{"symbol":"MSGS","cik":1636519,"issuer_id":"sec-cik:0001636519","security_id":"sec-cik:0001636519:msgs","entity_name":"MSG KNICKERBOCKERS CORP.","fiscal_year_end_month":6,"fiscal_note":"Fiscal year ends in month 6; periods are labeled with the issuer's own fiscal calendar. Values are as most recently filed (restatements apply; per-share values are on current split basis per the connector's split table, flagged in adjusted). Flow items flagged in `derived` were computed (Q4 = FY \u2212 nine months; quarterly cash flow differenced from year-to-date filings) rather than read from a filing. `reconciliation.repaired` lists periods where a full-year figure was filed in a quarter slot: that row was dropped and the quarter rebuilt from the annual figure. `reconciliation.quarantined` lists periods where four filed quarters do not sum to the filed year \u2014 those quarterly values are withheld, so a blank there is a withholding rather than an absence of reporting.","reconciliation":{"repaired":[],"quarantined":[{"section":"income","fiscal_year":"FY2018","item":"operating_income","qsum_over_fy":-1.2683},{"section":"income","fiscal_year":"FY2018","item":"revenue","qsum_over_fy":2.1885}],"q4_basis":[{"section":"cashflow","fiscal_year":"FY2017","item":"cfo","fy_used":216623000},{"section":"income","fiscal_year":"FY2017","item":"opex_sga","fy_used":410039000},{"section":"income","fiscal_year":"FY2017","item":"other_income","fy_used":-20837000},{"section":"income","fiscal_year":"FY2018","item":"income_tax","fy_used":-116872000},{"section":"income","fiscal_year":"FY2018","item":"opex_sga","fy_used":469276000},{"section":"income","fiscal_year":"FY2018","item":"other_income","fy_used":-5481000},{"section":"income","fiscal_year":"FY2018","item":"pretax_income","fy_used":17576000}]},"generated_at":"2026-11-08T07:32:38.109343+00:00","concepts_used":{"income":{"revenue":["RevenueFromContractWithCustomerExcludingAssessedTax","Revenues"],"opex_sga":["SellingGeneralAndAdministrativeExpense"],"operating_income":["OperatingIncomeLoss"],"other_income":["NonoperatingIncomeExpense"],"pretax_income":["IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest"],"income_tax":["IncomeTaxExpenseBenefit"],"net_income":["NetIncomeLoss"],"eps_diluted":["EarningsPerShareDiluted"],"shares_diluted":["WeightedAverageNumberOfDilutedSharesOutstanding"]},"balance":{"cash_and_equivalents":["CashAndCashEquivalentsAtCarryingValue"],"short_term_investments":["ShortTermInvestments"],"total_current_assets":["AssetsCurrent"],"total_assets":["Assets"],"total_current_liabilities":["LiabilitiesCurrent"],"long_term_debt":["LongTermDebtNoncurrent"],"total_liabilities":["Liabilities"],"stockholders_equity":["StockholdersEquity"]},"cashflow":{"cfo":["NetCashProvidedByUsedInOperatingActivities"],"capex":["PaymentsToAcquirePropertyPlantAndEquipment"],"buybacks":["PaymentsForRepurchaseOfCommonStock"],"dividends":["PaymentsOfDividends"],"depreciation_amortization":["DepreciationAndAmortization","DepreciationDepletionAndAmortization"]}},"annual":[{"label":"FY2014","end":"2014-06-30","income":{"revenue":913615000,"opex_sga":221109000,"operating_income":-114028000,"other_income":-1208000,"pretax_income":-115236000,"income_tax":1697000,"net_income":-116933000,"eps_diluted":-4.69,"shares_diluted":24928000},"balance":{"cash_and_equivalents":6143000,"stockholders_equity":1191203000},"cashflow":{"capex":304866000,"depreciation_amortization":91709000},"derived":[],"adjusted":[],"filed":"2016-08-19","filed_exceptions":{"balance.cash_and_equivalents":"2017-08-17"},"first_filed":"2015-11-05"},{"label":"FY2015","end":"2015-06-30","income":{"revenue":1071551000,"opex_sga":238318000,"operating_income":-406000,"other_income":-39842000,"pretax_income":-40248000,"income_tax":436000,"net_income":-40684000,"eps_diluted":-1.63,"shares_diluted":24928000},"balance":{"cash_and_equivalents":14211000,"total_current_assets":168635000,"total_assets":2148942000,"total_current_liabilities":533718000,"total_liabilities":925667000,"stockholders_equity":1223275000},"cashflow":{"cfo":69352000,"capex":64083000,"depreciation_amortization":108758000,"fcf":5269000},"derived":[],"adjusted":[],"filed":"2017-08-17","filed_exceptions":{"balance.cash_and_equivalents":"2018-08-17","balance.stockholders_equity":"2016-08-19","balance.total_assets":"2016-08-19","balance.total_current_assets":"2016-08-19","balance.total_current_liabilities":"2016-08-19","balance.total_liabilities":"2016-08-19"},"first_filed":"2015-11-05"},{"label":"FY2016","end":"2016-06-30","income":{"revenue":1115311000,"opex_sga":333603000,"operating_income":-58631000,"other_income":-18362000,"pretax_income":-76993000,"income_tax":297000,"net_income":-77290000,"eps_diluted":-3.12,"shares_diluted":24754000},"balance":{"cash_and_equivalents":1444317000,"total_current_assets":1603853000,"total_assets":3543950000,"total_current_liabilities":614815000,"total_liabilities":957529000,"stockholders_equity":2586421000},"cashflow":{"cfo":125785000,"capex":71716000,"buybacks":105736000,"depreciation_amortization":102482000,"fcf":54069000},"derived":[],"adjusted":[],"filed":"2018-08-17","filed_exceptions":{"balance.cash_and_equivalents":"2019-08-20","balance.stockholders_equity":"2017-08-17","balance.total_assets":"2017-08-17","balance.total_current_assets":"2017-08-17","balance.total_current_liabilities":"2017-08-17","balance.total_liabilities":"2017-08-17"},"first_filed":"2016-08-19"},{"label":"FY2017","end":"2017-06-30","income":{"revenue":1318452000,"opex_sga":406951000,"operating_income":-56310000,"other_income":-24883000,"pretax_income":-81193000,"income_tax":-4404000,"net_income":-72723000,"eps_diluted":-3.05,"shares_diluted":23853000},"balance":{"cash_and_equivalents":931000,"total_current_assets":1449729000,"total_assets":3712753000,"total_current_liabilities":762042