net_income_common": 3937000.0, "eps_basic": 0.02, "eps_diluted": 0.02, "shares_basic": 221343000.0, "shares_diluted": 233067000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001341766-24-000015" ], "value_sources": { "revenue": [ "10-K:0001341766-24-000015" ], "cost_of_revenue": [ "10-K:0001341766-24-000015" ], "gross_profit": [ "10-K:0001341766-24-000015" ], "rnd": [ "10-K:0001341766-24-000015" ], "operating_income": [ "10-K:0001341766-24-000015" ], "pretax_income": [ "10-K:0001341766-24-000015" ], "income_tax": [ "10-K:0001341766-24-000015" ], "net_income_incl_nci": [ "10-K:0001341766-24-000015" ], "net_income": [ "10-K:0001341766-24-000015" ], "net_income_common": [ "10-K:0001341766-24-000015" ], "eps_basic": [ "10-K:0001341766-24-000015" ], "eps_diluted": [ "10-K:0001341766-24-000015" ], "shares_basic": [ "10-K:0001341766-24-000015" ], "shares_diluted": [ "10-K:0001341766-24-000015" ] }, "comparison": { "eps_diluted": { "value": 0.05, "earlier": 0.11, "sources": [ "10-K/A:0001829126-23-002816" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 653604000.0, "cost_of_revenue": 382735000.0, "gross_profit": 270869000.0, "rnd": 400000.0, "sga": 428670000.0, "operating_income": -157801000.0, "interest_expense": null, "pretax_income": -152664000.0, "income_tax": 34618000.0, "net_income_incl_nci": -187282000.0, "nci_profit": null, "net_income": -187282000.0, "net_income_common": -198808000.0, "eps_basic": -0.88, "eps_diluted": -0.88, "shares_basic": 226947000.0, "shares_diluted": 226947000.0, "dps_declared": null, "operating_lease_cost": 664000.0 }, "sources": [ "10-K:0001341766-24-000015", "10-K:0001341766-25-000024" ], "value_sources": { "revenue": [ "10-K:0001341766-25-000024" ], "cost_of_revenue": [ "10-K:0001341766-25-000024" ], "gross_profit": [ "10-K:0001341766-25-000024" ], "rnd": [ "10-K:0001341766-25-000024" ], "sga": [ "10-K:0001341766-25-000024" ], "operating_income": [ "10-K:0001341766-25-000024" ], "pretax_income": [ "10-K:0001341766-25-000024" ], "income_tax": [ "10-K:0001341766-25-000024" ], "net_income_incl_nci": [ "10-K:0001341766-24-000015" ], "net_income": [ "10-K:0001341766-25-000024" ], "net_income_common": [ "10-K:0001341766-25-000024" ], "eps_basic": [ "10-K:0001341766-25-000024" ], "eps_diluted": [ "10-K:0001341766-25-000024" ], "shares_basic": [ "10-K:0001341766-25-000024" ], "shares_diluted": [ "10-K:0001341766-25-000024" ], "operating_lease_cost": [ "10-K:0001341766-25-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 1318014000.0, "cost_of_revenue": 684875000.0, "gross_profit": 633139000.0, "rnd": 1700000.0, "sga": 366773000.0, "operating_income": 266366000.0, "interest_expense": 0.0, "pretax_income": 291749000.0, "income_tax": 64948000.0, "net_income_incl_nci": 226801000.0, "nci_profit": null, "net_income": 226801000.0, "net_income_common": 181991000.0, "eps_basic": 0.79, "eps_diluted": 0.77, "shares_basic": 230784000.0, "shares_diluted": 236964000.0, "dps_declared": null, "operating_lease_cost": 800000.0 }, "sources": [ "10-K:0001341766-24-000015", "10-K:0001341766-26-000024" ], "value_sources": { "revenue": [ "10-K:0001341766-26-000024" ], "cost_of_revenue": [ "10-K:0001341766-26-000024" ], "gross_profit": [ "10-K:0001341766-26-000024" ], "rnd": [ "10-K:0001341766-26-000024" ], "sga": [ "10-K:0001341766-26-000024" ], "operating_income": [ "10-K:0001341766-26-000024" ], "interest_expense": [ "10-K:0001341766-26-000024" ], "pretax_income": [ "10-K:0001341766-26-000024" ], "income_tax": [ "10-K:0001341766-26-000024" ], "net_income_incl_nci": [ "10-K:0001341766-24-000015" ], "net_income": [ "10-K:0001341766-26-000024" ], "net_income_common": [ "10-K:0001341766-26-000024" ], "eps_basic": [ "10-K:0001341766-26-000024" ], "eps_diluted": [ "10-K:0001341766-26-000024" ], "shares_basic": [ "10-K:0001341766-26-000024" ], "shares_diluted": [ "10-K:0001341766-26-000024" ], "operating_lease_cost": [ "10-K:0001341766-26-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 1355630000.0, "cost_of_revenue": 675423000.0, "gross_profit": 680207000.0, "rnd": 1000000.0, "sga": 524479000.0, "operating_income": 155728000.0, "interest_expense": 0.0, "pretax_income": 195050000.0, "income_tax": 49976000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 145074000.0, "net_income_common": 107457000.0, "eps_basic": 0.46, "eps_diluted": 0.45, "shares_basic": 233667000.0, "shares_diluted": 237404000.0, "dps_declared": null, "operating_lease_cost": 2100000.0 }, "sources": [ "10-K:0001341766-26-000024" ], "value_sources": { "revenue": [ "10-K:0001341766-26-000024" ], "cost_of_revenue": [ "10-K:0001341766-26-000024" ], "gross_profit": [ "10-K:0001341766-26-000024" ], "rnd": [ "10-K:0001341766-26-000024" ], "sga": [ "10-K:0001341766-26-000024" ], "operating_income": [ "10-K:0001341766-26-000024" ], "interest_expense": [ "10-K:0001341766-26-000024" ], "pretax_income": [ "10-K:0001341766-26-000024" ], "income_tax": [ "10-K:0001341766-26-000024" ], "net_income": [ "10-K:0001341766-26-000024" ], "net_income_common": [ "10-K:0001341766-26-000024" ], "eps_basic": [ "10-K:0001341766-26-000024" ], "eps_diluted": [ "10-K:0001341766-26-000024" ], "shares_basic": [ "10-K:0001341766-26-000024" ], "shares_diluted": [ "10-K:0001341766-26-000024" ], "operating_lease_cost": [ "10-K:0001341766-26-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 2515269000.0, "cost_of_revenue": 1247936000.0, "gross_profit": 1267333000.0, "rnd": 2400000.0, "sga": 798810000.0, "operating_income": 141062000.0, "interest_expense": 48977000.0, "pretax_income": 125033000.0, "income_tax": 17034000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 107999000.0, "net_income_common": 63837000.0, "eps_basic": 0.25, "eps_diluted": 0.25, "shares_basic": 252301000.0, "shares_diluted": 254911000.0, "dps_declared": null, "operating_lease_cost": 5700000.0 }, "sources": [ "10-K:0001341766-26-000024" ], "value_sources": { "revenue": [ "10-K:0001341766-26-000024" ], "cost_of_revenue": [ "10-K:0001341766-26-000024" ], "gross_profit": [ "10-K:0001341766-26-000024" ], "rnd": [ "10-K:0001341766-26-000024" ], "sga": [ "10-K:0001341766-26-000024" ], "operating_income": [ "10-K:0001341766-26-000024" ], "interest_expense": [ "10-K:0001341766-26-000024" ], "pretax_income": [ "10-K:0001341766-26-000024" ], "income_tax": [ "10-K:0001341766-26-000024" ], "net_income": [ "10-K:0001341766-26-000024" ], "net_income_common": [ "10-K:0001341766-26-000024" ], "eps_basic": [ "10-K:0001341766-26-000024" ], "eps_diluted": [ "10-K:0001341766-26-000024" ], "shares_basic": [ "10-K:0001341766-26-000024" ], "shares_diluted": [ "10-K:0001341766-26-000024" ], "operating_lease_cost": [ "10-K:0001341766-26-000024" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 19094101.0, "short_term_investments": null, "receivables": 10699811.0, "inventory": 21038367.0, "current_assets": 56661754.0, "ppe_net": 115324.0, "goodwill": 10023806.0, "intangibles": 13862716.0, "total_assets": 94927954.0, "accounts_payable": 11169316.0, "short_term_borrowings": null, "debt_current": 8599750.0, "current_liabilities": 29233268.0, "long_term_debt": null, "total_liabilities": 29422057.0, "temporary_equity": null, "equity_parent": 65505897.0, "nci": null, "equity_total": null, "liabilities_and_equity": 94927954.0, "shares_outstanding": 69279260.0, "retained_earnings": -62863380.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 776479.0, "operating_lease_liability_current": 587690.0, "operating_lease_liability_noncurrent": 188789.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001213900-20-011763", "10-Q:0001829126-21-003804" ], "value_sources": { "cash": [ "10-Q:0001829126-21-003804" ], "receivables": [ "10-Q:0001213900-20-011763" ], "inventory": [ "10-Q:0001213900-20-011763" ], "current_assets": [ "10-Q:0001213900-20-011763" ], "ppe_net": [ "10-Q:0001213900-20-011763" ], "goodwill": [ "10-Q:0001213900-20-011763" ], "intangibles": [ "10-Q:0001213900-20-011763" ], "total_assets": [ "10-Q:0001213900-20-011763" ], "accounts_payable": [ "10-Q:0001213900-20-011763" ], "debt_current": [ "10-Q:0001213900-20-011763" ], "current_liabilities": [ "10-Q:0001213900-20-011763" ], "total_liabilities": [ "10-Q:0001213900-20-011763" ], "equity_parent": [ "10-Q:0001213900-20-011763" ], "liabilities_and_equity": [ "10-Q:0001213900-20-011763" ], "shares_outstanding": [ "10-Q:0001213900-20-011763" ], "retained_earnings": [ "10-Q:0001213900-20-011763" ], "operating_lease_liability": [ "10-Q:0001213900-20-011763" ], "operating_lease_liability_current": [ "10-Q:0001213900-20-011763" ], "operating_lease_liability_noncurrent": [ "10-Q:0001213900-20-011763" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 20110815.0, "short_term_investments": null, "receivables": 12221985.0, "inventory": 23512418.0, "current_assets": 61900613.0, "ppe_net": 398315.0, "goodwill": 10419321.0, "intangibles": 13722214.0, "total_assets": 98899097.0, "accounts_payable": 8792735.0, "short_term_borrowings": null, "debt_current": 8953266.0, "current_liabilities": 30076130.0, "long_term_debt": null, "total_liabilities": 30279231.0, "temporary_equity": null, "equity_parent": 68619866.0, "nci": null, "equity_total": null, "liabilities_and_equity": 98899097.0, "shares_outstanding": 69562501.0, "retained_earnings": -61305046.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 615047.0, "operating_lease_liability_current": 411946.0, "operating_lease_liability_noncurrent": 203101.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001213900-20-020515", "10-Q:0001829126-21-007909" ], "value_sources": { "cash": [ "10-Q:0001829126-21-007909" ], "receivables": [ "10-Q:0001213900-20-020515" ], "inventory": [ "10-Q:0001213900-20-020515" ], "current_assets": [ "10-Q:0001213900-20-020515" ], "ppe_net": [ "10-Q:0001213900-20-020515" ], "goodwill": [ "10-Q:0001213900-20-020515" ], "intangibles": [ "10-Q:0001213900-20-020515" ], "total_assets": [ "10-Q:0001213900-20-020515" ], "accounts_payable": [ "10-Q:0001213900-20-020515" ], "debt_current": [ "10-Q:0001213900-20-020515" ], "current_liabilities": [ "10-Q:0001213900-20-020515" ], "total_liabilities": [ "10-Q:0001213900-20-020515" ], "equity_parent": [ "10-Q:0001213900-20-020515" ], "liabilities_and_equity": [ "10-Q:0001213900-20-020515" ], "shares_outstanding": [ "10-Q:0001213900-20-020515" ], "retained_earnings": [ "10-Q:0001213900-20-020515" ], "operating_lease_liability": [ "10-Q:0001213900-20-020515" ], "operating_lease_liability_current": [ "10-Q:0001213900-20-020515" ], "operating_lease_liability_noncurrent": [ "10-Q:0001213900-20-020515" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 52158098.0, "short_term_investments": null, "receivables": 16561371.0, "inventory": 15679192.0, "current_assets": 90941321.0, "ppe_net": 467380.0, "goodwill": 10419321.0, "intangibles": 13574082.0, "total_assets": 128099196.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 9540007.0, "current_liabilities": 28772227.0, "long_term_debt": null, "total_liabilities": 28897205.0, "temporary_equity": null, "equity_parent": 99201991.0, "nci": null, "equity_total": null, "liabilities_and_equity": 128099196.0, "shares_outstanding": 71651556.0, "retained_earnings": -56551443.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 522909.0, "operating_lease_liability_current": 397931.0, "operating_lease_liability_noncurrent": 124978.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001213900-20-036371", "10-Q:0001829126-21-014180" ], "value_sources": { "cash": [ "10-Q:0001829126-21-014180" ], "receivables": [ "10-Q:0001213900-20-036371" ], "inventory": [ "10-Q:0001213900-20-036371" ], "current_assets": [ "10-Q:0001213900-20-036371" ], "ppe_net": [ "10-Q:0001213900-20-036371" ], "goodwill": [ "10-Q:0001213900-20-036371" ], "intangibles": [ "10-Q:0001213900-20-036371" ], "total_assets": [ "10-Q:0001213900-20-036371" ], "debt_current": [ "10-Q:0001213900-20-036371" ], "current_liabilities": [ "10-Q:0001213900-20-036371" ], "total_liabilities": [ "10-Q:0001213900-20-036371" ], "equity_parent": [ "10-Q:0001213900-20-036371" ], "liabilities_and_equity": [ "10-Q:0001213900-20-036371" ], "shares_outstanding": [ "10-Q:0001213900-20-036371" ], "retained_earnings": [ "10-Q:0001213900-20-036371" ], "operating_lease_liability": [ "10-Q:0001213900-20-036371" ], "operating_lease_liability_current": [ "10-Q:0001213900-20-036371" ], "operating_lease_liability_noncurrent": [ "10-Q:0001213900-20-036371" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 43248021.0, "short_term_investments": null, "receivables": 14986213.0, "inventory": 18403622.0, "current_assets": 93150665.0, "ppe_net": 579377.0, "goodwill": 10419321.0, "intangibles": 13467083.0, "total_assets": 131289773.0, "accounts_payable": 11854421.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 26365092.0, "long_term_debt": null, "total_liabilities": 26962330.0, "temporary_equity": 0.0, "equity_parent": 104327443.0, "nci": null, "equity_total": null, "liabilities_and_equity": 131289773.0, "shares_outstanding": 72262829.0, "retained_earnings": -55426832.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1124345.0, "operating_lease_liability_current": 321283.0, "operating_lease_liability_noncurrent": 514948.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000950170-22-003965", "10-K:0001341766-24-000015", "10-K:0001829126-21-001412" ], "value_sources": { "cash": [ "10-K:0000950170-22-003965" ], "receivables": [ "10-K:0000950170-22-003965" ], "inventory": [ "10-K:0000950170-22-003965" ], "current_assets": [ "10-K:0000950170-22-003965" ], "ppe_net": [ "10-K:0000950170-22-003965" ], "goodwill": [ "10-K:0000950170-22-003965" ], "intangibles": [ "10-K:0001829126-21-001412" ], "total_assets": [ "10-K:0000950170-22-003965" ], "accounts_payable": [ "10-K:0000950170-22-003965" ], "current_liabilities": [ "10-K:0000950170-22-003965" ], "total_liabilities": [ "10-K:0000950170-22-003965" ], "temporary_equity": [ "10-K:0001341766-24-000015" ], "equity_parent": [ "10-K:0000950170-22-003965" ], "liabilities_and_equity": [ "10-K:0000950170-22-003965" ], "shares_outstanding": [ "10-K:0000950170-22-003965" ], "retained_earnings": [ "10-K:0000950170-22-003965" ], "operating_lease_liability": [ "10-K:0001829126-21-001412" ], "operating_lease_liability_current": [ "10-K:0000950170-22-003965" ], "operating_lease_liability_noncurrent": [ "10-K:0000950170-22-003965" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 31634675.0, "short_term_investments": null, "receivables": 23997680.0, "inventory": 36891859.0, "current_assets": 112217555.0, "ppe_net": 1169022.0, "goodwill": 10419321.0, "intangibles": 13316197.0, "total_assets": 148177671.0, "accounts_payable": 18519644.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 38642619.0, "long_term_debt": null, "total_liabilities": 39166402.0, "temporary_equity": null, "equity_parent": 109011269.0, "nci": null, "equity_total": null, "liabilities_and_equity": 148177671.0, "shares_outstanding": 72585687.0, "retained_earnings": -54841408.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1054058.0, "operating_lease_liability_current": 337626.0, "operating_lease_liability_noncurrent": 436631.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001829126-21-003804" ], "value_sources": { "cash": [ "10-Q:0001829126-21-003804" ], "receivables": [ "10-Q:0001829126-21-003804" ], "inventory": [ "10-Q:0001829126-21-003804" ], "current_assets": [ "10-Q:0001829126-21-003804" ], "ppe_net": [ "10-Q:0001829126-21-003804" ], "goodwill": [ "10-Q:0001829126-21-003804" ], "intangibles": [ "10-Q:0001829126-21-003804" ], "total_assets": [ "10-Q:0001829126-21-003804" ], "accounts_payable": [ "10-Q:0001829126-21-003804" ], "current_liabilities": [ "10-Q:0001829126-21-003804" ], "total_liabilities": [ "10-Q:0001829126-21-003804" ], "equity_parent": [ "10-Q:0001829126-21-003804" ], "liabilities_and_equity": [ "10-Q:0001829126-21-003804" ], "shares_outstanding": [ "10-Q:0001829126-21-003804" ], "retained_earnings": [ "10-Q:0001829126-21-003804" ], "operating_lease_liability": [ "10-Q:0001829126-21-003804" ], "operating_lease_liability_current": [ "10-Q:0001829126-21-003804" ], "operating_lease_liability_noncurrent": [ "10-Q:0001829126-21-003804" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 83789981.0, "short_term_investments": null, "receivables": 32398823.0, "inventory": 63826596.0, "current_assets": 205305787.0, "ppe_net": 1617002.0, "goodwill": 10419321.0, "intangibles": 13164537.0, "total_assets": 241548125.0, "accounts_payable": 19509533.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 54256877.0, "long_term_debt": null, "total_liabilities": 54708765.0, "temporary_equity": null, "equity_parent": 186839360.0, "nci": null, "equity_total": null, "liabilities_and_equity": 241548125.0, "shares_outstanding": 74470539.0, "retained_earnings": -50881064.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 961783.0, "operating_lease_liability_current": 318142.0, "operating_lease_liability_noncurrent": 391157.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001829126-21-007909" ], "value_sources": { "cash": [ "10-Q:0001829126-21-007909" ], "receivables": [ "10-Q:0001829126-21-007909" ], "inventory": [ "10-Q:0001829126-21-007909" ], "current_assets": [ "10-Q:0001829126-21-007909" ], "ppe_net": [ "10-Q:0001829126-21-007909" ], "goodwill": [ "10-Q:0001829126-21-007909" ], "intangibles": [ "10-Q:0001829126-21-007909" ], "total_assets": [ "10-Q:0001829126-21-007909" ], "accounts_payable": [ "10-Q:0001829126-21-007909" ], "current_liabilities": [ "10-Q:0001829126-21-007909" ], "total_liabilities": [ "10-Q:0001829126-21-007909" ], "equity_parent": [ "10-Q:0001829126-21-007909" ], "liabilities_and_equity": [ "10-Q:0001829126-21-007909" ], "shares_outstanding": [ "10-Q:0001829126-21-007909" ], "retained_earnings": [ "10-Q:0001829126-21-007909" ], "operating_lease_liability": [ "10-Q:0001829126-21-007909" ], "operating_lease_liability_current": [ "10-Q:0001829126-21-007909" ], "operating_lease_liability_noncurrent": [ "10-Q:0001829126-21-007909" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 61377202.0, "short_term_investments": null, "receivables": 43500578.0, "inventory": 122311445.0, "current_assets": 252561960.0, "ppe_net": 2454914.0, "goodwill": 14851635.0, "intangibles": 13547466.0, "total_assets": 294978175.0, "accounts_payable": 41097808.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 93421330.0, "long_term_debt": null, "total_liabilities": 97579964.0, "temporary_equity": null, "equity_parent": 197398211.0, "nci": null, "equity_total": null, "liabilities_and_equity": 294978175.0, "shares_outstanding": 74745924.0, "retained_earnings": -48135273.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1171306.0, "operating_lease_liability_current": 376602.0, "operating_lease_liability_noncurrent": 550547.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001829126-21-014180" ], "value_sources": { "cash": [ "10-Q:0001829126-21-014180" ], "receivables": [ "10-Q:0001829126-21-014180" ], "inventory": [ "10-Q:0001829126-21-014180" ], "current_assets": [ "10-Q:0001829126-21-014180" ], "ppe_net": [ "10-Q:0001829126-21-014180" ], "goodwill": [ "10-Q:0001829126-21-014180" ], "intangibles": [ "10-Q:0001829126-21-014180" ], "total_assets": [ "10-Q:0001829126-21-014180" ], "accounts_payable": [ "10-Q:0001829126-21-014180" ], "current_liabilities": [ "10-Q:0001829126-21-014180" ], "total_liabilities": [ "10-Q:0001829126-21-014180" ], "equity_parent": [ "10-Q:0001829126-21-014180" ], "liabilities_and_equity": [ "10-Q:0001829126-21-014180" ], "shares_outstanding": [ "10-Q:0001829126-21-014180" ], "retained_earnings": [ "10-Q:0001829126-21-014180" ], "operating_lease_liability": [ "10-Q:0001829126-21-014180" ], "operating_lease_liability_current": [ "10-Q:0001829126-21-014180" ], "operating_lease_liability_noncurrent": [ "10-Q:0001829126-21-014180" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 16255000.0, "short_term_investments": null, "receivables": 38741000.0, "inventory": 191222000.0, "current_assets": 262361000.0, "ppe_net": 3180000.0, "goodwill": 14527000.0, "intangibles": 13108474.0, "total_assets": 314018000.0, "accounts_payable": 35820000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 93124000.0, "long_term_debt": null, "total_liabilities": 96973000.0, "temporary_equity": 0.0, "equity_parent": 217045000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 314018000.0, "shares_outstanding": 74909000.0, "retained_earnings": null, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1169699.0, "operating_lease_liability_current": 512000.0, "operating_lease_liability_noncurrent": 658000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 561648.0, "operating_lease_payments_total": 1242860.0, "operating_lease_imputed_interest": 73161.