000,"long_term_debt":105433000,"total_liabilities":1212262000,"stockholders_equity":2408163000},"cashflow":{"cfo":223532000,"capex":44224000,"buybacks":147967000,"depreciation_amortization":107388000,"fcf":179308000},"derived":[],"adjusted":[],"filed":"2019-08-20","filed_exceptions":{"balance.cash_and_equivalents":"2020-08-31","balance.long_term_debt":"2018-08-17","balance.stockholders_equity":"2018-08-17","balance.total_assets":"2018-08-17","balance.total_current_assets":"2018-08-17","balance.total_current_liabilities":"2018-08-17","balance.total_liabilities":"2018-08-17"},"first_filed":"2017-08-17"},{"label":"FY2018","end":"2018-06-30","income":{"revenue":712415000,"opex_sga":290718000,"operating_income":-18179000,"other_income":-3109000,"pretax_income":-21288000,"income_tax":-59392000,"net_income":141594000,"eps_diluted":5.94,"shares_diluted":23846000},"balance":{"cash_and_equivalents":1095000,"short_term_investments":0,"total_current_assets":1415669000,"total_assets":3736173000,"total_current_liabilities":765505000,"long_term_debt":101335000,"total_liabilities":1105454000,"stockholders_equity":2536483000},"cashflow":{"cfo":217629000,"capex":191914000,"buybacks":11830000,"depreciation_amortization":122486000,"fcf":25715000},"derived":[],"adjusted":[],"filed":"2020-08-31","filed_exceptions":{"balance.cash_and_equivalents":"2021-08-19","balance.long_term_debt":"2019-08-20","balance.short_term_investments":"2019-08-20","balance.stockholders_equity":"2019-08-20","balance.total_assets":"2019-08-20","balance.total_current_assets":"2019-08-20","balance.total_current_liabilities":"2019-08-20","balance.total_liabilities":"2019-08-20"},"first_filed":"2018-08-17"},{"label":"FY2019","end":"2019-06-30","income":{"revenue":729404000,"opex_sga":327441000,"operating_income":-58195000,"other_income":-2446000,"pretax_income":-60641000,"income_tax":-12619000,"net_income":11427000,"eps_diluted":0.48,"shares_diluted":23900000},"balance":{"cash_and_equivalents":4317000,"short_term_investments":108416000,"total_current_assets":1413348000,"total_assets":3763790000,"total_current_liabilities":760023000,"long_term_debt":0,"total_liabilities":1057403000,"stockholders_equity":2620500000},"cashflow":{"cfo":161253000,"capex":188834000,"buybacks":0,"depreciation_amortization":119193000,"fcf":-27581000},"derived":[],"adjusted":[],"filed":"2021-08-19","filed_exceptions":{"balance.cash_and_equivalents":"2022-08-18","balance.long_term_debt":"2020-08-31","balance.short_term_investments":"2020-05-11","balance.stockholders_equity":"2020-08-31","balance.total_assets":"2020-08-31","balance.total_current_assets":"2020-08-31","balance.total_current_liabilities":"2020-08-31","balance.total_liabilities":"2020-08-31","cashflow.buybacks":"2020-08-31"},"first_filed":"2019-08-20"},{"label":"FY2020","end":"2020-06-30","income":{"revenue":603319000,"opex_sga":319675000,"operating_income":-93866000,"other_income":-4182000,"pretax_income":-98048000,"income_tax":20593000,"net_income":-182388000,"eps_diluted":-7.62,"shares_diluted":23942000},"balance":{"cash_and_equivalents":77852000,"total_current_assets":128278000,"total_assets":1233798000,"total_current_liabilities":290254000,"long_term_debt":350000000,"total_liabilities":1437233000,"stockholders_equity":-206986000},"cashflow":{"cfo":3568000,"capex":362475000,"buybacks":0,"depreciation_amortization":93362000,"fcf":-358907000},"derived":[],"adjusted":[],"filed":"2022-08-18","filed_exceptions":{"balance.cash_and_equivalents":"2023-08-17","balance.long_term_debt":"2021-08-19","balance.stockholders_equity":"2021-08-19","balance.total_assets":"2021-08-19","balance.total_current_assets":"2021-08-19","balance.total_current_liabilities":"2021-08-19","balance.total_liabilities":"2021-08-19","cashflow.buybacks":"2020-08-31"},"first_filed":"2020-08-31"},{"label":"FY2021","end":"2021-06-30","income":{"revenue":415721000,"opex_sga":206700000,"operating_income":-78443000,"other_income":-10875000,"pretax_income":-89318000,"income_tax":-73421000,"net_income":-13954000,"eps_diluted":-0.58,"shares_diluted":24129000},"balance":{"cash_and_equivalents":64902000,"total_current_assets":185246000,"total_assets":1309939000,"total_current_liabilities":368278000,"long_term_debt":355000000,"total_liabilities":1511805000,"stockholders_equity":-204308000},"cashflow":{"cfo":-35326000,"capex":466000,"dividends":0,"depreciation_amortization":5574000,"fcf":-35792000},"derived":[],"adjusted":[],"filed":"2023-08-17","filed_exceptions":{"balance.long_term_debt":"2022-08-18","balance.stockholders_equity":"2022-08-18","balance.total_assets":"2022-08-18","balance.total_current_assets":"2022-08-18","balance.total_current_liabilities":"2022-08-18","balance.total_liabilities":"2022-08-18"},"first_filed":"2021-08-19"},{"label":"FY2022","end":"2022-06-30","income":{"revenue":821354000,"opex_sga":229668000,"operating_income":86080000,"other_income":-12148000,"pretax_income":73932000,"income_tax":25052000,"net_income":51131000,"eps_diluted":2.1,"shares_diluted":24405000},"balance":{"cash_and_equivalents":91018000,"total_current_assets":205269000,"total_assets":1301966000,"total_current_liabilities":438299000,"long_term_debt":220000000,"total_liabilities":1447343000,"stockholders_equity":-147089000},"cashflow":{"cfo":178056000,"capex":932000,"dividends":0,"depreciation_amortization":5042000,"fcf":177124000},"derived":[],"adjusted":[],"filed":"2024-08-13","filed_exceptions":{"balance.long_term_debt":"2023-08-17","balance.stockholders_equity":"2023-08-17","balance.total_assets":"2023-08-17","balance.total_current_assets":"2023-08-17","balance.total_current_liabilities":"2023-08-17","balance.total_liabilities":"2023-08-17"},"first_filed":"2022-08-18"},{"label":"FY2023","end":"2023-06-30","income":{"revenue":887447000,"opex_sga":249885000,"operating_income":85174000,"other_income":4747000,"pretax_income":89921000,"income_tax":44293000,"net_income":47793000,"eps_diluted":1.89,"shares_diluted":24194000},"balance":{"cash_and_equivalents":40398000,"total_current_assets":149233000,"total_assets":1315017000,"total_current_liabilities":520528000,"long_term_debt":295000000,"total_liabilities":1652251000,"stockholders_equity":-337234000},"cashflow":{"cfo":152473000,"capex":1181000,"dividends":170923000,"depreciation_amortization":3577000,"fcf":151292000},"derived":[],"adjusted":[],"filed":"2025-08-12","filed_exceptions":{"balance.long_term_debt":"2024-08-13","balance.stockholders_equity":"2024-08-13","balance.total_assets":"2024-08-13","balance.total_current_assets":"2024-08-13","balance.total_current_liabilities":"2024-08-13","balance.total_liabilities":"2024-08-13"},"first_filed":"2023-08-17"},{"label":"FY2024","end":"2024-06-30","income":{"revenue":1027149000,"opex_sga":261433000,"operating_income":146038000,"other_income":-40370000,"pretax_income":105668000,"income_tax":46897000,"net_income":58771000,"eps_diluted":2.44,"shares_diluted":24096000},"balance":{"cash_and_equivalents":89136000,"total_current_assets":216942000,"total_assets":1346292000,"total_current_liabilities":521982000,"long_term_debt":275000000,"total_liabilities":1612602000,"stockholders_equity":-266310000},"cashflow":{"cfo":92131000,"capex":1451000,"dividends":701000,"depreciation_amortization":3164000,"fcf":90680000},"derived":[],"adjusted":[],"filed":"2026-08-13","filed_exceptions":{"balance.long_term_debt":"2025-08-12","balance.total_assets":"2025-08-12","balance.total_current_assets":"2025-08-12","balance.total_current_liabilities":"2025-08-12","balance.total_liabilities":"2025-08-12"},"first_filed":"2024-08-13"},{"label":"FY2025","end":"2025-06-30","income":{"revenue":1039220000,"opex_sga":266076000,"operating_income":14808000,"other_income":-32080000,"pretax_income":-17272000,"income_tax":5166000,"net_income":-22438000,"eps_diluted":-0.93,"shares_diluted":24089000},"balance":{"cash_and_equivalents":144617000,"total_current_assets":251095000,"total_assets":1472974000,"total_current_liabilities":563523000,"long_term_debt":267000000,"total_liabilities":1754413000,"stockholders_equity":-281439000},"cashflow":{"cfo":91607000,"capex":3621000,"dividends":633000,"depreciation_amortization":3218000,"fcf":87986000},"derived":[],"adjusted":[],"filed":"2026-08-13","first_filed":"2025-08-12"},{"label":"FY2026","end":"2026-06-30","income":{"revenue":1153822000,"opex_sga":285995000,"operating_income":28868000,"other_income":-10885000,"pretax_income":17983000,"income_tax":10224000,"net_income":7759000,"eps_diluted":0.32,"shares_diluted":24252000},"balance":{"cash_and_equivalents":164511000,"total_current_assets":323290000,"total_assets":1537652000,"total_current_liabilities":642435000,"long_term_debt":242000000,"total_liabilities":1800948000,"stockholders_equity":-263296000},"cashflow":{"cfo":62663000,"capex":1407000,"dividends":472000,"depreciation_amortization":3179000,"fcf":61256000},"derived":[],"adjusted":[],"filed":"2026-08-13","filed_exceptions":{"balance.cash_and_equivalents":"2026-11-06","balance.long_term_debt":"2026-11-06","balance.stockholders_equity":"2026-11-06","balance.total_assets":"2026-11-06","balance.total_current_assets":"2026-11-06","balance.total_current_liabilities":"2026-11-06","balance.total_liabilities":"2026-11-06"},"first_filed":"2026-08-13"}],"quarterly":[{"label":"Q1 FY2015","end":"2014-09-30","income":{"revenue":118916000,"opex_sga":51401000,"operating_income":-35060000,"other_income":-2447000,"pretax_income":-37507000,"income_tax":223000,"net_income":-37730000,"eps_diluted":-1.51},"balance":{"cash_and_equivalents":5203000,"stockholders_equity":1204572000},"cashflow":{"cfo":-40304000,"capex":6986000,"depreciation_amortization":34539000,"fcf":-47290000},"derived":[],"adjusted":[],"filed":"2015-11-05","filed_exceptions":{"income.eps_diluted":"2016-08-19","income.net_income":"2016-08-19","income.operating_income":"2016-08-19","income.revenue":"2016-08-19"},"first_filed":"2015-11-05"},{"label":"Q2 FY2015","end":"2014-12-31","income":{"revenue":396814000,"opex_sga":63001000,"operating_income":39919000,"other_income":-30060000,"pretax_income":9859000,"income_tax":223000,"net_income":9636000,"eps_diluted":0.39,"shares_diluted":24928000},"balance":{"cash_and_equivalents":18057000,"stockholders_equity":1219062000},"cashflow":{"cfo":75305000,"capex":31348000,"depreciation_amortization":25024000,"fcf":43957000},"derived":["cashflow.cfo"],"adjusted":[],"filed":"2016-02-04","filed_exceptions":{"income.eps_diluted":"2016-08-19","income.net_income":"2016-08-19","income.operating_income":"2016-08-19","income.revenue":"2016-08-19"},"first_filed":"2016-02-04"},{"label":"Q3 FY2015","end":"2015-03-31","income":{"revenue":300856000,"opex_sga":53786000,"operating_income":-9584000,"other_income":-2016000,"pretax_income":-11600000,"income_tax":-129000,"net_income":-11471000,"eps_diluted":-0.46,"shares_diluted":24928000},"balance":{"cash_and_equivalents":14141000,"stockholders_equity":1259567000},"cashflow":{"capex":17393000,"depreciation_amortization":25556000},"derived":[],"adjusted":[],"filed":"2016-05-06","filed_exceptions":{"income.eps_diluted":"2016-08-19","income.net_income":"2016-08-19","income.operating_income":"2016-08-19","income.revenue":"2016-08-19"},"first_filed":"2016-05-06"},{"label":"Q4 FY2015","end":"2015-06-30","income":{"revenue":254965000,"opex_sga":70130000,"operating_income":4319000,"other_income":-5319000,"pretax_income":-1000000,"income_tax":119000,"net_income":-1119000,"eps_diluted":-0.04},"balance":{"cash_and_equivalents":14211000,"total_current_assets":168635000,"total_assets":2148942000,"total_current_liabilities":533718000,"total_liabilities":925667000,"stockholders_equity":1223275000},"cashflow":{"capex":8356000,"depreciation_amortization":23639000},"derived":["cashflow.capex","cashflow.depreciation_amortization","income.income_tax","income.opex_sga","income.other_income","income.pretax_income"],"adjusted":[],"filed":"2016-08-19","filed_exceptions":{"balance.cash_and_equivalents":"2018-08-17"},"first_filed":"2015-11-05"},{"label":"Q1 