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K/A:0001829126-23-002816", "10-K:0000950170-22-003965", "10-K:0000950170-23-005612", "10-K:0001341766-25-000024" ], "value_sources": { "cash": [ "10-K/A:0001829126-23-002816" ], "receivables": [ "10-K/A:0001829126-23-002816" ], "inventory": [ "10-K/A:0001829126-23-002816" ], "current_assets": [ "10-K/A:0001829126-23-002816" ], "ppe_net": [ "10-K/A:0001829126-23-002816" ], "goodwill": [ "10-K/A:0001829126-23-002816" ], "intangibles": [ "10-K:0000950170-22-003965" ], "total_assets": [ "10-K/A:0001829126-23-002816" ], "accounts_payable": [ "10-K/A:0001829126-23-002816" ], "current_liabilities": [ "10-K/A:0001829126-23-002816" ], "total_liabilities": [ "10-K/A:0001829126-23-002816" ], "temporary_equity": [ "10-K:0001341766-25-000024" ], "equity_parent": [ "10-K/A:0001829126-23-002816" ], "liabilities_and_equity": [ "10-K/A:0001829126-23-002816" ], "shares_outstanding": [ "10-K/A:0001829126-23-002816" ], "preferred_stock": [ "10-K:0000950170-23-005612" ], "operating_lease_liability": [ "10-K:0000950170-22-003965" ], "operating_lease_liability_current": [ "10-K/A:0001829126-23-002816" ], "operating_lease_liability_noncurrent": [ "10-K/A:0001829126-23-002816" ], "operating_lease_payments_y1": [ "10-K:0000950170-22-003965" ], "operating_lease_payments_total": [ "10-K:0000950170-22-003965" ], "operating_lease_imputed_interest": [ "10-K:0000950170-22-003965" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 25532000.0, "short_term_investments": null, "receivables": 72707000.0, "inventory": 184094000.0, "current_assets": 298208000.0, "ppe_net": 3702000.0, "goodwill": 14238000.0, "intangibles": 12708000.0, "total_assets": 343924000.0, "accounts_payable": 50541000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 111751000.0, "long_term_debt": null, "total_liabilities": 115570000.0, "temporary_equity": null, "equity_parent": 228354000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 343924000.0, "shares_outstanding": 75351000.0, "retained_earnings": -44811000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1166000.0, "operating_lease_liability_current": 569000.0, "operating_lease_liability_noncurrent": 597000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 461000.0, "operating_lease_payments_total": 1231000.0, "operating_lease_imputed_interest": 65000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-22-008947" ], "value_sources": { "cash": [ "10-Q:0000950170-22-008947" ], "receivables": [ "10-Q:0000950170-22-008947" ], "inventory": [ "10-Q:0000950170-22-008947" ], "current_assets": [ "10-Q:0000950170-22-008947" ], "ppe_net": [ "10-Q:0000950170-22-008947" ], "goodwill": [ "10-Q:0000950170-22-008947" ], "intangibles": [ "10-Q:0000950170-22-008947" ], "total_assets": [ "10-Q:0000950170-22-008947" ], "accounts_payable": [ "10-Q:0000950170-22-008947" ], "current_liabilities": [ "10-Q:0000950170-22-008947" ], "total_liabilities": [ "10-Q:0000950170-22-008947" ], "equity_parent": [ "10-Q:0000950170-22-008947" ], "liabilities_and_equity": [ "10-Q:0000950170-22-008947" ], "shares_outstanding": [ "10-Q:0000950170-22-008947" ], "retained_earnings": [ "10-Q:0000950170-22-008947" ], "operating_lease_liability": [ "10-Q:0000950170-22-008947" ], "operating_lease_liability_current": [ "10-Q:0000950170-22-008947" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-22-008947" ], "operating_lease_payments_y1": [ "10-Q:0000950170-22-008947" ], "operating_lease_payments_total": [ "10-Q:0000950170-22-008947" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-22-008947" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 60031000.0, "short_term_investments": null, "receivables": 66195000.0, "inventory": 162138000.0, "current_assets": 303728000.0, "ppe_net": 5135000.0, "goodwill": 13323000.0, "intangibles": 11761000.0, "total_assets": 349638000.0, "accounts_payable": 25235000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 105834000.0, "long_term_debt": null, "total_liabilities": 109765000.0, "temporary_equity": null, "equity_parent": 239873000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 349638000.0, "shares_outstanding": 75622000.0, "retained_earnings": -35653000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 976000.0, "operating_lease_liability_current": 556000.0, "operating_lease_liability_noncurrent": 420000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 296000.0, "operating_lease_payments_total": 1024000.0, "operating_lease_imputed_interest": 48000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-22-016034" ], "value_sources": { "cash": [ "10-Q:0000950170-22-016034" ], "receivables": [ "10-Q:0000950170-22-016034" ], "inventory": [ "10-Q:0000950170-22-016034" ], "current_assets": [ "10-Q:0000950170-22-016034" ], "ppe_net": [ "10-Q:0000950170-22-016034" ], "goodwill": [ "10-Q:0000950170-22-016034" ], "intangibles": [ "10-Q:0000950170-22-016034" ], "total_assets": [ "10-Q:0000950170-22-016034" ], "accounts_payable": [ "10-Q:0000950170-22-016034" ], "current_liabilities": [ "10-Q:0000950170-22-016034" ], "total_liabilities": [ "10-Q:0000950170-22-016034" ], "equity_parent": [ "10-Q:0000950170-22-016034" ], "liabilities_and_equity": [ "10-Q:0000950170-22-016034" ], "shares_outstanding": [ "10-Q:0000950170-22-016034" ], "retained_earnings": [ "10-Q:0000950170-22-016034" ], "operating_lease_liability": [ "10-Q:0000950170-22-016034" ], "operating_lease_liability_current": [ "10-Q:0000950170-22-016034" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-22-016034" ], "operating_lease_payments_y1": [ "10-Q:0000950170-22-016034" ], "operating_lease_payments_total": [ "10-Q:0000950170-22-016034" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-22-016034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 592134000.0, "short_term_investments": null, "receivables": 117003000.0, "inventory": 153933000.0, "current_assets": 1027016000.0, "ppe_net": 5782000.0, "goodwill": 12502000.0, "intangibles": 10914000.0, "total_assets": 1327649000.0, "accounts_payable": 27595000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 271293000.0, "long_term_debt": null, "total_liabilities": 443712000.0, "temporary_equity": 824488000.0, "equity_parent": 883937000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1327649000.0, "shares_outstanding": 76216000.0, "retained_earnings": 217549000.0, "preferred_stock": 824488000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1125000.0, "operating_lease_liability_current": 663000.0, "operating_lease_liability_noncurrent": 462000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 180000.0, "operating_lease_payments_total": 1186000.0, "operating_lease_imputed_interest": 61000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-22-023818", "10-Q:0001341766-23-000035" ], "value_sources": { "cash": [ "10-Q:0000950170-22-023818" ], "receivables": [ "10-Q:0000950170-22-023818" ], "inventory": [ "10-Q:0000950170-22-023818" ], "current_assets": [ "10-Q:0000950170-22-023818" ], "ppe_net": [ "10-Q:0000950170-22-023818" ], "goodwill": [ "10-Q:0000950170-22-023818" ], "intangibles": [ "10-Q:0000950170-22-023818" ], "total_assets": [ "10-Q:0000950170-22-023818" ], "accounts_payable": [ "10-Q:0000950170-22-023818" ], "current_liabilities": [ "10-Q:0000950170-22-023818" ], "total_liabilities": [ "10-Q:0000950170-22-023818" ], "temporary_equity": [ "10-Q:0001341766-23-000035" ], "equity_parent": [ "10-Q:0000950170-22-023818" ], "liabilities_and_equity": [ "10-Q:0000950170-22-023818" ], "shares_outstanding": [ "10-Q:0000950170-22-023818" ], "retained_earnings": [ "10-Q:0000950170-22-023818" ], "preferred_stock": [ "10-Q:0000950170-22-023818" ], "operating_lease_liability": [ "10-Q:0000950170-22-023818" ], "operating_lease_liability_current": [ "10-Q:0000950170-22-023818" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-22-023818" ], "operating_lease_payments_y1": [ "10-Q:0000950170-22-023818" ], "operating_lease_payments_total": [ "10-Q:0000950170-22-023818" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-22-023818" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 614159000.0, "short_term_investments": null, "receivables": 63311000.0, "inventory": 173289000.0, "current_assets": 917971000.0, "ppe_net": 10185000.0, "goodwill": 13679000.0, "intangibles": 11808000.0, "total_assets": 1222069000.0, "accounts_payable": 36248000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 161295000.0, "long_term_debt": null, "total_liabilities": 357490000.0, "temporary_equity": 824488000.0, "equity_parent": 40091000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1222069000.0, "shares_outstanding": 229146788.0, "retained_earnings": -238772000.0, "preferred_stock": 824488000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1193000.0, "commercial_paper": null, "operating_lease_liability": 987000.0, "operating_lease_liability_current": 661000.0, "operating_lease_liability_noncurrent": 326000.0, "operating_lease_discount_rate": 0.0652, "operating_lease_payments_y1": 698000.0, "operating_lease_payments_total": 1033000.0, "operating_lease_imputed_interest": 46000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K/A:0001829126-23-002816", "10-K:0000950170-23-005612", "10-K:0001341766-24-000015", "10-K:0001341766-25-000024" ], "value_sources": { "cash": [ "10-K:0001341766-24-000015" ], "receivables": [ "10-K:0001341766-24-000015" ], "inventory": [ "10-K:0001341766-24-000015" ], "current_assets": [ "10-K:0001341766-24-000015" ], "ppe_net": [ "10-K:0001341766-24-000015" ], "goodwill": [ "10-K:0001341766-24-000015" ], "intangibles": [ "10-K/A:0001829126-23-002816" ], "total_assets": [ "10-K:0001341766-24-000015" ], "accounts_payable": [ "10-K:0001341766-24-000015" ], "current_liabilities": [ "10-K:0001341766-24-000015" ], "total_liabilities": [ "10-K:0001341766-24-000015" ], "temporary_equity": [ "10-K:0001341766-24-000015" ], "equity_parent": [ "10-K:0001341766-24-000015" ], "liabilities_and_equity": [ "10-K:0001341766-24-000015" ], "shares_outstanding": [ "10-K:0001341766-24-000015" ], "retained_earnings": [ "10-K:0001341766-24-000015" ], "preferred_stock": [ "10-K:0000950170-23-005612" ], "accrued_taxes_current": [ "10-K:0001341766-24-000015" ], "operating_lease_liability": [ "10-K/A:0001829126-23-002816" ], "operating_lease_liability_current": [ "10-K:0001341766-24-000015" ], "operating_lease_liability_noncurrent": [ "10-K:0001341766-24-000015" ], "operating_lease_discount_rate": [ "10-K:0001341766-25-000024" ], "operating_lease_payments_y1": [ "10-K/A:0001829126-23-002816" ], "operating_lease_payments_total": [ "10-K/A:0001829126-23-002816" ], "operating_lease_imputed_interest": [ "10-K/A:0001829126-23-002816" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 595476000.0, "short_term_investments": null, "receivables": 172032000.0, "inventory": 154280000.0, "current_assets": 993111000.0, "ppe_net": 12054000.0, "goodwill": 13949000.0, "intangibles": null, "total_assets": 1292271000.0, "accounts_payable": 16536000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 191731000.0, "long_term_debt": null, "total_liabilities": 386748000.0, "temporary_equity": 824488000.0, "equity_parent": 81035000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1292271000.0, "shares_outstanding": 76782000.0, "retained_earnings": -197627000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 941000.0, "operating_lease_liability_current": 605000.0, "operating_lease_liability_noncurrent": 336000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 376000.0, "operating_lease_payments_total": 988000.0, "operating_lease_imputed_interest": 47000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-23-019722" ], "value_sources": { "cash": [ "10-Q:0000950170-23-019722" ], "receivables": [ "10-Q:0000950170-23-019722" ], "inventory": [ "10-Q:0000950170-23-019722" ], "current_assets": [ "10-Q:0000950170-23-019722" ], "ppe_net": [ "10-Q:0000950170-23-019722" ], "goodwill": [ "10-Q:0000950170-23-019722" ], "total_assets": [ "10-Q:0000950170-23-019722" ], "accounts_payable": [ "10-Q:0000950170-23-019722" ], "current_liabilities": [ "10-Q:0000950170-23-019722" ], "total_liabilities": [ "10-Q:0000950170-23-019722" ], "temporary_equity": [ "10-Q:0000950170-23-019722" ], "equity_parent": [ "10-Q:0000950170-23-019722" ], "liabilities_and_equity": [ "10-Q:0000950170-23-019722" ], "shares_outstanding": [ "10-Q:0000950170-23-019722" ], "retained_earnings": [ "10-Q:0000950170-23-019722" ], "operating_lease_liability": [ "10-Q:0000950170-23-019722" ], "operating_lease_liability_current": [ "10-Q:0000950170-23-019722" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-23-019722" ], "operating_lease_payments_y1": [ "10-Q:0000950170-23-019722" ], "operating_lease_payments_total": [ "10-Q:0000950170-23-019722" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-23-019722" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 681054000.0, "short_term_investments": null, "receivables": 197811000.0, "inventory": 152545000.0, "current_assets": 1072255000.0, "ppe_net": 15892000.0, "goodwill": 13937000.0, "intangibles": 11756000.0, "total_assets": 1399249000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 269225000.0, "long_term_debt": null, "total_liabilities": 443699000.0, "temporary_equity": 824488000.0, "equity_parent": 131062000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1399249000.0, "shares_outstanding": 76884000.0, "retained_earnings": -146118000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 58798000.0, "commercial_paper": null, "operating_lease_liability": 754000.0, "operating_lease_liability_current": 505000.0, "operating_lease_liability_noncurrent": 249000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 369000.0, "operating_lease_payments_total": 788000.0, "operating_lease_imputed_interest": 34000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-23-000013" ], "value_sources": { "cash": [ "10-Q:0001341766-23-000013" ], "receivables": [ "10-Q:0001341766-23-000013" ], "inventory": [ "10-Q:0001341766-23-000013" ], "current_assets": [ "10-Q:0001341766-23-000013" ], "ppe_net": [ "10-Q:0001341766-23-000013" ], "goodwill": [ "10-Q:0001341766-23-000013" ], "intangibles": [ "10-Q:0001341766-23-000013" ], "total_assets": [ "10-Q:0001341766-23-000013" ], "current_liabilities": [ "10-Q:0001341766-23-000013" ], "total_liabilities": [ "10-Q:0001341766-23-000013" ], "temporary_equity": [ "10-Q:0001341766-23-000013" ], "equity_parent": [ "10-Q:0001341766-23-000013" ], "liabilities_and_equity": [ "10-Q:0001341766-23-000013" ], "shares_outstanding": [ "10-Q:0001341766-23-000013" ], "retained_earnings": [ "10-Q:0001341766-23-000013" ], "accrued_taxes_current": [ "10-Q:0001341766-23-000013" ], "operating_lease_liability": [ "10-Q:0001341766-23-000013" ], "operating_lease_liability_current": [ "10-Q:0001341766-23-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0001341766-23-000013" ], "operating_lease_payments_y1": [ "10-Q:0001341766-23-000013" ], "operating_lease_payments_total": [ "10-Q:0001341766-23-000013" ], "operating_lease_imputed_interest": [ "10-Q:0001341766-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 760022000.0, "short_term_investments": null, "receivables": 215243000.0, "inventory": 198704000.0, "current_assets": 1215149000.0, "ppe_net": 21061000.0, "goodwill": 13588000.0, "intangibles": 11329000.0, "total_assets": 1545618000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 335517000.0, "long_term_debt": null, "total_liabilities": 507783000.0, "temporary_equity": 824488000.0, "equity_parent": 213347000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1545618000.0, "shares_outstanding": 77225007.0, "retained_earnings": -62169000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 58855000.0, "commercial_paper": null, "operating_lease_liability": 1140000.0, "operating_lease_liability_current": 628000.0, "operating_lease_liability_noncurrent": 512000.0, "operating_lease_discount_rate": 0.0655, "operating_lease_payments_y1": 598000.0, "operating_lease_payments_total": 1212000.0, "operating_lease_imputed_interest": 72000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-23-000035", "10-Q:0001341766-24-000093" ], "value_sources": { "cash": [ "10-Q:0001341766-23-000035" ], "receivables": [ "10-Q:0001341766-23-000035" ], "inventory": [ "10-Q:0001341766-23-000035" ], "current_assets": [ "10-Q:0001341766-23-000035" ], "ppe_net": [ "10-Q:0001341766-23-000035" ], "goodwill": [ "10-Q:0001341766-23-000035" ], "intangibles": [ "10-Q:0001341766-23-000035" ], "total_assets": [ "10-Q:0001341766-23-000035" ], "current_liabilities": [ "10-Q:0001341766-23-000035" ], "total_liabilities": [ "10-Q:0001341766-23-000035" ], "temporary_equity": [ "10-Q:0001341766-23-000035" ], "equity_parent": [ "10-Q:0001341766-23-000035" ], "liabilities_and_equity": [ "10-Q:0001341766-23-000035" ], "shares_outstanding": [ "10-Q:0001341766-23-000035" ], "retained_earnings": [ "10-Q:0001341766-23-000035" ], "accrued_taxes_current": [ "10-Q:0001341766-23-000035" ], "operating_lease_liability": [ "10-Q:0001341766-23-000035" ], "operating_lease_liability_current": [ "10-Q:0001341766-23-000035" ], "operating_lease_liability_noncurrent": [ "10-Q:0001341766-23-000035" ], "operating_lease_discount_rate": [ "10-Q:0001341766-24-000093" ], "operating_lease_payments_y1": [ "10-Q:0001341766-23-000035" ], "operating_lease_payments_total": [ "10-Q:0001341766-23-000035" ], "operating_lease_imputed_interest": [ "10-Q:0001341766-23-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 755981000.0, "short_term_investments": null, "receivables": 183703000.0, "inventory": 229275000.0, "current_assets": 1204904000.0, "ppe_net": 24868000.0, "goodwill": 14173000.0, "intangibles": 11678000.0, "total_assets": 1536396000.0, "accounts_payable": 42840000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 276613000.0, "long_term_debt": null, "total_liabilities": 447868000.0, "temporary_equity": 824488000.0, "equity_parent": 264040000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1536396000.0, "shares_outstanding": 231787482.0, "retained_earnings": -12053000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 50424000.0, "commercial_paper": null, "operating_lease_liability": 1935000.0, "operating_lease_liability_current": 980000.0, "operating_lease_liability_noncurrent": 955000.0, "operating_lease_discount_rate": 0.0677, "operating_lease_payments_y1": 1075000.0, "operating_lease_payments_total": 2129000.0, "operating_lease_imputed_interest": 194000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001341766-24-000015", "10-K:0001341766-25-000024" ], "value_sources": { "cash": [ "10-K:0001341766-25-000024" ], "receivables": [ "10-K:0001341766-25-000024" ], "inventory": [ "10-K:0001341766-25-000024" ], "current_assets": [ "10-K:0001341766-25-000024" ], "ppe_net": [ "10-K:0001341766-25-000024" ], "goodwill": [ "10-K:0001341766-25-000024" ], "intangibles": [ "10-K:0001341766-24-000015" ], "total_assets": [ "10-K:0001341766-25-000024" ], "accounts_payable": [ "10-K:0001341766-25-000024" ], "current_liabilities": [ "10-K:0001341766-25-000024" ], "total_liabilities": [ "10-K:0001341766-25-000024" ], "temporary_equity": [ "10-K:0001341766-25-000024" ], "equity_parent": [ "10-K:0001341766-25-000024" ], "liabilities_and_equity": [ "10-K:0001341766-25-000024" ], "shares_outstanding": [ "10-K:0001341766-25-000024" ], "retained_earnings": [ "10-K:0001341766-25-000024" ], "accrued_taxes_current": [ "10-K:0001341766-25-000024" ], "operating_lease_liability": [ "10-K:0001341766-24-000015" ], "operating_lease_liability_current": [ "10-K:0001341766-25-000024" ], "operating_lease_liability_noncurrent": [ "10-K:0001341766-25-000024" ], "operating_lease_discount_rate": [ "10-K:0001341766-25-000024" ], "operating_lease_payments_y1": [ "10-K:0001341766-24-000015" ], "operating_lease_payments_total": [ "10-K:0001341766-24-000015" ], "operating_lease_imputed_interest": [ "10-K:0001341766-24-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 879498000.0, "short_term_investments": null, "receivables": 200117000.0, "inventory": 197504000.0, "current_assets": 1315025000.0, "ppe_net": 28350000.0, "goodwill": 13866000.0, "intangibles": 11289000.0, "total_assets": 1646140000.0, "accounts_payable": 40196000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 315269000.0, "long_term_debt": null, "total_liabilities": 483461000.0, "temporary_equity": 824488000.0, "equity_parent": 338191000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1646140000.0, "shares_outstanding": 233070146.0, "retained_earnings": 58921000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 58619000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 821000.0, "operating_lease_liability_noncurrent": 850000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-24-000029" ], "value_sources": { "cash": [ "10-Q:0001341766-24-000029" ], "receivables": [ "10-Q:0001341766-24-000029" ], "inventory": [ "10-Q:0001341766-24-000029" ], "current_assets": [ "10-Q:0001341766-24-000029" ], "ppe_net": [ "10-Q:0001341766-24-000029" ], "goodwill": [ "10-Q:0001341766-24-000029" ], "intangibles": [ "10-Q:0001341766-24-000029" ], "total_assets": [ "10-Q:0001341766-24-000029" ], "accounts_payable": [ "10-Q:0001341766-24-000029" ], "current_liabilities": [ "10-Q:0001341766-24-000029" ], "total_liabilities": [ "10-Q:0001341766-24-000029" ], "temporary_equity": [ "10-Q:0001341766-24-000029" ], "equity_parent": [ "10-Q:0001341766-24-000029" ], "liabilities_and_equity": [ "10-Q:0001341766-24-000029" ], "shares_outstanding": [ "10-Q:0001341766-24-000029" ], "retained_earnings": [ "10-Q:0001341766-24-000029" ], "accrued_taxes_current": [ "10-Q:0001341766-24-000029" ], "operating_lease_liability_current": [ "10-Q:0001341766-24-000029" ], "operating_lease_liability_noncurrent": [ "10-Q:0001341766-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 903210000.0, "short_term_investments": null, "receivables": 262920000.0, "inventory": 180669000.0, "current_assets": 1384989000.0, "ppe_net": 36282000.0, "goodwill": 13730000.0, "intangibles": 11043000.0, "total_assets": 1718888000.0, "accounts_payable": 47423000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 312984000.0, "long_term_debt": null, "total_liabilities": 478646000.0, "temporary_equity": 824488000.0, "equity_parent": 415754000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1718888000.0, "shares_outstanding": 233344377.0, "retained_earnings": 131866000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 5374000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 729000.0, "operating_lease_liability_noncurrent": 762000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-24-000057" ], "value_sources": { "cash": [ "10-Q:0001341766-24-000057" ], "receivables": [ "10-Q:0001341766-24-000057" ], "inventory": [ "10-Q:0001341766-24-000057" ], "current_assets": [ "10-Q:0001341766-24-000057" ], "ppe_net": [ "10-Q:0001341766-24-000057" ], "goodwill": [ "10-Q:0001341766-24-000057" ], "intangibles": [ "10-Q:0001341766-24-000057" ], "total_assets": [ "10-Q:0001341766-24-000057" ], "accounts_payable": [ "10-Q:0001341766-24-000057" ], "current_liabilities": [ "10-Q:0001341766-24-000057" ], "total_liabilities": [ "10-Q:0001341766-24-000057" ], "temporary_equity": [ "10-Q:0001341766-24-000057" ], "equity_parent": [ "10-Q:0001341766-24-000057" ], "liabilities_and_equity": [ "10-Q:0001341766-24-000057" ], "shares_outstanding": [ "10-Q:0001341766-24-000057" ], "retained_earnings": [ "10-Q:0001341766-24-000057" ], "accrued_taxes_current": [ "10-Q:0001341766-24-000057" ], "operating_lease_liability_current": [ "10-Q:0001341766-24-000057" ], "operating_lease_liability_noncurrent": [ "10-Q:0001341766-24-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 903748000.0, "short_term_investments": null, "receivables": 208774000.0, "inventory": 197572000.0, "current_assets": 1363470000.0, "ppe_net": 38370000.0, "goodwill": 14360000.0, "intangibles": 11409000.0, "total_assets": 1704323000.0, "accounts_payable": 30938000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 289460000.0, "long_term_debt": null, "total_liabilities": 456209000.0, "temporary_equity": 824488000.0, "equity_parent": 423626000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1704323000.0, "shares_outstanding": 234982044.0, "retained_earnings": 131309000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 739000.0, "commercial_paper": null, "operating_lease_liability": 5551000.0, "operating_lease_liability_current": 1358000.0, "operating_lease_liability_noncurrent": 4193000.0, "operating_lease_discount_rate": 0.0619, "operating_lease_payments_y1": 1129000.0, "operating_lease_payments_total": 6750000.0, "operating_lease_imputed_interest": 1199000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-24-000093" ], "value_sources": { "cash": [ "10-Q:0001341766-24-000093" ], "receivables": [ "10-Q:0001341766-24-000093" ], "inventory": [ "10-Q:0001341766-24-000093" ], "current_assets": [ "10-Q:0001341766-24-000093" ], "ppe_net": [ "10-Q:0001341766-24-000093" ], "goodwill": [ "10-Q:0001341766-24-000093" ], "intangibles": [ "10-Q:0001341766-24-000093" ], "total_assets": [ "10-Q:0001341766-24-000093" ], "accounts_payable": [ "10-Q:0001341766-24-000093" ], "current_liabilities": [ "10-Q:0001341766-24-000093" ], "total_liabilities": [ "10-Q:0001341766-24-000093" ], "temporary_equity": [ "10-Q:0001341766-24-000093" ], "equity_parent": [ "10-Q:0001341766-24-000093" ], "liabilities_and_equity": [ "10-Q:0001341766-24-000093" ], "shares_outstanding": [ "10-Q:0001341766-24-000093" ], "retained_earnings": [ "10-Q:0001341766-24-000093" ], "accrued_taxes_current": [ "10-Q:0001341766-24-000093" ], "operating_lease_liability": [ "10-Q:0001341766-24-000093" ], "operating_lease_liability_current": [ "10-Q:0001341766-24-000093" ], "operating_lease_liability_noncurrent": [ "10-Q:0001341766-24-000093" ], "operating_lease_discount_rate": [ "10-Q:0001341766-24-000093" ], "operating_lease_payments_y1": [ "10-Q:0001341766-24-000093" ], "operating_lease_payments_total": [ "10-Q:0001341766-24-000093" ], "operating_lease_imputed_interest": [ "10-Q:0001341766-24-000093" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 890190000.0, "short_term_investments": null, "receivables": 270342000.0, "inventory": 131165000.0, "current_assets": 1324580000.0, "ppe_net": 55602000.0, "goodwill": 71582000.0, "intangibles": 11778000.0, "total_assets": 1766881000.0, "accounts_payable": 41287000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 365535000.0, "long_term_debt": 0.0, "total_liabilities": 542464000.0, "temporary_equity": 824488000.0, "equity_parent": 399929000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1766881000.0, "shares_outstanding": 235014000.0, "retained_earnings": 105521000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 10834000.0, "commercial_paper": null, "operating_lease_liability": 19939000.0, "operating_lease_liability_current": 3265000.0, "operating_lease_liability_noncurrent": 16674000.0, "operating_lease_discount_rate": 0.0523, "operating_lease_payments_y1": 3888000.0, "operating_lease_payments_total": 23042000.0, "operating_lease_imputed_interest": 3103000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001341766-25-000024", "10-K:0001341766-26-000024", "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "value_sources": { "cash": [ "10-K:0001341766-26-000024" ], "receivables": [ "10-K:0001341766-26-000024" ], "inventory": [ "10-K:0001341766-26-000024" ], "current_assets": [ "10-K:0001341766-26-000024" ], "ppe_net": [ "10-K:0001341766-26-000024" ], "goodwill": [ "10-K:0001341766-26-000024" ], "intangibles": [ "10-K:0001341766-26-000024" ], "total_assets": [ "10-K:0001341766-26-000024" ], "accounts_payable": [ "10-K:0001341766-26-000024" ], "current_liabilities": [ "10-K:0001341766-26-000024" ], "long_term_debt": [ "10-K:0001341766-26-000024" ], "total_liabilities": [ "10-K:0001341766-26-000024" ], "temporary_equity": [ "10-Q:0001341766-25-000104" ], "equity_parent": [ "10-K:0001341766-26-000024" ], "liabilities_and_equity": [ "10-K:0001341766-26-000024" ], "shares_outstanding": [ "10-K:0001341766-26-000024" ], "retained_earnings": [ "10-K:0001341766-26-000024" ], "accrued_taxes_current": [ "10-K:0001341766-26-000024" ], "operating_lease_liability": [ "10-K:0001341766-25-000024" ], "operating_lease_liability_current": [ "10-Q:0001341766-25-000080" ], "operating_lease_liability_noncurrent": [ "10-Q:0001341766-25-000080" ], "operating_lease_discount_rate": [ "10-K:0001341766-26-000024" ], "operating_lease_payments_y1": [ "10-K:0001341766-25-000024" ], "operating_lease_payments_total": [ "10-K:0001341766-25-000024" ], "operating_lease_imputed_interest": [ "10-K:0001341766-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 977285000.0, "short_term_investments": null, "receivables": 256424000.0, "inventory": 141159000.0, "current_assets": 1411456000.0, "ppe_net": 58698000.0, "goodwill": 72128000.0, "intangibles": 11991000.0, "total_assets": 1859518000.0, "accounts_payable": 61052000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 417854000.0, "long_term_debt": null, "total_liabilities": 591916000.0, "temporary_equity": 824488000.0, "equity_parent": 443114000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1859518000.0, "shares_outstanding": 235283266.0, "retained_earnings": 143159000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 26206000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3550000.0, "operating_lease_liability_noncurrent": 16152000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-25-000080" ], "value_sources": { "cash": [ "10-Q:0001341766-25-000080" ], "receivables": [ "10-Q:0001341766-25-000080" ], "inventory": [ "10-Q:0001341766-25-000080" ], "current_assets": [ "10-Q:0001341766-25-000080" ], "ppe_net": [ "10-Q:0001341766-25-000080" ], "goodwill": [ "10-Q:0001341766-25-000080" ], "intangibles": [ "10-Q:0001341766-25-000080" ], "total_assets": [ "10-Q:0001341766-25-000080" ], "accounts_payable": [ "10-Q:0001341766-25-000080" ], "current_liabilities": [ "10-Q:0001341766-25-000080" ], "total_liabilities": [ "10-Q:0001341766-25-000080" ], "temporary_equity": [ "10-Q:0001341766-25-000080" ], "equity_parent": [ "10-Q:0001341766-25-000080" ], "liabilities_and_equity": [ "10-Q:0001341766-25-000080" ], "shares_outstanding": [ "10-Q:0001341766-25-000080" ], "retained_earnings": [ "10-Q:0001341766-25-000080" ], "accrued_taxes_current": [ "10-Q:0001341766-25-000080" ], "operating_lease_liability_current": [ "10-Q:0001341766-25-000080" ], "operating_lease_liability_noncurrent": [ "10-Q:0001341766-25-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 615233000.0, "short_term_investments": null, "receivables": 490389000.0, "inventory": 230046000.0, "current_assets": 1391212000.0, "ppe_net": 72516000.0, "goodwill": 802234000.0, "intangibles": 118115000.0, "total_assets": 3795143000.0, "accounts_payable": 120962000.0, "short_term_borrowings": null, "debt_current": 9000000.0, "current_liabilities": 659775000.0, "long_term_debt": 862917000.0, "total_liabilities": 1703829000.0, "temporary_equity": 824488000.0, "equity_parent": 1266826000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 3795143000.0, "shares_outstanding": 257769000.0, "retained_earnings": 236163000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 21765000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 9000000.0, "debt_maturity_y2": 9000000.0, "debt_maturity_y3": 9000000.0, "debt_maturity_y4": 9000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-25-000104" ], "value_sources": { "cash": [ "10-Q:0001341766-25-000104" ], "receivables": [ "10-Q:0001341766-25-000104" ], "inventory": [ "10-Q:0001341766-25-000104" ], "current_assets": [ "10-Q:0001341766-25-000104" ], "ppe_net": [ "10-Q:0001341766-25-000104" ], "goodwill": [ "10-Q:0001341766-25-000104" ], "intangibles": [ "10-Q:0001341766-25-000104" ], "total_assets": [ "10-Q:0001341766-25-000104" ], "accounts_payable": [ "10-Q:0001341766-25-000104" ], "debt_current": [ "10-Q:0001341766-25-000104" ], "current_liabilities": [ "10-Q:0001341766-25-000104" ], "long_term_debt": [ "10-Q:0001341766-25-000104" ], "total_liabilities": [ "10-Q:0001341766-25-000104" ], "temporary_equity": [ "10-Q:0001341766-25-000104" ], "equity_parent": [ "10-Q:0001341766-25-000104" ], "liabilities_and_equity": [ "10-Q:0001341766-25-000104" ], "shares_outstanding": [ "10-Q:0001341766-25-000104" ], "retained_earnings": [ "10-Q:0001341766-25-000104" ], "accrued_taxes_current": [ "10-Q:0001341766-25-000104" ], "debt_maturity_y1": [ "10-Q:0001341766-25-000104" ], "debt_maturity_y2": [ "10-Q:0001341766-25-000104" ], "debt_maturity_y3": [ "10-Q:0001341766-25-000104" ], "debt_maturity_y4": [ "10-Q:0001341766-25-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 805955000.0, "short_term_investments": null, "receivables": 513682000.0, "inventory": 282514000.0, "current_assets": 1941574000.0, "ppe_net": 80925000.0, "goodwill": 914957000.0, "intangibles": 117814000.0, "total_assets": 5265708000.0, "accounts_payable": 97794000.0, "short_term_borrowings": null, "debt_current": 9000000.0, "current_liabilities": 1028988000.0, "long_term_debt": 861472000.0, "total_liabilities": 2302323000.0, "temporary_equity": null, "equity_parent": 1203110000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5265708000.0, "shares_outstanding": 257784000.0, "retained_earnings": 165480000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 49590000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 9000000.0, "debt_maturity_y2": 9000000.0, "debt_maturity_y3": 9000000.0, "debt_maturity_y4": 9000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-25-000144" ], "value_sources": { "cash": [ "10-Q:0001341766-25-000144" ], "receivables": [ "10-Q:0001341766-25-000144" ], "inventory": [ "10-Q:0001341766-25-000144" ], "current_assets": [ "10-Q:0001341766-25-000144" ], "ppe_net": [ "10-Q:0001341766-25-000144" ], "goodwill": [ "10-Q:0001341766-25-000144" ], "intangibles": [ "10-Q:0001341766-25-000144" ], "total_assets": [ "10-Q:0001341766-25-000144" ], "accounts_payable": [ "10-Q:0001341766-25-000144" ], "debt_current": [ "10-Q:0001341766-25-000144" ], "current_liabilities": [ "10-Q:0001341766-25-000144" ], "long_term_debt": [ "10-Q:0001341766-25-000144" ], "total_liabilities": [ "10-Q:0001341766-25-000144" ], "equity_parent": [ "10-Q:0001341766-25-000144" ], "liabilities_and_equity": [ "10-Q:0001341766-25-000144" ], "shares_outstanding": [ "10-Q:0001341766-25-000144" ], "retained_earnings": [ "10-Q:0001341766-25-000144" ], "accrued_taxes_current": [ "10-Q:0001341766-25-000144" ], "debt_maturity_y1": [ "10-Q:0001341766-25-000144" ], "debt_maturity_y2": [ "10-Q:0001341766-25-000144" ], "debt_maturity_y3": [ "10-Q:0001341766-25-000144" ], "debt_maturity_y4": [ "10-Q:0001341766-25-000144" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 398866000.0, "short_term_investments": null, "receivables": 755499000.0, "inventory": 337698000.0, "current_assets": 1811154000.0, "ppe_net": 87910000.0, "goodwill": 917560000.0, "intangibles": 111910000.0, "total_assets": 5119621000.0, "accounts_payable": 137930000.0, "short_term_borrowings": null, "debt_current": 7000000.0, "current_liabilities": 1078726000.0, "long_term_debt": 669926000.0, "total_liabilities": 2178179000.0, "temporary_equity": null, "equity_parent": 1181467000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5119621000.0, "shares_outstanding": 256906000.0, "retained_earnings": 175912000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 49612000.0, "commercial_paper": null, "operating_lease_liability": 18216000.0, "operating_lease_liability_current": 4456000.0, "operating_lease_liability_noncurrent": 13760000.0, "operating_lease_discount_rate": 0.0528, "operating_lease_payments_y1": 5012000.0, "operating_lease_payments_total": 20606000.0, "operating_lease_imputed_interest": 2390000.0, "debt_maturity_y1": 7000000.0, "debt_maturity_y2": 7000000.0, "debt_maturity_y3": 7000000.0, "debt_maturity_y4": 7000000.0, "debt_maturity_y5": 7000000.0, "debt_maturity_after_y5": 663250000.0 }, "sources": [ "10-K:0001341766-26-000024", "10-Q:0001341766-26-000062" ], "value_sources": { "cash": [ "10-Q:0001341766-26-000062" ], "receivables": [ "10-Q:0001341766-26-000062" ], "inventory": [ "10-Q:0001341766-26-000062" ], "current_assets": [ "10-Q:0001341766-26-000062" ], "ppe_net": [ "10-Q:0001341766-26-000062" ], "goodwill": [ "10-Q:0001341766-26-000062" ], "intangibles": [ "10-Q:0001341766-26-000062" ], "total_assets": [ "10-Q:0001341766-26-000062" ], "accounts_payable": [ "10-Q:0001341766-26-000062" ], "debt_current": [ "10-Q:0001341766-26-000062" ], "current_liabilities": [ "10-Q:0001341766-26-000062" ], "long_term_debt": [ "10-Q:0001341766-26-000062" ], "total_liabilities": [ "10-Q:0001341766-26-000062" ], "equity_parent": [ "10-Q:0001341766-26-000062" ], "liabilities_and_equity": [ "10-Q:0001341766-26-000062" ], "shares_outstanding": [ "10-Q:0001341766-26-000062" ], "retained_earnings": [ "10-Q:0001341766-26-000062" ], "accrued_taxes_current": [ "10-Q:0001341766-26-000062" ], "operating_lease_liability": [ "10-K:0001341766-26-000024" ], "operating_lease_liability_current": [ "10-K:0001341766-26-000024" ], "operating_lease_liability_noncurrent": [ "10-K:0001341766-26-000024" ], "operating_lease_discount_rate": [ "10-K:0001341766-26-000024" ], "operating_lease_payments_y1": [ "10-K:0001341766-26-000024" ], "operating_lease_payments_total": [ "10-K:0001341766-26-000024" ], "operating_lease_imputed_interest": [ "10-K:0001341766-26-000024" ], "debt_maturity_y1": [ "10-K:0001341766-26-000024" ], "debt_maturity_y2": [ "10-K:0001341766-26-000024" ], "debt_maturity_y3": [ "10-K:0001341766-26-000024" ], "debt_maturity_y4": [ "10-K:0001341766-26-000024" ], "debt_maturity_y5": [ "10-K:0001341766-26-000024" ], "debt_maturity_after_y5": [ "10-K:0001341766-26-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 549201000.0, "short_term_investments": null, "receivables": 832373000.0, "inventory": 364146000.0, "current_assets": 1864278000.0, "ppe_net": 96783000.0, "goodwill": 919793000.0, "intangibles": 105758000.0, "total_assets": 5157593000.0, "accounts_payable": 198225000.0, "short_term_borrowings": null, "debt_current": 7000000.0, "current_liabilities": 1051333000.0, "long_term_debt": 668881000.0, "total_liabilities": 2146856000.0, "temporary_equity": null, "equity_parent": 1250762000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5157593000.0, "shares_outstanding": 256549000.0, "retained_earnings": 272019000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 64447000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 7000000.0, "debt_maturity_y2": 7000000.0, "debt_maturity_y3": 7000000.0, "debt_maturity_y4": 7000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-26-000039" ], "value_sources": { "cash": [ "10-Q:0001341766-26-000039" ], "receivables": [ "10-Q:0001341766-26-000039" ], "inventory": [ "10-Q:0001341766-26-000039" ], "current_assets": [ "10-Q:0001341766-26-000039" ], "ppe_net": [ "10-Q:0001341766-26-000039" ], "goodwill": [ "10-Q:0001341766-26-000039" ], "intangibles": [ "10-Q:0001341766-26-000039" ], "total_assets": [ "10-Q:0001341766-26-000039" ], "accounts_payable": [ "10-Q:0001341766-26-000039" ], "debt_current": [ "10-Q:0001341766-26-000039" ], "current_liabilities": [ "10-Q:0001341766-26-000039" ], "long_term_debt": [ "10-Q:0001341766-26-000039" ], "total_liabilities": [ "10-Q:0001341766-26-000039" ], "equity_parent": [ "10-Q:0001341766-26-000039" ], "liabilities_and_equity": [ "10-Q:0001341766-26-000039" ], "shares_outstanding": [ "10-Q:0001341766-26-000039" ], "retained_earnings": [ "10-Q:0001341766-26-000039" ], "accrued_taxes_current": [ "10-Q:0001341766-26-000039" ], "debt_maturity_y1": [ "10-Q:0001341766-26-000039" ], "debt_maturity_y2": [ "10-Q:0001341766-26-000039" ], "debt_maturity_y3": [ "10-Q:0001341766-26-000039" ], "debt_maturity_y4": [ "10-Q:0001341766-26-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 631234000.0, "short_term_investments": null, "receivables": 735336000.0, "inventory": 390602000.0, "current_assets": 1875961000.0, "ppe_net": 108748000.0, "goodwill": 919660000.0, "intangibles": 99751000.0, "total_assets": 5168151000.0, "accounts_payable": 202101000.0, "short_term_borrowings": null, "debt_current": 7000000.0, "current_liabilities": 1043635000.0, "long_term_debt": 667850000.0, "total_liabilities": 2208592000.0, "temporary_equity": null, "equity_parent": 1199584000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5168151000.0, "shares_outstanding": 253341000.0, "retained_earnings": 313165000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 40821000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 7000000.0, "debt_maturity_y2": 7000000.0, "debt_maturity_y3": 7000000.0, "debt_maturity_y4": 7000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-26-000050" ], "value_sources": { "cash": [ "10-Q:0001341766-26-000050" ], "receivables": [ "10-Q:0001341766-26-000050" ], "inventory": [ "10-Q:0001341766-26-000050" ], "current_assets": [ "10-Q:0001341766-26-000050" ], "ppe_net": [ "10-Q:0001341766-26-000050" ], "goodwill": [ "10-Q:0001341766-26-000050" ], "intangibles": [ "10-Q:0001341766-26-000050" ], "total_assets": [ "10-Q:0001341766-26-000050" ], "accounts_payable": [ "10-Q:0001341766-26-000050" ], "debt_current": [ "10-Q:0001341766-26-000050" ], "current_liabilities": [ "10-Q:0001341766-26-000050" ], "long_term_debt": [ "10-Q:0001341766-26-000050" ], "total_liabilities": [ "10-Q:0001341766-26-000050" ], "equity_parent": [ "10-Q:0001341766-26-000050" ], "liabilities_and_equity": [ "10-Q:0001341766-26-000050" ], "shares_outstanding": [ "10-Q:0001341766-26-000050" ], "retained_earnings": [ "10-Q:0001341766-26-000050" ], "accrued_taxes_current": [ "10-Q:0001341766-26-000050" ], "debt_maturity_y1": [ "10-Q:0001341766-26-000050" ], "debt_maturity_y2": [ "10-Q:0001341766-26-000050" ], "debt_maturity_y3": [ "10-Q:0001341766-26-000050" ], "debt_maturity_y4": [ "10-Q:0001341766-26-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 700617000.0, "short_term_investments": null, "receivables": 666636000.0, "inventory": 371814000.0, "current_assets": 1887570000.0, "ppe_net": 124363000.0, "goodwill": 919610000.0, "intangibles": 93807000.0, "total_assets": 5152385000.0, "accounts_payable": 194381000.0, "short_term_borrowings": null, "debt_current": 6948000.0, "current_liabilities": 959018000.0, "long_term_debt": 667755000.0, "total_liabilities": 2117042000.0, "temporary_equity": null, "equity_parent": 1275368000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5152385000.0, "shares_outstanding": 251725000.0, "retained_earnings": 425817000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 12570000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 6948000.0, "debt_maturity_y2": 6948000.0, "debt_maturity_y3": 6948000.0, "debt_maturity_y4": 6948000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001341766-26-000062" ], "value_sources": { "cash": [ "10-Q:0001341766-26-000062" ], "receivables": [ "10-Q:0001341766-26-000062" ], "inventory": [ "10-Q:0001341766-26-000062" ], "current_assets": [ "10-Q:0001341766-26-000062" ], "ppe_net": [ "10-Q:0001341766-26-000062" ], "goodwill": [ "10-Q:0001341766-26-000062" ], "intangibles": [ "10-Q:0001341766-26-000062" ], "total_assets": [ "10-Q:0001341766-26-000062" ], "accounts_payable": [ "10-Q:0001341766-26-000062" ], "debt_current": [ "10-Q:0001341766-26-000062" ], "current_liabilities": [ "10-Q:0001341766-26-000062" ], "long_term_debt": [ "10-Q:0001341766-26-000062" ], "total_liabilities": [ "10-Q:0001341766-26-000062" ], "equity_parent": [ "10-Q:0001341766-26-000062" ], "liabilities_and_equity": [ "10-Q:0001341766-26-000062" ], "shares_outstanding": [ "10-Q:0001341766-26-000062" ], "retained_earnings": [ "10-Q:0001341766-26-000062" ], "accrued_taxes_current": [ "10-Q:0001341766-26-000062" ], "debt_maturity_y1": [ "10-Q:0001341766-26-000062" ], "debt_maturity_y2": [ "10-Q:0001341766-26-000062" ], "debt_maturity_y3": [ "10-Q:0001341766-26-000062" ], "debt_maturity_y4": [ "10-Q:0001341766-26-000062" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": -3817544.0, "cfi": -107372.0, "cff": 151265.0, "capex": 107372.0, "d_and_a": 124939.0, "sbc": 1400000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 136018.0, "taxes_paid": null, "depreciation": 124939.0, "amortisation_intangibles": 144000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 3146415.0, "change_inventories": 5475308.