FY2016","end":"2015-09-30","income":{"revenue":150381000,"opex_sga":58368000,"operating_income":-4577000,"other_income":3096000,"pretax_income":-1481000,"income_tax":122000,"net_income":-1603000,"eps_diluted":-0.06,"shares_diluted":24928000},"balance":{"cash_and_equivalents":1467093000,"total_current_assets":1709720000,"total_assets":3744876000,"total_current_liabilities":589540000,"total_liabilities":991646000,"stockholders_equity":2753230000},"cashflow":{"cfo":-3746000,"capex":52282000,"depreciation_amortization":25240000,"fcf":-56028000},"derived":[],"adjusted":[],"filed":"2016-11-04","filed_exceptions":{"balance.stockholders_equity":"2015-11-05","balance.total_assets":"2015-11-05","balance.total_current_assets":"2015-11-05","balance.total_current_liabilities":"2015-11-05","balance.total_liabilities":"2015-11-05","cashflow.cfo":"2015-11-05","income.eps_diluted":"2017-08-17","income.net_income":"2017-08-17","income.operating_income":"2017-08-17","income.revenue":"2017-08-17"},"first_filed":"2015-11-05"},{"label":"Q2 FY2016","end":"2015-12-31","income":{"revenue":410838000,"opex_sga":86262000,"operating_income":49039000,"other_income":-5621000,"pretax_income":43418000,"income_tax":-70000,"net_income":43488000,"eps_diluted":1.74,"shares_diluted":25055000},"balance":{"cash_and_equivalents":1558897000,"total_current_assets":1740168000,"total_assets":3746103000,"total_current_liabilities":618093000,"total_liabilities":957649000,"stockholders_equity":2788454000},"cashflow":{"cfo":116028000,"capex":7399000,"depreciation_amortization":25905000,"fcf":108629000},"derived":["cashflow.cfo"],"adjusted":[],"filed":"2017-02-03","filed_exceptions":{"balance.stockholders_equity":"2016-02-04","balance.total_assets":"2016-02-04","balance.total_current_assets":"2016-02-04","balance.total_current_liabilities":"2016-02-04","balance.total_liabilities":"2016-02-04","cashflow.cfo":"2016-02-04","income.eps_diluted":"2017-08-17","income.net_income":"2017-08-17","income.operating_income":"2017-08-17","income.revenue":"2017-08-17"},"first_filed":"2016-02-04"},{"label":"Q3 FY2016","end":"2016-03-31","income":{"revenue":336328000,"opex_sga":92352000,"operating_income":-56936000,"other_income":-3697000,"pretax_income":-60633000,"income_tax":123000,"net_income":-60756000,"eps_diluted":-2.47,"shares_diluted":24635000},"balance":{"cash_and_equivalents":1451687000,"total_current_assets":1656785000,"total_assets":3610169000,"total_current_liabilities":595313000,"total_liabilities":936835000,"stockholders_equity":2673334000},"cashflow":{"capex":4348000,"buybacks":62285000,"depreciation_amortization":25794000},"derived":["cashflow.buybacks"],"adjusted":[],"filed":"2017-05-04","filed_exceptions":{"balance.stockholders_equity":"2016-05-06","balance.total_assets":"2016-05-06","balance.total_current_assets":"2016-05-06","balance.total_current_liabilities":"2016-05-06","balance.total_liabilities":"2016-05-06","income.eps_diluted":"2017-08-17","income.net_income":"2017-08-17","income.operating_income":"2017-08-17","income.revenue":"2017-08-17"},"first_filed":"2016-05-06"},{"label":"Q4 FY2016","end":"2016-06-30","income":{"revenue":217764000,"opex_sga":96621000,"operating_income":-46157000,"other_income":-12140000,"pretax_income":-58297000,"income_tax":122000,"net_income":-58419000,"eps_diluted":-2.39},"balance":{"cash_and_equivalents":1444317000,"total_current_assets":1603853000,"total_assets":3543950000,"total_current_liabilities":614815000,"total_liabilities":957529000,"stockholders_equity":2586421000},"cashflow":{"capex":7687000,"buybacks":27735000,"depreciation_amortization":25543000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.depreciation_amortization","income.income_tax","income.opex_sga","income.other_income","income.pretax_income"],"adjusted":[],"filed":"2017-08-17","filed_exceptions":{"balance.cash_and_equivalents":"2019-08-20"},"first_filed":"2016-08-19"},{"label":"Q1 FY2017","end":"2016-09-30","income":{"revenue":181695000,"opex_sga":77021000,"operating_income":-32843000,"other_income":995000,"pretax_income":-31848000,"income_tax":-2934000,"net_income":-28626000,"eps_diluted":-1.19,"shares_diluted":24054000},"balance":{"cash_and_equivalents":1294081000,"total_current_assets":1481434000,"total_assets":3459671000,"total_current_liabilities":633317000,"total_liabilities":957675000,"stockholders_equity":2490890000},"cashflow":{"cfo":-21650000,"capex":8342000,"buybacks":72277000,"depreciation_amortization":26110000,"fcf":-29992000},"derived":[],"adjusted":[],"filed":"2017-11-03","filed_exceptions":{"balance.stockholders_equity":"2016-11-04","balance.total_assets":"2016-11-04","balance.total_current_assets":"2016-11-04","balance.total_current_liabilities":"2016-11-04","balance.total_liabilities":"2016-11-04","income.eps_diluted":"2018-08-17","income.net_income":"2018-08-17","income.operating_income":"2018-08-17","income.revenue":"2018-08-17"},"first_filed":"2016-11-04"},{"label":"Q2 FY2017","end":"2016-12-31","income":{"revenue":445150000,"opex_sga":94260000,"operating_income":58251000,"other_income":2418000,"pretax_income":60669000,"income_tax":3248000,"net_income":57726000,"eps_diluted":2.39,"shares_diluted":24143000},"balance":{"cash_and_equivalents":1410345000,"total_current_assets":1589000000,"total_assets":3552785000,"total_current_liabilities":649517000,"total_liabilities":974754000,"stockholders_equity":2567230000},"cashflow":{"cfo":131582000,"capex":13424000,"buybacks":0,"depreciation_amortization":25966000,"fcf":118158000},"derived":["cashflow.buybacks","cashflow.cfo"],"adjusted":[],"filed":"2018-02-08","filed_exceptions":{"balance.stockholders_equity":"2017-02-03","balance.total_assets":"2017-02-03","balance.total_current_assets":"2017-02-03","balance.total_current_liabilities":"2017-02-03","balance.total_liabilities":"2017-02-03","income.eps_diluted":"2018-08-17","income.net_income":"2018-08-17","income.operating_income":"2018-08-17","income.revenue":"2018-08-17"},"first_filed":"2017-02-03"},{"label":"Q3 FY2017","end":"2017-03-31","income":{"revenue":386033000,"opex_sga":100084000,"operating_income":6706000,"other_income":-24109000,"pretax_income":-17403000,"income_tax":440000,"net_income":-17545000,"eps_diluted":-0.74,"shares_diluted":23825000},"balance":{"cash_and_equivalents":1140903000,"total_current_assets":1413987000,"total_assets":3735695000,"total_current_liabilities":692765000,"long_term_debt":105292000,"total_liabilities":1149786000,"stockholders_equity":2490406000},"cashflow":{"cfo":-2374000,"capex":9996000,"buybacks":75690000,"depreciation_amortization":26535000,"fcf":-12370000},"derived":["cashflow.buybacks","cashflow.cfo"],"adjusted":[],"filed":"2018-05-02","filed_exceptions":{"balance.long_term_debt":"2017-05-04","balance.stockholders_equity":"2017-05-04","balance.total_assets":"2017-05-04","balance.total_current_assets":"2017-05-04","balance.total_current_liabilities":"2017-05-04","balance.total_liabilities":"2017-05-04","income.eps_diluted":"2018-08-17","income.net_income":"2018-08-17","income.operating_income":"2018-08-17","income.revenue":"2018-08-17"},"first_filed":"2017-05-04"},{"label":"Q4 FY2017","end":"2017-06-30","income":{"revenue":305574000,"opex_sga":138674000,"operating_income":-92470000,"other_income":-141000,"pretax_income":-92611000,"income_tax":-5158000,"net_income":-84278000,"eps_diluted":-3.58},"balance":{"cash_and_equivalents":931000,"total_current_assets":1449729000,"total_assets":3712753000,"total_current_liabilities":762042000,"long_term_debt":105433000,"total_liabilities":1212262000,"stockholders_equity":2408163000},"cashflow":{"cfo":109065000,"capex":12462000,"buybacks":0,"depreciation_amortization":28777000,"fcf":96603000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.income_tax","income.opex_sga","income.other_income","income.pretax_income"],"adjusted":[],"filed":"2018-08-17","filed_exceptions":{"balance.cash_and_equivalents":"2020-08-31"},"first_filed":"2017-08-17"},{"label":"Q1 FY2018","end":"2017-09-30","income":{"opex_sga":105684000,"other_income":4390000,"pretax_income":-10105000,"income_tax":762000,"net_income":-11107000,"eps_diluted":-0.47,"shares_diluted":23567000},"balance":{"cash_and_equivalents":1163947000,"total_current_assets":1379500000,"total_assets":3660537000,"total_current_liabilities":716804000,"long_term_debt":104987000,"total_liabilities":1165470000,"stockholders_equity":2394913000},"cashflow":{"cfo":-32100000,"capex":19539000,"buybacks":3761000,"depreciation_amortization":30546000,"fcf":-51639000},"derived":[],"adjusted":[],"filed":"2018-11-01","filed_exceptions":{"balance.long_term_debt":"2017-11-03","balance.stockholders_equity":"2017-11-03","balance.total_assets":"2017-11-03","balance.total_current_assets":"2017-11-03","balance.total_current_liabilities":"2017-11-03","balance.total_liabilities":"2017-11-03","income.eps_diluted":"2019-08-20","income.net_income":"2019-08-20","income.operating_income":"2019-08-20","income.revenue":"2019-08-20","income.shares_diluted":"2017-11-03"},"first_filed":"2017-11-03"},{"label":"Q2 FY2018","end":"2017-12-31","income":{"opex_sga":120729000,"other_income":-2256000,"pretax_income":71159000,"income_tax":-116832000,"net_income":189613000,"eps_diluted":7.96,"shares_diluted":23813000},"balance":{"cash_and_equivalents":1125647000,"total_current_assets":1355268000,"total_assets":3714271000,"total_current_liabilities":703887000,"long_term_debt":105464000,"total_liabilities":1034775000,"stockholders_equity":2584118000},"cashflow":{"cfo":84699000,"capex":108145000,"buybacks":8069000,"depreciation_amortization":30544000,"fcf":-23446000},"derived":["cashflow.buybacks","cashflow.cfo"],"adjusted":[],"filed":"2019-02-01","filed_exceptions":{"balance.long_term_debt":"2018-02-08","balance.stockholders_equity":"2018-02-08","balance.total_assets":"2018-02-08","balance.total_current_assets":"2018-02-08","balance.total_current_liabilities":"2018-02-08","balance.total_liabilities":"2018-02-08","income.eps_diluted":"2019-08-20","income.net_income":"2019-08-20","income.operating_income":"2019-08-20","income.revenue":"2019-08-20"},"first_filed":"2018-02-08"},{"label":"Q3 FY2018","end":"2018-03-31","income":{"opex_sga":121447000,"other_income":141000,"pretax_income":8466000,"income_tax":652000,"net_income":9141000,"eps_diluted":0.38,"shares_diluted":23809000},"balance":{"cash_and_equivalents":1176554000,"total_current_assets":1414574000,"total_assets":3781181000,"total_current_liabilities":764484000,"long_term_debt":104342000,"total_liabilities":1096398000,"stockholders_equity":2586736000},"cashflow":{"cfo":112418000,"capex":31429000,"buybacks":0,"depreciation_amortization":30429000,"fcf":80989000},"derived":["cashflow.buybacks","cashflow.cfo"],"adjusted":[],"filed":"2019-05-08","filed_exceptions":{"balance.long_term_debt":"2018-05-02","balance.stockholders_equity":"2018-05-02","balance.total_assets":"2018-05-02","balance.total_current_assets":"2018-05-02","balance.total_current_liabilities":"2018-05-02","balance.total_liabilities":"2018-05-02","income.eps_diluted":"2019-08-20","income.net_income":"2019-08-20","income.operating_income":"2019-08-20","income.revenue":"2019-08-20"},"first_filed":"2018-05-02"},{"label":"Q4 