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001213900-20-011763", "10-Q:0001829126-21-003804" ], "value_sources": { "cfo": [ "10-Q:0001829126-21-003804" ], "cfi": [ "10-Q:0001829126-21-003804" ], "cff": [ "10-Q:0001829126-21-003804" ], "capex": [ "10-Q:0001829126-21-003804" ], "d_and_a": [ "10-Q:0001213900-20-011763" ], "sbc": [ "10-Q:0001829126-21-003804" ], "interest_paid": [ "10-Q:0001829126-21-003804" ], "depreciation": [ "10-Q:0001829126-21-003804" ], "amortisation_intangibles": [ "10-Q:0001829126-21-003804" ], "change_receivables": [ "10-Q:0001829126-21-003804" ], "change_inventories": [ "10-Q:0001829126-21-003804" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": -428534.0, "cfi": 1122606.0, "cff": 331347.0, "capex": 208405.0, "d_and_a": null, "sbc": 1174999.0, "dividends_paid": null, "buybacks": null, "interest_paid": 121400.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 140000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1522134.0, "change_inventories": 2607391.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "value_sources": { "cfo": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "cfi": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "cff": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "capex": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "sbc": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "interest_paid": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "amortisation_intangibles": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "change_receivables": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "change_inventories": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 8089588.0, "cfi": -100894.0, "cff": 23537616.0, "capex": 100894.0, "d_and_a": null, "sbc": 2143700.0, "dividends_paid": null, "buybacks": null, "interest_paid": 41976.0, "taxes_paid": null, "depreciation": 31829.0, "amortisation_intangibles": 145000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 4362889.0, "change_inventories": -7484034.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 21983116.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001213900-20-036371", "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "value_sources": { "cfo": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "cfi": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "cff": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "capex": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "sbc": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "interest_paid": [ "10-Q:0001213900-20-036371", "10-Q:0001829126-21-007909" ], "depreciation": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "amortisation_intangibles": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "change_receivables": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "change_inventories": [ "10-Q:0001829126-21-007909", "10-Q:0001829126-21-014180" ], "proceeds_equity_issuance": [ "10-Q:0001829126-21-014180" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": -448426.0, "cfi": -157080.0, "cff": -8448740.0, "capex": 157080.0, "d_and_a": null, "sbc": 1621301.0, "dividends_paid": null, "buybacks": null, "interest_paid": 148422.0, "taxes_paid": null, "depreciation": 45083.0, "amortisation_intangibles": 171000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -1562666.0, "change_inventories": 3260115.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-22-003965", "10-Q:0001213900-20-036371", "10-Q:0001829126-21-014180" ], "value_sources": { "cfo": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "cfi": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "cff": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "capex": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "sbc": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "interest_paid": [ "10-K:0000950170-22-003965", "10-Q:0001213900-20-036371" ], "depreciation": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "amortisation_intangibles": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "goodwill_impairment": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "change_receivables": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ], "change_inventories": [ "10-K:0000950170-22-003965", "10-Q:0001829126-21-014180" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": -13318000.0, "cfi": 1178000.0, "cff": 691000.0, "capex": 698000.0, "d_and_a": null, "sbc": 3575000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 1605.0, "taxes_paid": null, "depreciation": 78000.0, "amortisation_intangibles": 200000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 9234000.0, "change_inventories": 19242000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034", "10-Q:0001829126-21-003804" ], "value_sources": { "cfo": [ "10-Q:0000950170-22-008947" ], "cfi": [ "10-Q:0000950170-22-008947" ], "cff": [ "10-Q:0000950170-22-008947" ], "capex": [ "10-Q:0000950170-22-008947" ], "sbc": [ "10-Q:0000950170-22-008947" ], "interest_paid": [ "10-Q:0001829126-21-003804" ], "depreciation": [ "10-Q:0000950170-22-016034" ], "amortisation_intangibles": [ "10-Q:0000950170-22-008947" ], "change_receivables": [ "10-Q:0000950170-22-008947" ], "change_inventories": [ "10-Q:0000950170-22-008947" ] }, "method": "derived", "value_methods": { "depreciation": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": -17012000.0, "cfi": -518000.0, "cff": 69543000.0, "capex": 518000.0, "d_and_a": null, "sbc": 7202000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 100000.0, "amortisation_intangibles": 200000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 9033000.0, "change_inventories": 27441000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "value_sources": { "cfo": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "cfi": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "cff": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "capex": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "sbc": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "depreciation": [ "10-Q:0000950170-22-016034" ], "amortisation_intangibles": [ "10-Q:0000950170-22-016034" ], "change_receivables": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ], "change_inventories": [ "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": -21734000.0, "cfi": -1169000.0, "cff": 705000.0, "capex": 1179000.0, "d_and_a": null, "sbc": 17920000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 342000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 10040000.0, "change_inventories": 57237000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "value_sources": { "cfo": [ "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "cfi": [ "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "cff": [ "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "capex": [ "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "sbc": [ "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "depreciation": [ "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "amortisation_intangibles": [ "10-Q:0000950170-22-023818" ], "change_receivables": [ "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "change_inventories": [ "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": -44522000.0, "cfi": -755000.0, "cff": 456000.0, "capex": 755000.0, "d_and_a": null, "sbc": 7778000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 30000.0, "amortisation_intangibles": 200000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -3058000.0, "change_inventories": 71254000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "value_sources": { "cfo": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "cfi": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "cff": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "capex": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "sbc": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "depreciation": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "amortisation_intangibles": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "change_receivables": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "change_inventories": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ], "proceeds_equity_issuance": [ "10-K/A:0001829126-23-002816", "10-Q:0000950170-22-023818" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 9125000.0, "cfi": -742000.0, "cff": 790000.0, "capex": 742000.0, "d_and_a": null, "sbc": 4310000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2000.0, "taxes_paid": null, "depreciation": 156000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 34420000.0, "change_inventories": -4531000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-019722" ], "cfi": [ "10-Q:0000950170-23-019722" ], "cff": [ "10-Q:0000950170-23-019722" ], "capex": [ "10-Q:0000950170-23-019722" ], "sbc": [ "10-Q:0000950170-23-019722" ], "interest_paid": [ "10-Q:0000950170-23-019722" ], "depreciation": [ "10-Q:0001341766-23-000013" ], "amortisation_intangibles": [ "10-Q:0000950170-23-019722" ], "change_receivables": [ "10-Q:0000950170-23-019722" ], "change_inventories": [ "10-Q:0000950170-23-019722" ] }, "method": "derived", "value_methods": { "depreciation": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 33171000.0, "cfi": 878000.0, "cff": 433000.0, "capex": 1714000.0, "d_and_a": null, "sbc": 4207000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 400000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -6500000.0, "change_inventories": -24222000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013" ], "cfi": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013" ], "cff": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013" ], "capex": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013" ], "sbc": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013" ], "depreciation": [ "10-Q:0001341766-23-000013" ], "amortisation_intangibles": [ "10-Q:0001341766-23-000013" ], "change_receivables": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013" ], "change_inventories": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-23-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 128671000.0, "cfi": -1021000.0, "cff": 539254000.0, "capex": 1021000.0, "d_and_a": null, "sbc": 6263000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 396000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 51047000.0, "change_inventories": -7458000.0, "change_payables": null, "change_contract_liabilities": 154103000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "value_sources": { "cfo": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "cfi": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "cff": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "capex": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "sbc": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "depreciation": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "amortisation_intangibles": [ "10-Q:0001341766-23-000035" ], "change_receivables": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "change_inventories": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ], "change_contract_liabilities": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-23-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": -62785000.0, "cfi": -4787000.0, "cff": -6365000.0, "capex": 4787000.0, "d_and_a": null, "sbc": 5885000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 448000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -52598000.0, "change_inventories": 24409000.0, "change_payables": null, "change_contract_liabilities": 35360000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001341766-24-000015", "10-Q:0000950170-22-023818", "10-Q:0001341766-23-000035" ], "value_sources": { "cfo": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "cfi": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "cff": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "capex": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "sbc": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "depreciation": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "amortisation_intangibles": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "change_receivables": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "change_inventories": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "change_contract_liabilities": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "proceeds_equity_issuance": [ "10-K:0001341766-24-000015", "10-Q:0000950170-22-023818" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": -13831000.0, "cfi": 980000.0, "cff": -6314000.0, "capex": 2253000.0, "d_and_a": 549000.0, "sbc": 5507000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": null, "depreciation": 400000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 109639000.0, "change_inventories": -17338000.0, "change_payables": -19712000.0, "change_contract_liabilities": -4625000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-019722", "10-Q:0001341766-24-000029" ], "value_sources": { "cfo": [ "10-Q:0001341766-24-000029" ], "cfi": [ "10-Q:0001341766-24-000029" ], "cff": [ "10-Q:0001341766-24-000029" ], "capex": [ "10-Q:0001341766-24-000029" ], "d_and_a": [ "10-Q:0001341766-24-000029" ], "sbc": [ "10-Q:0001341766-24-000029" ], "interest_paid": [ "10-Q:0000950170-23-019722" ], "depreciation": [ "10-Q:0001341766-24-000029" ], "amortisation_intangibles": [ "10-Q:0001341766-24-000029" ], "change_receivables": [ "10-Q:0001341766-24-000029" ], "change_inventories": [ "10-Q:0001341766-24-000029" ], "change_payables": [ "10-Q:0001341766-24-000029" ], "change_contract_liabilities": [ "10-Q:0001341766-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 59042000.0, "cfi": -4557000.0, "cff": -6638000.0, "capex": 4557000.0, "d_and_a": 698000.0, "sbc": 5735000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 600000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 25961000.0, "change_inventories": -7294000.0, "change_payables": 9503000.0, "change_contract_liabilities": -3594000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-23-000013", "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "value_sources": { "cfo": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "cfi": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "cff": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "capex": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "d_and_a": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "sbc": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "depreciation": [ "10-Q:0001341766-24-000057" ], "amortisation_intangibles": [ "10-Q:0001341766-23-000013" ], "change_receivables": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "change_inventories": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "change_payables": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "change_contract_liabilities": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 90835000.0, "cfi": -5877000.0, "cff": -5990000.0, "capex": 5877000.0, "d_and_a": 874000.0, "sbc": 4979000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 700000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": -3259000.0, "change_receivables": 17671000.0, "change_inventories": 52724000.0, "change_payables": 27143000.0, "change_contract_liabilities": -2374000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "value_sources": { "cfo": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "cfi": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "cff": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "capex": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "d_and_a": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "sbc": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "depreciation": [ "10-Q:0001341766-24-000093" ], "amortisation_intangibles": [ "10-Q:0001341766-24-000093" ], "deferred_tax": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "change_receivables": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "change_inventories": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "change_payables": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "change_contract_liabilities": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 5172000.0, "cfi": -4746000.0, "cff": -6279000.0, "capex": 4746000.0, "d_and_a": 1105000.0, "sbc": 5005000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 900000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": 2248000.0, "change_receivables": -31713000.0, "change_inventories": 35207000.0, "change_payables": -11685000.0, "change_contract_liabilities": -2130000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "value_sources": { "cfo": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "cfi": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "cff": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "capex": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "d_and_a": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "sbc": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "buybacks": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "depreciation": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "amortisation_intangibles": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "deferred_tax": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "change_receivables": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "change_inventories": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "change_payables": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "change_contract_liabilities": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 134649000.0, "cfi": -4525000.0, "cff": -5885000.0, "capex": 4525000.0, "d_and_a": 1229000.0, "sbc": 3563000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 320000.0, "depreciation": 1100000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": 6450000.0, "change_receivables": 18664000.0, "change_inventories": -29386000.0, "change_payables": -3013000.0, "change_contract_liabilities": -2378000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-25-000080" ], "value_sources": { "cfo": [ "10-Q:0001341766-25-000080" ], "cfi": [ "10-Q:0001341766-25-000080" ], "cff": [ "10-Q:0001341766-25-000080" ], "capex": [ "10-Q:0001341766-25-000080" ], "d_and_a": [ "10-Q:0001341766-25-000080" ], "sbc": [ "10-Q:0001341766-25-000080" ], "buybacks": [ "10-Q:0001341766-25-000080" ], "taxes_paid": [ "10-Q:0001341766-25-000080" ], "depreciation": [ "10-Q:0001341766-25-000080" ], "amortisation_intangibles": [ "10-Q:0001341766-25-000080" ], "deferred_tax": [ "10-Q:0001341766-25-000080" ], "change_receivables": [ "10-Q:0001341766-24-000029" ], "change_inventories": [ "10-Q:0001341766-25-000080" ], "change_payables": [ "10-Q:0001341766-25-000080" ], "change_contract_liabilities": [ "10-Q:0001341766-25-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 39643000.0, "cfi": -9214000.0, "cff": -6673000.0, "capex": 9214000.0, "d_and_a": 1419000.0, "sbc": 4746000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 77850000.0, "depreciation": 1200000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": -338000.0, "change_receivables": 63549000.0, "change_inventories": -7666000.0, "change_payables": 6963000.0, "change_contract_liabilities": -2379000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057", "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "value_sources": { "cfo": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "cfi": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "cff": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "capex": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "d_and_a": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "sbc": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "buybacks": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "taxes_paid": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "depreciation": [ "10-Q:0001341766-25-000104" ], "amortisation_intangibles": [ "10-Q:0001341766-25-000104" ], "deferred_tax": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "change_receivables": [ "10-Q:0001341766-24-000029", "10-Q:0001341766-24-000057" ], "change_inventories": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "change_payables": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ], "change_contract_liabilities": [ "10-Q:0001341766-25-000080", "10-Q:0001341766-25-000104" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 12934000.0, "cfi": -7244000.0, "cff": -5902000.0, "capex": 4244000.0, "d_and_a": 2240000.0, "sbc": 5376000.0, "dividends_paid": null, "buybacks": 1658000.0, "interest_paid": 0.0, "taxes_paid": 20862000.0, "depreciation": 2200000.0, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": -1385000.0, "change_receivables": -55684000.0, "change_inventories": 22467000.0, "change_payables": -16209000.0, "change_contract_liabilities": -2378000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093", "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "value_sources": { "cfo": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "cfi": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "cff": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "capex": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "d_and_a": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "sbc": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "buybacks": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "interest_paid": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "taxes_paid": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "depreciation": [ "10-Q:0001341766-25-000144" ], "amortisation_intangibles": [ "10-Q:0001341766-25-000144" ], "deferred_tax": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "change_receivables": [ "10-Q:0001341766-24-000057", "10-Q:0001341766-24-000093" ], "change_inventories": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "change_payables": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "change_contract_liabilities": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ], "proceeds_debt_issuance": [ "10-Q:0001341766-25-000104", "10-Q:0001341766-25-000144" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 75672000.0, "cfi": -80743000.0, "cff": -7506000.0, "capex": 5407000.0, "d_and_a": 2386000.0, "sbc": 5906000.0, "dividends_paid": null, "buybacks": 603000.0, "interest_paid": 0.0, "taxes_paid": 102000.0, "depreciation": 2000000.0, "amortisation_intangibles": 200000.0, "goodwill_impairment": null, "deferred_tax": -14457000.0, "change_receivables": 63136000.0, "change_inventories": -62605000.0, "change_payables": 11089000.0, "change_contract_liabilities": -2378000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001341766-25-000024", "10-K:0001341766-26-000024", "10-Q:0001341766-24-000093", "10-Q:0001341766-25-000144" ], "value_sources": { "cfo": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "cfi": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "cff": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "capex": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "d_and_a": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "sbc": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "buybacks": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "interest_paid": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "taxes_paid": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "depreciation": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "amortisation_intangibles": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "deferred_tax": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "change_receivables": [ "10-K:0001341766-25-000024", "10-Q:0001341766-24-000093" ], "change_inventories": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "change_payables": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "change_contract_liabilities": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "proceeds_debt_issuance": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 103367000.0, "cfi": -6944000.0, "cff": -10587000.0, "capex": 6944000.0, "d_and_a": 2611000.0, "sbc": 5029000.0, "dividends_paid": null, "buybacks": 1911000.0, "interest_paid": 0.0, "taxes_paid": 669000.0, "depreciation": 2400000.0, "amortisation_intangibles": 200000.0, "goodwill_impairment": null, "deferred_tax": 269000.0, "change_receivables": -11841000.0, "change_inventories": -4794000.0, "change_payables": 11679000.0, "change_contract_liabilities": -2378000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "value_sources": { "cfo": [ "10-Q:0001341766-26-000039" ], "cfi": [ "10-Q:0001341766-26-000039" ], "cff": [ "10-Q:0001341766-26-000039" ], "capex": [ "10-Q:0001341766-26-000039" ], "d_and_a": [ "10-Q:0001341766-26-000039" ], "sbc": [ "10-Q:0001341766-26-000039" ], "buybacks": [ "10-Q:0001341766-26-000050" ], "interest_paid": [ "10-Q:0001341766-26-000039" ], "taxes_paid": [ "10-Q:0001341766-26-000039" ], "depreciation": [ "10-Q:0001341766-26-000039" ], "amortisation_intangibles": [ "10-Q:0001341766-26-000039" ], "deferred_tax": [ "10-Q:0001341766-26-000039" ], "change_receivables": [ "10-Q:0001341766-26-000039" ], "change_inventories": [ "10-Q:0001341766-26-000039" ], "change_payables": [ "10-Q:0001341766-26-000039" ], "change_contract_liabilities": [ "10-Q:0001341766-26-000039" ] }, "method": "derived", "value_methods": { "buybacks": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 43712000.0, "cfi": -1269601000.0, "cff": 862882000.0, "capex": 8250000.0, "d_and_a": 9119000.0, "sbc": 6434000.0, "dividends_paid": null, "buybacks": 900000.0, "interest_paid": 17181000.0, "taxes_paid": 41513000.0, "depreciation": 2800000.0, "amortisation_intangibles": 5800000.0, "goodwill_impairment": null, "deferred_tax": -4430000.0, "change_receivables": 154994000.0, "change_inventories": -18245000.0, "change_payables": 9110000.0, "change_contract_liabilities": -4942000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "value_sources": { "cfo": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "cfi": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "cff": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "capex": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "d_and_a": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "sbc": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "buybacks": [ "10-Q:0001341766-26-000050" ], "interest_paid": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "taxes_paid": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "depreciation": [ "10-Q:0001341766-26-000050" ], "amortisation_intangibles": [ "10-Q:0001341766-26-000050" ], "deferred_tax": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "change_receivables": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "change_inventories": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "change_payables": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "change_contract_liabilities": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 331801000.0, "cfi": -2146000.0, "cff": -12385000.0, "capex": 10345000.0, "d_and_a": 8786000.0, "sbc": 7384000.0, "dividends_paid": null, "buybacks": 448000.0, "interest_paid": 17329000.0, "taxes_paid": 9326000.0, "depreciation": 3000000.0, "amortisation_intangibles": 5800000.0, "goodwill_impairment": null, "deferred_tax": -67247000.0, "change_receivables": 20980000.0, "change_inventories": -8093000.0, "change_payables": -16708000.0, "change_contract_liabilities": 240783000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001341766-25-000144", "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "value_sources": { "cfo": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "cfi": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "cff": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "capex": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "d_and_a": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "sbc": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "buybacks": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "interest_paid": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "taxes_paid": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "depreciation": [ "10-Q:0001341766-26-000062" ], "amortisation_intangibles": [ "10-Q:0001341766-26-000062" ], "deferred_tax": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "change_receivables": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "change_inventories": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "change_payables": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "change_contract_liabilities": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "proceeds_debt_issuance": [ "10-Q:0001341766-25-000144", "10-Q:0001341766-26-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": -119438000.0, "cfi": -16989000.0, "cff": -257146000.0, "capex": 10528000.0, "d_and_a": 8935000.0, "sbc": 9203000.0, "dividends_paid": null, "buybacks": 2468000.0, "interest_paid": 11289000.0, "taxes_paid": 12723000.0, "depreciation": 3500000.0, "amortisation_intangibles": 5900000.0, "goodwill_impairment": null, "deferred_tax": 14072000.0, "change_receivables": null, "change_inventories": 160909000.0, "change_payables": 47171000.0, "change_contract_liabilities": 21647000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "value_sources": { "cfo": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "cfi": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "cff": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "capex": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "d_and_a": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "sbc": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "buybacks": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "interest_paid": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "taxes_paid": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "depreciation": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "amortisation_intangibles": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "deferred_tax": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "change_inventories": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "change_payables": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "change_contract_liabilities": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ], "proceeds_debt_issuance": [ "10-K:0001341766-26-000024", "10-Q:0001341766-25-000144" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 73723000.0, "cfi": -7675000.0, "cff": -55858000.0, "capex": 7916000.0, "d_and_a": 9134000.0, "sbc": 7626000.0, "dividends_paid": null, "buybacks": 8761000.0, "interest_paid": 10899000.0, "taxes_paid": 535000.0, "depreciation": 3200000.0, "amortisation_intangibles": 5900000.0, "goodwill_impairment": null, "deferred_tax": 9515000.0, "change_receivables": 79978000.0, "change_inventories": 28197000.0, "change_payables": 58049000.0, "change_contract_liabilities": -5996000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "value_sources": { "cfo": [ "10-Q:0001341766-26-000039" ], "cfi": [ "10-Q:0001341766-26-000039" ], "cff": [ "10-Q:0001341766-26-000039" ], "capex": [ "10-Q:0001341766-26-000039" ], "d_and_a": [ "10-Q:0001341766-26-000039" ], "sbc": [ "10-Q:0001341766-26-000039" ], "buybacks": [ "10-Q:0001341766-26-000050" ], "interest_paid": [ "10-Q:0001341766-26-000039" ], "taxes_paid": [ "10-Q:0001341766-26-000039" ], "depreciation": [ "10-Q:0001341766-26-000039" ], "amortisation_intangibles": [ "10-Q:0001341766-26-000039" ], "deferred_tax": [ "10-Q:0001341766-26-000039" ], "change_receivables": [ "10-Q:0001341766-26-000039" ], "change_inventories": [ "10-Q:0001341766-26-000039" ], "change_payables": [ "10-Q:0001341766-26-000039" ], "change_contract_liabilities": [ "10-Q:0001341766-26-000039" ] }, "method": "derived", "value_methods": { "buybacks": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 222543000.0, "cfi": -17066000.0, "cff": -120496000.0, "capex": 17066000.0, "d_and_a": 10104000.0, "sbc": 10565000.0, "dividends_paid": null, "buybacks": 1000000.0, "interest_paid": 10683000.0, "taxes_paid": 36083000.0, "depreciation": 4200000.0, "amortisation_intangibles": 5900000.0, "goodwill_impairment": null, "deferred_tax": -6823000.0, "change_receivables": -99538000.0, "change_inventories": 30656000.0, "change_payables": 5181000.0, "change_contract_liabilities": 73168000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "value_sources": { "cfo": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "cfi": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "cff": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "capex": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "d_and_a": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "sbc": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "buybacks": [ "10-Q:0001341766-26-000050" ], "interest_paid": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "taxes_paid": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "depreciation": [ "10-Q:0001341766-26-000050" ], "amortisation_intangibles": [ "10-Q:0001341766-26-000050" ], "deferred_tax": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "change_receivables": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "change_inventories": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "change_payables": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ], "change_contract_liabilities": [ "10-Q:0001341766-26-000039", "10-Q:0001341766-26-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 153918000.0, "cfi": -26226000.0, "cff": -59992000.0, "capex": 26226000.0, "d_and_a": 10620000.0, "sbc": 8714000.0, "dividends_paid": null, "buybacks": 276000.0, "interest_paid": 10409000.0, "taxes_paid": 40734000.0, "depreciation": 4600000.0, "amortisation_intangibles": 5900000.0, "goodwill_impairment": null, "deferred_tax": 26785000.0, "change_receivables": -66825000.0, "change_inventories": -3568000.0, "change_payables": -10699000.0, "change_contract_liabilities": -5325000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "value_sources": { "cfo": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "cfi": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "cff": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "capex": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "d_and_a": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "sbc": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "buybacks": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "interest_paid": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "taxes_paid": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "depreciation": [ "10-Q:0001341766-26-000062" ], "amortisation_intangibles": [ "10-Q:0001341766-26-000062" ], "deferred_tax": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "change_receivables": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "change_inventories": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "change_payables": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ], "change_contract_liabilities": [ "10-Q:0001341766-26-000050", "10-Q:0001341766-26-000062" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 3395000.0, "cfi": 757000.0, "cff": 15571000.0, "capex": 574000.0, "d_and_a": null, "sbc": 6340000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 448000.0, "taxes_paid": null, "depreciation": 127000.0, "amortisation_intangibles": 600000.0, "goodwill_impairment": 396000.0, "deferred_tax": 81500.0, "change_receivables": 7469000.0, "change_inventories": 3859000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 21892000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K/A:0001829126-23-002816", "10-K:0001829126-21-001412" ], "value_sources": { "cfo": [ "10-K/A:0001829126-23-002816" ], "cfi": [ "10-K/A:0001829126-23-002816" ], "cff": [ "10-K/A:0001829126-23-002816" ], "capex": [ "10-K/A:0001829126-23-002816" ], "sbc": [ "10-K/A:0001829126-23-002816" ], "interest_paid": [ "10-K/A:0001829126-23-002816" ], "depreciation": [ "10-K/A:0001829126-23-002816" ], "amortisation_intangibles": [ "10-K/A:0001829126-23-002816" ], "goodwill_impairment": [ "10-K/A:0001829126-23-002816" ], "deferred_tax": [ "10-K:0001829126-21-001412" ], "change_receivables": [ "10-K/A:0001829126-23-002816" ], "change_inventories": [ "10-K/A:0001829126-23-002816" ], "proceeds_equity_issuance": [ "10-K/A:0001829126-23-002816" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": -96586000.0, "cfi": -1264000.0, "cff": 71395000.0, "capex": 3150000.0, "d_and_a": 1264000.0, "sbc": 36475000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 7000.0, "taxes_paid": null, "depreciation": 600000.0, "amortisation_intangibles": 600000.0, "goodwill_impairment": 0.0, "deferred_tax": -9201000.0, "change_receivables": 25249000.0, "change_inventories": 175174000.0, "change_payables": 23966000.0, "change_contract_liabilities": 0.0, "proceeds_equity_issuance": 67769000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-23-005612", "10-K:0001341766-24-000015" ], "value_sources": { "cfo": [ "10-K:0001341766-24-000015" ], "cfi": [ "10-K:0001341766-24-000015" ], "cff": [ "10-K:0001341766-24-000015" ], "capex": [ "10-K:0001341766-24-000015" ], "d_and_a": [ "10-K:0001341766-24-000015" ], "sbc": [ "10-K:0001341766-24-000015" ], "interest_paid": [ "10-K:0001341766-24-000015" ], "depreciation": [ "10-K:0001341766-24-000015" ], "amortisation_intangibles": [ "10-K:0001341766-24-000015" ], "goodwill_impairment": [ "10-K:0000950170-23-005612" ], "deferred_tax": [ "10-K:0001341766-24-000015" ], "change_receivables": [ "10-K:0001341766-24-000015" ], "change_inventories": [ "10-K:0001341766-24-000015" ], "change_payables": [ "10-K:0001341766-24-000015" ], "change_contract_liabilities": [ "10-K:0001341766-24-000015" ], "proceeds_equity_issuance": [ "10-K:0001341766-24-000015" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 108182000.0, "cfi": -5672000.0, "cff": 534112000.0, "capex": 8264000.0, "d_and_a": 1917000.0, "sbc": 20665000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 0.0, "taxes_paid": null, "depreciation": 1400000.0, "amortisation_intangibles": 500000.0, "goodwill_impairment": 0.0, "deferred_tax": 20244000.0, "change_receivables": 26369000.0, "change_inventories": -11802000.0, "change_payables": 428000.0, "change_contract_liabilities": 189463000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-23-005612", "10-K:0001341766-24-000015", "10-K:0001341766-25-000024" ], "value_sources": { "cfo": [ "10-K:0001341766-25-000024" ], "cfi": [ "10-K:0001341766-25-000024" ], "cff": [ "10-K:0001341766-25-000024" ], "capex": [ "10-K:0001341766-25-000024" ], "d_and_a": [ "10-K:0001341766-25-000024" ], "sbc": [ "10-K:0001341766-25-000024" ], "buybacks": [ "10-K:0001341766-25-000024" ], "interest_paid": [ "10-K:0001341766-24-000015" ], "depreciation": [ "10-K:0001341766-25-000024" ], "amortisation_intangibles": [ "10-K:0001341766-25-000024" ], "goodwill_impairment": [ "10-K:0000950170-23-005612" ], "deferred_tax": [ "10-K:0001341766-25-000024" ], "change_receivables": [ "10-K:0001341766-25-000024" ], "change_inventories": [ "10-K:0001341766-25-000024" ], "change_payables": [ "10-K:0001341766-25-000024" ], "change_contract_liabilities": [ "10-K:0001341766-25-000024" ], "proceeds_equity_issuance": [ "10-K:0001341766-24-000015" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 141218000.0, "cfi": -14200000.0, "cff": -25221000.0, "capex": 17433000.0, "d_and_a": 3226000.0, "sbc": 21226000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 0.0, "taxes_paid": 56748000.0, "depreciation": 2600000.0, "amortisation_intangibles": 500000.0, "goodwill_impairment": null, "deferred_tax": -42055000.0, "change_receivables": 121558000.0, "change_inventories": 63299000.0, "change_payables": 5249000.0, "change_contract_liabilities": -12723000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001341766-24-000015", "10-K:0001341766-25-000024", "10-K:0001341766-26-000024" ], "value_sources": { "cfo": [ "10-K:0001341766-26-000024" ], "cfi": [ "10-K:0001341766-26-000024" ], "cff": [ "10-K:0001341766-26-000024" ], "capex": [ "10-K:0001341766-26-000024" ], "d_and_a": [ "10-K:0001341766-26-000024" ], "sbc": [ "10-K:0001341766-26-000024" ], "buybacks": [ "10-K:0001341766-26-000024" ], "interest_paid": [ "10-K:0001341766-26-000024" ], "taxes_paid": [ "10-K:0001341766-26-000024" ], "depreciation": [ "10-K:0001341766-26-000024" ], "amortisation_intangibles": [ "10-K:0001341766-26-000024" ], "deferred_tax": [ "10-K:0001341766-26-000024" ], "change_receivables": [ "10-K:0001341766-25-000024" ], "change_inventories": [ "10-K:0001341766-26-000024" ], "change_payables": [ "10-K:0001341766-26-000024" ], "change_contract_liabilities": [ "10-K:0001341766-26-000024" ], "proceeds_equity_issuance": [ "10-K:0001341766-24-000015" ], "proceeds_debt_issuance": [ "10-K:0001341766-26-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 262898000.0, "cfi": -101726000.0, "cff": -25966000.0, "capex": 23390000.0, "d_and_a": 7274000.0, "sbc": 19591000.0, "dividends_paid": null, "buybacks": 2261000.0, "interest_paid": 0.0, "taxes_paid": 99134000.0, "depreciation": 6500000.0, "amortisation_intangibles": 600000.0, "goodwill_impairment": null, "deferred_tax": -9730000.0, "change_receivables": 89665000.0, "change_inventories": -77190000.0, "change_payables": -1170000.0, "change_contract_liabilities": -9513000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001341766-25-000024", "10-K:0001341766-26-000024" ], "value_sources": { "cfo": [ "10-K:0001341766-26-000024" ], "cfi": [ "10-K:0001341766-26-000024" ], "cff": [ "10-K:0001341766-26-000024" ], "capex": [ "10-K:0001341766-26-000024" ], "d_and_a": [ "10-K:0001341766-26-000024" ], "sbc": [ "10-K:0001341766-26-000024" ], "buybacks": [ "10-K:0001341766-26-000024" ], "interest_paid": [ "10-K:0001341766-26-000024" ], "taxes_paid": [ "10-K:0001341766-26-000024" ], "depreciation": [ "10-K:0001341766-26-000024" ], "amortisation_intangibles": [ "10-K:0001341766-26-000024" ], "deferred_tax": [ "10-K:0001341766-26-000024" ], "change_receivables": [ "10-K:0001341766-25-000024" ], "change_inventories": [ "10-K:0001341766-26-000024" ], "change_payables": [ "10-K:0001341766-26-000024" ], "change_contract_liabilities": [ "10-K:0001341766-26-000024" ], "proceeds_debt_issuance": [ "10-K:0001341766-26-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 359442000.0, "cfi": -1295680000.0, "cff": 582764000.0, "capex": 36067000.0, "d_and_a": 29451000.0, "sbc": 28050000.0, "dividends_paid": null, "buybacks": 5727000.0, "interest_paid": 45799000.0, "taxes_paid": 64231000.0, "depreciation": 11700000.0, "amortisation_intangibles": 17700000.0, "goodwill_impairment": null, "deferred_tax": -57336000.0, "change_receivables": null, "change_inventories": 129777000.0, "change_payables": 51252000.0, "change_contract_liabilities": 255110000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 900000000.0 }, "sources": [ "10-K:0001341766-26-000024" ], "value_sources": { "cfo": [ "10-K:0001341766-26-000024" ], "cfi": [ "10-K:0001341766-26-000024" ], "cff": [ "10-K:0001341766-26-000024" ], "capex": [ "10-K:0001341766-26-000024" ], "d_and_a": [ "10-K:0001341766-26-000024" ], "sbc": [ "10-K:0001341766-26-000024" ], "buybacks": [ "10-K:0001341766-26-000024" ], "interest_paid": [ "10-K:0001341766-26-000024" ], "taxes_paid": [ "10-K:0001341766-26-000024" ], "depreciation": [ "10-K:0001341766-26-000024" ], "amortisation_intangibles": [ "10-K:0001341766-26-000024" ], "deferred_tax": [ "10-K:0001341766-26-000024" ], "change_inventories": [ "10-K:0001341766-26-000024" ], "change_payables": [ "10-K:0001341766-26-000024" ], "change_contract_liabilities": [ "10-K:0001341766-26-000024" ], "proceeds_debt_issuance": [ "10-K:0001341766-26-000024" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K/A:0001829126-23-002816": { "kind": "filing", "form": "10-K/A", "accession": "0001829126-23-002816", "report_date": "2022-12-31", "filed": "2023-04-19", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912623002816/celsiusholdings_10ka.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912623002816/" }, "10-K:0000950170-22-003965": { "kind": "filing", "form": "10-K", "accession": "0000950170-22-003965", "report_date": "2021-12-31", "filed": "2022-03-16", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017022003965/celh-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017022003965/" }, "10-K:0000950170-23-005612": { "kind": "filing", "form": "10-K", "accession": "0000950170-23-005612", "report_date": "2022-12-31", "filed": "2023-03-01", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017023005612/celh-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017023005612/" }, "10-K:0001341766-24-000015": { "kind": "filing", "form": "10-K", "accession": "0001341766-24-000015", "report_date": "2023-12-31", "filed": "2024-02-29", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176624000015/celh-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176624000015/" }, "10-K:0001341766-25-000024": { "kind": "filing", "form": "10-K", "accession": "0001341766-25-000024", "report_date": "2024-12-31", "filed": "2025-03-03", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000024/celh-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000024/" }, "10-K:0001341766-26-000024": { "kind": "filing", "form": "10-K", "accession": "0001341766-26-000024", "report_date": "2025-12-31", "filed": "2026-03-02", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176626000024/celh-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176626000024/" }, "10-K:0001829126-21-001412": { "kind": "filing", "form": "10-K", "accession": "0001829126-21-001412", "report_date": "2020-12-31", "filed": "2021-03-11", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912621001412/celsiusholdings_10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912621001412/" }, "10-Q:0000950170-22-008947": { "kind": "filing", "form": "10-Q", "accession": "0000950170-22-008947", "report_date": "2022-03-31", "filed": "2022-05-10", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017022008947/celh-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017022008947/" }, "10-Q:0000950170-22-016034": { "kind": "filing", "form": "10-Q", "accession": "0000950170-22-016034", "report_date": "2022-06-30", "filed": "2022-08-09", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017022016034/celh-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017022016034/" }, "10-Q:0000950170-22-023818": { "kind": "filing", "form": "10-Q", "accession": "0000950170-22-023818", "report_date": "2022-09-30", "filed": "2022-11-09", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017022023818/celh-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017022023818/" }, "10-Q:0000950170-23-019722": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-019722", "report_date": "2023-03-31", "filed": "2023-05-09", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017023019722/celh-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000095017023019722/" }, "10-Q:0001213900-20-011763": { "kind": "filing", "form": "10-Q", "accession": "0001213900-20-011763", "report_date": "2020-03-31", "filed": "2020-05-12", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000121390020011763/f10q0320_celsiusholdings.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000121390020011763/" }, "10-Q:0001213900-20-020515": { "kind": "filing", "form": "10-Q", "accession": "0001213900-20-020515", "report_date": "2020-06-30", "filed": "2020-08-06", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000121390020020515/f10q0620_celsiusholding.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000121390020020515/" }, "10-Q:0001213900-20-036371": { "kind": "filing", "form": "10-Q", "accession": "0001213900-20-036371", "report_date": "2020-09-30", "filed": "2020-11-12", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000121390020036371/f10q0920_celsiusholdings.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000121390020036371/" }, "10-Q:0001341766-23-000013": { "kind": "filing", "form": "10-Q", "accession": "0001341766-23-000013", "report_date": "2023-06-30", "filed": "2023-08-08", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176623000013/celh-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176623000013/" }, "10-Q:0001341766-23-000035": { "kind": "filing", "form": "10-Q", "accession": "0001341766-23-000035", "report_date": "2023-09-30", "filed": "2023-11-07", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176623000035/celh-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176623000035/" }, "10-Q:0001341766-24-000029": { "kind": "filing", "form": "10-Q", "accession": "0001341766-24-000029", "report_date": "2024-03-31", "filed": "2024-05-07", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176624000029/celh-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176624000029/" }, "10-Q:0001341766-24-000057": { "kind": "filing", "form": "10-Q", "accession": "0001341766-24-000057", "report_date": "2024-06-30", "filed": "2024-08-06", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176624000057/celh-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176624000057/" }, "10-Q:0001341766-24-000093": { "kind": "filing", "form": "10-Q", "accession": "0001341766-24-000093", "report_date": "2024-09-30", "filed": "2024-11-06", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176624000093/celh-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176624000093/" }, "10-Q:0001341766-25-000080": { "kind": "filing", "form": "10-Q", "accession": "0001341766-25-000080", "report_date": "2025-03-31", "filed": "2025-05-06", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000080/celh-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000080/" }, "10-Q:0001341766-25-000104": { "kind": "filing", "form": "10-Q", "accession": "0001341766-25-000104", "report_date": "2025-06-30", "filed": "2025-08-08", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000104/celh-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000104/" }, "10-Q:0001341766-25-000144": { "kind": "filing", "form": "10-Q", "accession": "0001341766-25-000144", "report_date": "2025-09-30", "filed": "2025-11-07", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000144/celh-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000144/" }, "10-Q:0001341766-26-000039": { "kind": "filing", "form": "10-Q", "accession": "0001341766-26-000039", "report_date": "2026-03-31", "filed": "2026-05-07", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176626000039/celh-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176626000039/" }, "10-Q:0001341766-26-000050": { "kind": "filing", "form": "10-Q", "accession": "0001341766-26-000050", "report_date": "2026-06-30", "filed": "2026-08-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176626000050/celh-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176626000050/" }, "10-Q:0001341766-26-000062": { "kind": "filing", "form": "10-Q", "accession": "0001341766-26-000062", "report_date": "2026-09-30", "filed": "2026-11-05", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176626000062/celh-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176626000062/" }, "10-Q:0001829126-21-003804": { "kind": "filing", "form": "10-Q", "accession": "0001829126-21-003804", "report_date": "2021-03-31", "filed": "2021-05-13", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912621003804/celsiusholdings_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912621003804/" }, "10-Q:0001829126-21-007909": { "kind": "filing", "form": "10-Q", "accession": "0001829126-21-007909", "report_date": "2021-06-30", "filed": "2021-08-12", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912621007909/celsiusholdings_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912621007909/" }, "10-Q:0001829126-21-014180": { "kind": "filing", "form": "10-Q", "accession": "0001829126-21-014180", "report_date": "2021-09-30", "filed": "2021-11-12", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912621014180/celsiusholdings_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912621014180/" }, "8-K:0001193125-25-192888": { "kind": "filing", "form": "8-K", "accession": "0001193125-25-192888", "report_date": "2025-08-28", "filed": "2025-08-29", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1341766/000119312525192888/d877718d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000119312525192888/" }, "8-K:0001341766-25-000069": { "kind": "filing", "form": "8-K", "accession": "0001341766-25-000069", "report_date": "2025-04-01", "filed": "2025-04-01", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000069/celh-20250401.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000134176625000069/" }, "8-K:0001829126-22-004840": { "kind": "filing", "form": "8-K", "accession": "0001829126-22-004840", "report_date": "2022-03-01", "filed": "2022-03-01", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912622004840/celsiusholdings_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1341766/000182912622004840/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "operating_income", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 1248283.0, "source": "10-Q:0001213900-20-011763", "filed": "2020-05-12" }, "latest": { "value": 967590.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "used": { "value": 967590.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" } }, { "period": "FY2020 Q2", "item": "operating_income", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 1491226.0, "source": "10-Q:0001213900-20-020515", "filed": "2020-08-06" }, "latest": { "value": 1248325.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "used": { "value": 1248325.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" } }, { "period": "FY2020 Q3", "item": "operating_income", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 4708299.0, "source": "10-Q:0001213900-20-036371", "filed": "2020-11-12" }, "latest": { "value": 4513309.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "used": { "value": 4513309.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" } }, { "period": "FY2020 Q3", "item": "operating_income", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 7447808.0, "source": "10-Q:0001213900-20-036371", "filed": "2020-11-12" }, "latest": { "value": 6729224.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "used": { "value": 6729224.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" } }, { "period": "FY2020 Q3", "item": "rnd", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 280000.0, "source": "10-Q:0001213900-20-036371", "filed": "2020-11-12" }, "latest": { "value": 300000.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "used": { "value": 300000.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" } }, { "period": "FY2020", "item": "amortisation_intangibles", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 582917.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 600000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 600000.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "capex", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 573751.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 574000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 573751.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "cff", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 15571488.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 15571000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 15571488.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "cfi", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 757260.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 757000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 757260.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "cfo", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 3395084.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 3395000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 3395084.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "change_inventories", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 3858780.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 3859000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 3858780.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "change_receivables", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 7468772.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 7469000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 7468772.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 69752032.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 69752000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 69752032.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "depreciation", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 127263.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 127000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 127263.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020 Q4", "item": "equity_parent", "start": null, "end": "2020-12-31", "first": { "value": 104327443.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 104326000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 104327443.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "goodwill_impairment", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 395515.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 396000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 395515.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "gross_profit", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 60973745.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 60974000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 60973745.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "income_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 116177.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 116000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 116000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2020", "item": "interest_paid", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 447816.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 448000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 447816.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "net_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 8523849.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 8524000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 8523849.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "net_income_common", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 8523849.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 8524000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 8523849.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "net_income_incl_nci", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 9048234.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 8524000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 8523849.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "operating_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 7911000.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 7912000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 7911000.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "pretax_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 8640026.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 8640000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 8640026.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "proceeds_equity_issuance", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 21892316.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 21892000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 21892316.