FY2018","end":"2018-06-30","income":{"opex_sga":122342000,"other_income":-7756000,"pretax_income":-51944000,"income_tax":-1454000,"net_income":-46053000,"eps_diluted":-1.94},"balance":{"cash_and_equivalents":1095000,"short_term_investments":0,"total_current_assets":1415669000,"total_assets":3736173000,"total_current_liabilities":765505000,"long_term_debt":101335000,"total_liabilities":1105454000,"stockholders_equity":2536483000},"cashflow":{"cfo":52612000,"capex":32801000,"buybacks":0,"depreciation_amortization":30967000,"fcf":19811000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.income_tax","income.opex_sga","income.other_income","income.pretax_income"],"adjusted":[],"filed":"2019-08-20","filed_exceptions":{"balance.cash_and_equivalents":"2021-08-19"},"first_filed":"2018-08-17"},{"label":"Q1 FY2019","end":"2018-09-30","income":{"revenue":50828000,"opex_sga":115321000,"operating_income":-33206000,"other_income":17433000,"pretax_income":-33352000,"income_tax":696000,"net_income":-32212000,"eps_diluted":-1.36,"shares_diluted":23708000},"balance":{"cash_and_equivalents":1068883000,"total_current_assets":1335456000,"total_assets":3728289000,"total_current_liabilities":776129000,"long_term_debt":100882000,"total_liabilities":1102621000,"stockholders_equity":2530210000},"cashflow":{"cfo":-44672000,"capex":42015000,"buybacks":0,"depreciation_amortization":29690000,"fcf":-86687000},"derived":[],"adjusted":[],"filed":"2019-11-08","filed_exceptions":{"balance.long_term_debt":"2018-11-01","balance.stockholders_equity":"2018-11-01","balance.total_assets":"2018-11-01","balance.total_current_assets":"2018-11-01","balance.total_current_liabilities":"2018-11-01","balance.total_liabilities":"2018-11-01","cashflow.buybacks":"2018-11-01","income.eps_diluted":"2020-08-31","income.net_income":"2020-08-31","income.operating_income":"2020-08-31","income.revenue":"2020-08-31"},"first_filed":"2018-11-01"},{"label":"Q2 FY2019","end":"2018-12-31","income":{"revenue":286931000,"opex_sga":136935000,"operating_income":-11897000,"other_income":-1653000,"pretax_income":76624000,"income_tax":656000,"net_income":81599000,"eps_diluted":3.42,"shares_diluted":23840000},"balance":{"cash_and_equivalents":1227861000,"total_current_assets":1515074000,"total_assets":3798509000,"total_current_liabilities":727994000,"long_term_debt":100429000,"total_liabilities":1078350000,"stockholders_equity":2628405000},"cashflow":{"cfo":73191000,"capex":39038000,"buybacks":0,"depreciation_amortization":30166000,"fcf":34153000},"derived":["cashflow.buybacks","cashflow.cfo"],"adjusted":[],"filed":"2020-02-07","filed_exceptions":{"balance.long_term_debt":"2019-02-01","balance.stockholders_equity":"2019-02-01","balance.total_assets":"2019-02-01","balance.total_current_assets":"2019-02-01","balance.total_current_liabilities":"2019-02-01","balance.total_liabilities":"2019-02-01","cashflow.buybacks":"2019-02-01","income.eps_diluted":"2020-08-31","income.net_income":"2020-08-31","income.operating_income":"2020-08-31","income.revenue":"2020-08-31"},"first_filed":"2019-02-01"},{"label":"Q3 FY2019","end":"2019-03-31","income":{"revenue":323495000,"opex_sga":138949000,"operating_income":42887000,"other_income":6903000,"pretax_income":45416000,"income_tax":11253000,"net_income":35271000,"eps_diluted":1.48,"shares_diluted":23881000},"balance":{"cash_and_equivalents":1153060000,"short_term_investments":110924000,"total_current_assets":1614551000,"total_assets":3918453000,"total_current_liabilities":780826000,"long_term_debt":90984000,"total_liabilities":1137738000,"stockholders_equity":2687917000},"cashflow":{"cfo":68825000,"capex":36169000,"buybacks":0,"depreciation_amortization":28936000,"fcf":32656000},"derived":["cashflow.buybacks","cashflow.cfo"],"adjusted":[],"filed":"2020-05-11","filed_exceptions":{"balance.long_term_debt":"2019-05-08","balance.short_term_investments":"2019-05-08","balance.stockholders_equity":"2019-05-08","balance.total_assets":"2019-05-08","balance.total_current_assets":"2019-05-08","balance.total_current_liabilities":"2019-05-08","balance.total_liabilities":"2019-05-08","cashflow.buybacks":"2019-05-08","income.eps_diluted":"2020-08-31","income.net_income":"2020-08-31","income.operating_income":"2020-08-31","income.revenue":"2020-08-31"},"first_filed":"2019-05-08"},{"label":"Q4 FY2019","end":"2019-06-30","income":{"revenue":68150000,"opex_sga":-63764000,"operating_income":-55979000,"other_income":-25129000,"pretax_income":-149329000,"income_tax":-25224000,"net_income":-73231000,"eps_diluted":-3.08},"balance":{"cash_and_equivalents":4317000,"short_term_investments":108416000,"total_current_assets":1413348000,"total_assets":3763790000,"total_current_liabilities":760023000,"long_term_debt":0,"total_liabilities":1057403000,"stockholders_equity":2620500000},"cashflow":{"cfo":63909000,"capex":71612000,"buybacks":0,"depreciation_amortization":30401000,"fcf":-7703000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.income_tax","income.opex_sga","income.other_income","income.pretax_income"],"adjusted":[],"filed":"2020-08-31","filed_exceptions":{"balance.cash_and_equivalents":"2022-08-18","balance.short_term_investments":"2020-05-11"},"first_filed":"2019-08-20"},{"label":"Q1 FY2020","end":"2019-09-30","income":{"revenue":49850000,"opex_sga":85910000,"operating_income":-59324000,"other_income":-370000,"pretax_income":-59694000,"income_tax":-19503000,"net_income":-79981000,"eps_diluted":-3.36,"shares_diluted":23827000},"balance":{"cash_and_equivalents":1643000,"short_term_investments":104597000,"total_current_assets":1335759000,"total_assets":3961634000,"total_current_liabilities":860222000,"long_term_debt":47378000,"total_liabilities":1349188000,"stockholders_equity":2525535000},"cashflow":{"cfo":-34234000,"capex":92986000,"depreciation_amortization":4845000,"fcf":-127220000},"derived":["cashflow.depreciation_amortization"],"adjusted":[],"filed":"2020-11-09","filed_exceptions":{"balance.long_term_debt":"2019-11-08","balance.short_term_investments":"2019-11-08","balance.stockholders_equity":"2019-11-08","balance.total_assets":"2019-11-08","balance.total_current_assets":"2019-11-08","balance.total_current_liabilities":"2019-11-08","balance.total_liabilities":"2019-11-08"},"first_filed":"2019-11-08"},{"label":"Q2 FY2020","end":"2019-12-31","income":{"revenue":292798000,"opex_sga":90328000,"operating_income":-233000,"other_income":-651000,"pretax_income":-884000,"income_tax":2773000,"net_income":94141000,"eps_diluted":3.93,"shares_diluted":23979000},"balance":{"cash_and_equivalents":2425000,"short_term_investments":113020000,"total_current_assets":1405169000,"total_assets":4081555000,"total_current_liabilities":870005000,"long_term_debt":31160000,"total_liabilities":1336655000,"stockholders_equity":2658316000},"cashflow":{"cfo":145406000,"capex":128349000,"depreciation_amortization":4920000,"fcf":17057000},"derived":["cashflow.cfo"],"adjusted":[],"filed":"2021-02-03","filed_exceptions":{"balance.long_term_debt":"2020-02-07","balance.short_term_investments":"2020-02-07","balance.stockholders_equity":"2020-02-07","balance.total_assets":"2020-02-07","balance.total_current_assets":"2020-02-07","balance.total_current_liabilities":"2020-02-07","balance.total_liabilities":"2020-02-07"},"first_filed":"2020-02-07"},{"label":"Q3 FY2020","end":"2020-03-31","income":{"revenue":267631000,"opex_sga":90045000,"operating_income":10625000,"other_income":-844000,"pretax_income":9781000,"income_tax":5598000,"net_income":-118029000,"eps_diluted":-4.92,"shares_diluted":24004000},"balance":{"cash_and_equivalents":2400000,"short_term_investments":331019000,"total_current_assets":1742086000,"total_assets":4309586000,"total_current_liabilities":886722000,"long_term_debt":379962000,"total_liabilities":1710309000,"stockholders_equity":2555082000},"cashflow":{"cfo":-39000,"capex":120908000,"depreciation_amortization":5573000,"fcf":-120947000},"derived":["cashflow.cfo"],"adjusted":[],"filed":"2021-05-06","filed_exceptions":{"balance.long_term_debt":"2020-05-11","balance.short_term_investments":"2020-05-11","balance.stockholders_equity":"2020-05-11","balance.total_assets":"2020-05-11","balance.total_current_assets":"2020-05-11","balance.total_current_liabilities":"2020-05-11","balance.total_liabilities":"2020-05-11"},"first_filed":"2020-05-11"},{"label":"Q4 FY2020","end":"2020-06-30","income":{"revenue":-6960000,"opex_sga":53392000,"operating_income":-44934000,"other_income":-2317000,"pretax_income":-47251000,"income_tax":31725000,"net_income":-78519000,"eps_diluted":-3.27},"balance":{"cash_and_equivalents":77852000,"total_current_assets":128278000,"total_assets":1233798000,"total_current_liabilities":290254000,"long_term_debt":350000000,"total_liabilities":1437233000,"stockholders_equity":-206986000},"cashflow":{"cfo":-107565000,"capex":20232000,"depreciation_amortization":78024000,"fcf":-127797000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.income_tax","income.opex_sga","income.other_income","income.pretax_income"],"adjusted":[],"filed":"2021-08-19","filed_exceptions":{"balance.cash_and_equivalents":"2023-08-17","income.eps_diluted":"2020-08-31","income.net_income":"2020-08-31","income.operating_income":"2020-08-31","income.revenue":"2020-08-31"},"first_filed":"2020-08-31"},{"label":"Q1 FY2021","end":"2020-09-30","income":{"revenue":57038000,"opex_sga":42996000,"operating_income":-27404000,"other_income":-2109000,"pretax_income":-29513000,"income_tax":-498000,"net_income":-28417000,"eps_diluted":-1.18,"shares_diluted":24062000},"balance":{"cash_and_equivalents":23527000,"total_current_assets":96100000,"total_assets":1219366000,"total_current_liabilities":312444000,"long_term_debt":350000000,"total_liabilities":1459259000,"stockholders_equity":-242846000},"cashflow":{"cfo":-57485000,"capex":80000,"depreciation_amortization":1660000,"fcf":-57565000},"derived":[],"adjusted":[],"filed":"2021-11-09","filed_exceptions":{"balance.long_term_debt":"2020-11-09","balance.stockholders_equity":"2020-11-09","balance.total_assets":"2020-11-09","balance.total_current_assets":"2020-11-09","balance.total_current_liabilities":"2020-11-09","balance.total_liabilities":"2020-11-09"},"first_filed":"2020-11-09"},{"label":"Q2 FY2021","end":"2020-12-31","income":{"revenue":28771000,"opex_sga":48909000,"operating_income":-38406000,"other_income":-2557000,"pretax_income":-40963000,"income_tax":170000,"net_income":-40625000,"eps_diluted":-1.68,"shares_diluted":24144000},"balance":{"cash_and_equivalents":70762000,"total_current_assets":175480000,"total_assets":1292117000,"total_current_liabilities":348148000,"long_term_debt":380000000,"total_liabilities":1557245000,"stockholders_equity":-268009000},"cashflow":{"cfo":35852000,"capex":61000,"depreciation_amortization":1607000,"fcf":35791000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2022-02-03","filed_exceptions":{"balance.long_term_debt":"2021-02-03","balance.stockholders_equity":"2021-02-03","balance.total_assets":"2021-02-03","balance.total_current_assets":"2021-02-03","balance.total_current_liabilities":"2021-02-03","balance.total_liabilities":"2021-02-03"},"first_filed":"2021-02-03"},{"label":"Q3 FY2021","end":"2021-03-31","income":{"revenue":183010000,"opex_sga":46803000,"operating_income":8124000,"other_income":-2976000,"pretax_income":5148000,"income_tax":53000,"net_income":5468000,"eps_diluted":0.22,"shares_diluted":24344000},"balance":{"cash_and_equivalents":69128000,"total_current_assets":202364000,"total_assets":1304440000,"total_current_liabilities":348553000,"long_term_debt":380000000,"total_liabilities":1559741000,"stockholders_equity":-257738000},"cashflow":{"cfo":-32734000,"capex":296000,"depreciation_amortization":1573000,"fcf":-33030000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2022-05-05","filed_exceptions":{"balance.long_term_debt":"2021-05-06","balance.stockholders_equity":"2021-05-06","balance.total_assets":"2021-05-06","balance.total_current_assets":"2021-05-06","balance.total_current_liabilities":"2021-05-06","balance.total_liabilities":"2021-05-06"},"first_filed":"2021-05-06"},{"label":"Q4 