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 130725777.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 130726000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 130725777.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "rnd", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 508000.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 500000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 500000.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" } }, { "period": "FY2020", "item": "shares_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 70195085.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 70195000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 70195000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 74443601.0, "source": "10-K:0001829126-21-001412", "filed": "2021-03-11" }, "latest": { "value": 74444000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 74444000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q1", "item": "amortisation_intangibles", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 151000.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 200000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 200000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "capex", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 697843.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 698000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 698000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "cff", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 690761.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 691000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 691000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "cfi", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 1178430.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 1178000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 1178000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "cfo", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -13318001.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": -13318000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": -13318000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "change_inventories", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 19242172.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 19242000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 19242000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "change_receivables", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 9234501.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 9234000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 9234000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 29455784.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 29456000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 29456000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "equity_parent", "start": null, "end": "2021-03-31", "first": { "value": 109011269.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 109011000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 109011269.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" } }, { "period": "FY2021 Q1", "item": "gross_profit", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 20579095.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 20579000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 20579000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "net_income", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 585424.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 585000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 585000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "net_income_incl_nci", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 585424.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 585000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 585000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "operating_income", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 813376.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 813000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 813000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "pretax_income", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 585424.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 585000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 585000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "retained_earnings", "start": null, "end": "2021-03-31", "first": { "value": -54841408.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 54800000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": -54841408.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" } }, { "period": "FY2021 Q1", "item": "revenue", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 50034879.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 50035000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 50035000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "sbc", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 3575001.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 3575000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 3575000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "shares_basic", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 72516396.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 72516000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 72516000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q1", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 76925484.0, "source": "10-Q:0001829126-21-003804", "filed": "2021-05-13" }, "latest": { "value": 76925000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "used": { "value": 76925000.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" } }, { "period": "FY2021 Q2", "item": "capex", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 1216050.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 1216000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 1216000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "cff", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 70234811.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 70234000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 70234000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "cfi", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 660223.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 660000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 660000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "cfo", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": -30329464.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": -30330000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": -30330000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "change_inventories", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 46683050.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 46683000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 46683000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "change_receivables", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 18267216.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 18267000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 18267000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "cost_of_revenue", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 36823954.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 36824000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 36824000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "depreciation", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 178425.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 178000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 178000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "eps_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 0.05, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 0.01, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 0.01, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "eps_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 0.05, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 0.01, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 0.01, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "equity_parent", "start": null, "end": "2021-06-30", "first": { "value": 186839360.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 186838000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 186839360.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" } }, { "period": "FY2021 Q2", "item": "gross_profit", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 28249369.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 28249000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 28249000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "net_income", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 3960344.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 780000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 780000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "net_income_incl_nci", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 3960344.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 780000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 780000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "operating_income", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 3598849.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 418000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 418000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "pretax_income", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 3960344.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 780000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 780000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "retained_earnings", "start": null, "end": "2021-06-30", "first": { "value": -50881064.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 54100000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": -50881064.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" } }, { "period": "FY2021 Q2", "item": "revenue", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 65073323.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 65073000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 65073000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "rnd", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 432000.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 400000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 400000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "sbc", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 7597260.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 10777000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 10777000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "shares_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 73158836.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 73159000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 73159000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q2", "item": "shares_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 77238389.0, "source": "10-Q:0001829126-21-007909", "filed": "2021-08-12" }, "latest": { "value": 77238000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "used": { "value": 77238000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2021 Q3", "item": "amortisation_intangibles", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 445000.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 400000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 400000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "capex", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 2395302.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 2395000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 2395000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "cff", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 70939073.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 70939000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 70939000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "cfi", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": -509578.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -509000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -509000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "cfo", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": -52063949.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -52064000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -52064000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "change_inventories", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 103920057.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 103920000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 103920000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "change_receivables", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 28307104.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 28307000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 28307000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "cost_of_revenue", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 57215728.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 57216000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 57216000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 123495466.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 123495000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 123495000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "depreciation", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 519765.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 520000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 520000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "eps_basic", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 0.04, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -0.13, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -0.13, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "eps_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 0.03, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -0.13, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -0.13, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "equity_parent", "start": null, "end": "2021-09-30", "first": { "value": 197398211.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 197398000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 197398211.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "gross_profit", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 37693372.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 37693000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 37693000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "gross_profit", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 86521836.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 86522000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 86522000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "income_tax", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 833819.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -834000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -834000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "income_tax", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 833819.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -834000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -834000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "net_income", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 2745791.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -9371000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -9371000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "net_income", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 7291559.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -8005000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -8005000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "net_income_common", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 2745791.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -9371000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -9371000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "net_income_common", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 7291559.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -8005000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -8005000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "net_income_incl_nci", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 2745791.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -9371000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -9371000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "operating_income", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 3932280.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -8185000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -8185000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "operating_income", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 8344505.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -6952000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -6952000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "pretax_income", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 3579610.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -8537000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -8537000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "pretax_income", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 8125378.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": -7171000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -7171000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "retained_earnings", "start": null, "end": "2021-09-30", "first": { "value": -48135273.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 63400000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": -48135273.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 94909100.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 94909000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 94909000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 210017302.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 210017000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 210017000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "sbc", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 13400581.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 28697000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 28697000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "shares_basic", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 74609195.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 74609000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 74609000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "shares_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 78473866.0, "source": "10-Q:0001829126-21-014180", "filed": "2021-11-12" }, "latest": { "value": 74609000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "used": { "value": 74609000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2021 Q4", "item": "accounts_payable", "start": null, "end": "2021-12-31", "first": { "value": 35820120.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 35820000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 35820000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "capex", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 3150370.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 3150000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 3150000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "cash", "start": null, "end": "2021-12-31", "first": { "value": 16254708.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 16255000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 16255000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "cff", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 71395426.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 71395000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 71395000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "cfi", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -1264646.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": -1264000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": -1264000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "cfo", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -96586324.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": -96586000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": -96586000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "change_inventories", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 175173066.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 175174000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 175174000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "change_receivables", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 25248403.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 25249000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 25249000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 186103035.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 186103000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 186103000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "current_assets", "start": null, "end": "2021-12-31", "first": { "value": 262360550.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 262361000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 262361000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "current_liabilities", "start": null, "end": "2021-12-31", "first": { "value": 93123494.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 93124000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 93124000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "depreciation", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 549689.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 600000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 550000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "eps_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 0.05, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 0.02, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 0.02, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 0.05, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 0.02, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 0.02, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" } }, { "period": "FY2021 Q4", "item": "equity_parent", "start": null, "end": "2021-12-31", "first": { "value": 217045197.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 217045000.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" }, "used": { "value": 217045000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "goodwill", "start": null, "end": "2021-12-31", "first": { "value": 14526583.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 14527000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 14527000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "gross_profit", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 128168524.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 128169000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 128169000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -7995720.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": -7996000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": -7996000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "interest_paid", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 7431.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 7000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 7000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" } }, { "period": "FY2021 Q4", "item": "inventory", "start": null, "end": "2021-12-31", "first": { "value": 191221851.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 191222000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 191222000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "liabilities_and_equity", "start": null, "end": "2021-12-31", "first": { "value": 314018428.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 314018000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 314018000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "net_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 3937273.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 3937000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 3937000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "net_income_common", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 3937273.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 3937000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 3937000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "net_income_incl_nci", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 3937273.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 3937000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 3937000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "operating_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -4089516.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": -4090000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": -4090000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2021-12-31", "first": { "value": 511764.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 512000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 512000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2021-12-31", "first": { "value": 657935.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 658000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 658000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "ppe_net", "start": null, "end": "2021-12-31", "first": { "value": 3180058.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 3180000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 3180000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -4058447.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": -4059000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": -4059000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "receivables", "start": null, "end": "2021-12-31", "first": { "value": 38741049.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 38741000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 38741000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 314271559.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 314272000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 314272000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "sbc", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 36475161.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 36475000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 36475000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021", "item": "shares_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 73781130.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 221343000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 221343000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" } }, { "period": "FY2021", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 77688501.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 233067000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 233067000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" } }, { "period": "FY2021 Q4", "item": "shares_outstanding", "start": null, "end": "2021-12-31", "first": { "value": 74908845.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 74909000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 74909000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "total_assets", "start": null, "end": "2021-12-31", "first": { "value": 314018428.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 314018000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 314018000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2021 Q4", "item": "total_liabilities", "start": null, "end": "2021-12-31", "first": { "value": 96973231.0, "source": "10-K:0000950170-22-003965", "filed": "2022-03-16" }, "latest": { "value": 96973000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" }, "used": { "value": 96973000.0, "source": "10-K/A:0001829126-23-002816", "filed": "2023-04-19" } }, { "period": "FY2022 Q1", "item": "net_income_common", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 6679.0, "source": "10-Q:0000950170-22-008947", "filed": "2022-05-10" }, "latest": { "value": 6679000.0, "source": "10-Q:0000950170-23-019722", "filed": "2023-05-09" }, "used": { "value": 6679000.0, "source": "10-Q:0000950170-23-019722", "filed": "2023-05-09" } }, { "period": "FY2022 Q2", "item": "equity_parent", "start": null, "end": "2022-06-30", "first": { "value": 239873000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" }, "latest": { "value": 239873000.0, "source": "10-Q:0001341766-23-000035", "filed": "2023-11-07" }, "used": { "value": 239873000.0, "source": "10-Q:0000950170-22-016034", "filed": "2022-08-09" } }, { "period": "FY2022 Q3", "item": "equity_parent", "start": null, "end": "2022-09-30", "first": { "value": 883937000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" }, "latest": { "value": 59449000.0, "source": "10-Q:0001341766-23-000035", "filed": "2023-11-07" }, "used": { "value": 883937000.0, "source": "10-Q:0000950170-22-023818", "filed": "2022-11-09" } }, { "period": "FY2022", "item": "depreciation", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1362000.0, "source": "10-K:0000950170-23-005612", "filed": "2023-03-01" }, "latest": { "value": 1400000.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" }, "used": { "value": 1400000.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" } }, { "period": "FY2022", "item": "eps_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -2.63, "source": "10-K:0000950170-23-005612", "filed": "2023-03-01" }, "latest": { "value": -0.88, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" }, "used": { "value": -0.88, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" } }, { "period": "FY2022", "item": "eps_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -2.63, "source": "10-K:0000950170-23-005612", "filed": "2023-03-01" }, "latest": { "value": -0.88, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" }, "used": { "value": -0.88, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" } }, { "period": "FY2022", "item": "shares_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 75649000.0, "source": "10-K:0000950170-23-005612", "filed": "2023-03-01" }, "latest": { "value": 226947000.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" }, "used": { "value": 226947000.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" } }, { "period": "FY2022", "item": "shares_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 75649000.0, "source": "10-K:0000950170-23-005612", "filed": "2023-03-01" }, "latest": { "value": 226947000.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" }, "used": { "value": 226947000.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" } }, { "period": "FY2022 Q4", "item": "shares_outstanding", "start": null, "end": "2022-12-31", "first": { "value": 76382000.0, "source": "10-K:0000950170-23-005612", "filed": "2023-03-01" }, "latest": { "value": 229146788.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" }, "used": { "value": 229146788.0, "source": "10-K:0001341766-24-000015", "filed": "2024-02-29" } }, { "period": "FY2023 Q1", "item": "depreciation", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 404000.0, "source": "10-Q:0000950170-23-019722", "filed": "2023-05-09" }, "latest": { "value": 400000.0, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" }, "used": { "value": 400000.0, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" } }, { "period": "FY2023 Q1", "item": "eps_basic", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 0.41, "source": "10-Q:0000950170-23-019722", "filed": "2023-05-09" }, "latest": { "value": 0.14, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" }, "used": { "value": 0.14, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" } }, { "period": "FY2023 Q1", "item": "eps_diluted", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 0.4, "source": "10-Q:0000950170-23-019722", "filed": "2023-05-09" }, "latest": { "value": 0.13, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" }, "used": { "value": 0.13, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" } }, { "period": "FY2023 Q1", "item": "shares_basic", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 76673000.0, "source": "10-Q:0000950170-23-019722", "filed": "2023-05-09" }, "latest": { "value": 230019000.0, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" }, "used": { "value": 230019000.0, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" } }, { "period": "FY2023 Q1", "item": "shares_diluted", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 78759000.0, "source": "10-Q:0000950170-23-019722", "filed": "2023-05-09" }, "latest": { "value": 236277000.0, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" }, "used": { "value": 236277000.0, "source": "10-Q:0001341766-24-000029", "filed": "2024-05-07" } }, { "period": "FY2023 Q2", "item": "eps_basic", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 0.53, "source": "10-Q:0001341766-23-000013", "filed": "2023-08-08" }, "latest": { "value": 0.18, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" }, "used": { "value": 0.18, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" } }, { "period": "FY2023 Q2", "item": "eps_diluted", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 0.52, "source": "10-Q:0001341766-23-000013", "filed": "2023-08-08" }, "latest": { "value": 0.17, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" }, "used": { "value": 0.17, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" } }, { "period": "FY2023 Q2", "item": "net_income_common", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 72372000.0, "source": "10-Q:0001341766-23-000013", "filed": "2023-08-08" }, "latest": { "value": 72201000.0, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" }, "used": { "value": 72201000.0, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" } }, { "period": "FY2023 Q2", "item": "net_income_common", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 40857000.0, "source": "10-Q:0001341766-23-000013", "filed": "2023-08-08" }, "latest": { "value": 40763000.0, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" }, "used": { "value": 40763000.0, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" } }, { "period": "FY2023 Q2", "item": "shares_basic", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 76845000.0, "source": "10-Q:0001341766-23-000013", "filed": "2023-08-08" }, "latest": { "value": 230535000.0, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" }, "used": { "value": 230535000.0, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" } }, { "period": "FY2023 Q2", "item": "shares_diluted", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 78944000.0, "source": "10-Q:0001341766-23-000013", "filed": "2023-08-08" }, "latest": { "value": 236832000.0, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" }, "used": { "value": 236832000.0, "source": "10-Q:0001341766-24-000057", "filed": "2024-08-06" } }, { "period": "FY2023 Q3", "item": "depreciation", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 1676000.0, "source": "10-Q:0001341766-23-000035", "filed": "2023-11-07" }, "latest": { "value": 1700000.0, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" }, "used": { "value": 1700000.0, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" } }, { "period": "FY2023 Q3", "item": "eps_basic", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 0.92, "source": "10-Q:0001341766-23-000035", "filed": "2023-11-07" }, "latest": { "value": 0.3, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" }, "used": { "value": 0.3, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" } }, { "period": "FY2023 Q3", "item": "eps_diluted", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 0.89, "source": "10-Q:0001341766-23-000035", "filed": "2023-11-07" }, "latest": { "value": 0.3, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" }, "used": { "value": 0.3, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" } }, { "period": "FY2023 Q3", "item": "net_income_common", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 142910000.0, "source": "10-Q:0001341766-23-000035", "filed": "2023-11-07" }, "latest": { "value": 142568000.0, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" }, "used": { "value": 142568000.0, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" } }, { "period": "FY2023 Q3", "item": "shares_basic", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 77002000.0, "source": "10-Q:0001341766-23-000035", "filed": "2023-11-07" }, "latest": { "value": 231006000.0, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" }, "used": { "value": 231006000.0, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" } }, { "period": "FY2023 Q3", "item": "shares_diluted", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 79091000.0, "source": "10-Q:0001341766-23-000035", "filed": "2023-11-07" }, "latest": { "value": 237273000.0, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" }, "used": { "value": 237273000.0, "source": "10-Q:0001341766-24-000093", "filed": "2024-11-06" } }, { "period": "FY2023", "item": "operating_lease_cost", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 814000.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" }, "latest": { "value": 800000.0, "source": "10-K:0001341766-26-000024", "filed": "2026-03-02" }, "used": { "value": 814000.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" } }, { "period": "FY2024", "item": "operating_lease_cost", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2145000.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" }, "latest": { "value": 2100000.0, "source": "10-K:0001341766-26-000024", "filed": "2026-03-02" }, "used": { "value": 2100000.0, "source": "10-K:0001341766-26-000024", "filed": "2026-03-02" } }, { "period": "FY2024 Q4", "item": "shares_outstanding", "start": null, "end": "2024-12-31", "first": { "value": 235013960.0, "source": "10-K:0001341766-25-000024", "filed": "2025-03-03" }, "latest": { "value": 235014000.0, "source": "10-K:0001341766-26-000024", "filed": "2026-03-02" }, "used": { "value": 235014000.0, "source": "10-K:0001341766-26-000024", "filed": "2026-03-02" } } ], "withheld": [ { "table": "pl_quarterly", "period": "FY2022 Q3", "item": "income_tax", "value": 35492000.0, "sources": [ "10-Q:0001341766-23-000035" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2022 Q4", "item": "income_tax", "value": -7035000.0, "sources": [ "10-K:0001341766-24-000015", "10-Q:0001341766-23-000035" ], "reason": "reported with opposite signs" }, { "table": "balance_sheet", "period": "FY2021 Q4", "item": "retained_earnings", "value": null, "sources": [ "10-K/A:0001829126-23-002816", "10-K:0000950170-22-003965", "10-K:0000950170-23-005612", "10-Q:0000950170-22-008947", "10-Q:0000950170-22-016034", "10-Q:0000950170-22-023818" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2020 Q2", "item": "depreciation", "value": -74588.0, "sources": [ "10-Q:0001829126-21-003804", "10-Q:0001829126-21-007909" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2020 Q4", "item": "proceeds_equity_issuance", "value": -90800.0, "sources": [ "10-K:0000950170-22-003965", "10-Q:0001213900-20-036371" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "acquisition:2025-08-29:8-K:0001193125-25-192888", "type": "acquisition", "date": "2025-08-29", "fiscal_period": "FY2025 Q3", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-25-192888" ] }, { "id": "stock_split:2025-08-08:10-Q:0001341766-25-000104", "type": "stock_split", "date": "2025-08-08", "fiscal_period": "FY2025 Q3", "text": "The filing reported a stock split of 3 for 1.", "counterparty": null, "amount": null, "sources": [ "10-Q:0001341766-25-000104" ] }, { "id": "acquisition:2025-04-01:8-K:0001341766-25-000069", "type": "acquisition", "date": "2025-04-01", "fiscal_period": "FY2025 Q2", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001341766-25-000069" ] }, { "id": "stock_split:2024-08-06:10-Q:0001341766-24-000057", "type": "stock_split", "date": "2024-08-06", "fiscal_period": "FY2024 Q3", "text": "The filing reported a stock split of 4.62 for 1.", "counterparty": null, "amount": null, "sources": [ "10-Q:0001341766-24-000057" ] }, { "id": "stock_split:2024-02-29:10-K:0001341766-24-000015", "type": "stock_split", "date": "2024-02-29", "fiscal_period": "FY2024 Q1", "text": "The filing reported a stock split of 3 for 1.", "counterparty": null, "amount": null, "sources": [ "10-K:0001341766-24-000015" ] }, { "id": "non_reliance:2022-03-01:8-K:0001829126-22-004840", "type": "non_reliance", "date": "2022-03-01", "fiscal_period": "FY2022 Q1", "text": "Stated that earlier financial statements are no longer to be relied on.", "counterparty": null, "amount": null, "sources": [ "8-K:0001829126-22-004840" ] } ] }