FY2021","end":"2021-06-30","income":{"revenue":146902000,"opex_sga":67992000,"operating_income":-20757000,"other_income":-3233000,"pretax_income":-23990000,"income_tax":-73146000,"net_income":49620000},"balance":{"cash_and_equivalents":64902000,"total_current_assets":185246000,"total_assets":1309939000,"total_current_liabilities":368278000,"long_term_debt":355000000,"total_liabilities":1511805000,"stockholders_equity":-204308000},"cashflow":{"cfo":19041000,"capex":29000,"depreciation_amortization":734000,"fcf":19012000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2022-08-18","filed_exceptions":{"balance.cash_and_equivalents":"2023-08-17"},"first_filed":"2021-08-19"},{"label":"Q1 FY2022","end":"2021-09-30","income":{"revenue":18794000,"opex_sga":43728000,"operating_income":-34938000,"other_income":-3116000,"pretax_income":-38054000,"income_tax":-21169000,"net_income":-16405000,"eps_diluted":-0.68,"shares_diluted":24172000},"balance":{"cash_and_equivalents":33610000,"total_current_assets":165951000,"total_assets":1327936000,"total_current_liabilities":429773000,"long_term_debt":355000000,"total_liabilities":1560120000,"stockholders_equity":-234417000},"cashflow":{"cfo":-19310000,"capex":181000,"depreciation_amortization":1426000,"fcf":-19491000},"derived":[],"adjusted":[],"filed":"2022-10-27","filed_exceptions":{"balance.long_term_debt":"2021-11-09","balance.stockholders_equity":"2021-11-09","balance.total_assets":"2021-11-09","balance.total_current_assets":"2021-11-09","balance.total_current_liabilities":"2021-11-09","balance.total_liabilities":"2021-11-09"},"first_filed":"2021-11-09"},{"label":"Q2 FY2022","end":"2021-12-31","income":{"revenue":289581000,"opex_sga":59600000,"operating_income":35919000,"other_income":-3606000,"pretax_income":32313000,"income_tax":17115000,"net_income":15845000,"eps_diluted":0.65,"shares_diluted":24373000},"balance":{"cash_and_equivalents":54815000,"total_current_assets":218555000,"total_assets":1349421000,"total_current_liabilities":451798000,"long_term_debt":330000000,"total_liabilities":1559031000,"stockholders_equity":-212090000},"cashflow":{"cfo":43340000,"capex":196000,"depreciation_amortization":1215000,"fcf":43144000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2023-02-07","filed_exceptions":{"balance.long_term_debt":"2022-02-03","balance.stockholders_equity":"2022-02-03","balance.total_assets":"2022-02-03","balance.total_current_assets":"2022-02-03","balance.total_current_liabilities":"2022-02-03","balance.total_liabilities":"2022-02-03"},"first_filed":"2022-02-03"},{"label":"Q3 FY2022","end":"2022-03-31","income":{"revenue":337774000,"opex_sga":68902000,"operating_income":61393000,"other_income":-2481000,"pretax_income":58912000,"income_tax":34993000,"net_income":24503000,"eps_diluted":1,"shares_diluted":24394000},"balance":{"cash_and_equivalents":49176000,"total_current_assets":264069000,"total_assets":1363773000,"total_current_liabilities":454487000,"long_term_debt":285000000,"total_liabilities":1541639000,"stockholders_equity":-179762000},"cashflow":{"cfo":40203000,"capex":509000,"dividends":0,"depreciation_amortization":1206000,"fcf":39694000},"derived":["cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2023-05-04","filed_exceptions":{"balance.long_term_debt":"2022-05-05","balance.stockholders_equity":"2022-05-05","balance.total_assets":"2022-05-05","balance.total_current_assets":"2022-05-05","balance.total_current_liabilities":"2022-05-05","balance.total_liabilities":"2022-05-05"},"first_filed":"2022-05-05"},{"label":"Q4 FY2022","end":"2022-06-30","income":{"revenue":175205000,"opex_sga":57438000,"operating_income":23706000,"other_income":-2945000,"pretax_income":20761000,"income_tax":-5887000,"net_income":27188000},"balance":{"cash_and_equivalents":91018000,"total_current_assets":205269000,"total_assets":1301966000,"total_current_liabilities":438299000,"long_term_debt":220000000,"total_liabilities":1447343000,"stockholders_equity":-147089000},"cashflow":{"cfo":113823000,"capex":46000,"dividends":0,"depreciation_amortization":1195000,"fcf":113777000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2023-08-17","filed_exceptions":{"balance.cash_and_equivalents":"2024-08-13"},"first_filed":"2022-08-18"},{"label":"Q1 FY2023","end":"2022-09-30","income":{"revenue":24089000,"opex_sga":55281000,"operating_income":-35898000,"other_income":-3122000,"pretax_income":-39020000,"income_tax":-20493000,"net_income":-17820000,"eps_diluted":-0.73,"shares_diluted":24295000},"balance":{"cash_and_equivalents":81036000,"total_current_assets":220002000,"total_assets":1345856000,"total_current_liabilities":522148000,"long_term_debt":220000000,"total_liabilities":1517766000,"stockholders_equity":-173362000},"cashflow":{"cfo":1285000,"capex":271000,"dividends":0,"depreciation_amortization":1025000,"fcf":1014000},"derived":[],"adjusted":[],"filed":"2023-11-02","filed_exceptions":{"balance.long_term_debt":"2022-10-27","balance.stockholders_equity":"2022-10-27","balance.total_assets":"2022-10-27","balance.total_current_assets":"2022-10-27","balance.total_current_liabilities":"2022-10-27","balance.total_liabilities":"2022-10-27"},"first_filed":"2022-10-27"},{"label":"Q2 FY2023","end":"2022-12-31","income":{"revenue":353694000,"opex_sga":75636000,"operating_income":51518000,"other_income":-5127000,"pretax_income":46391000,"income_tax":24555000,"net_income":22491000,"eps_diluted":0.84,"shares_diluted":24189000},"balance":{"cash_and_equivalents":43912000,"total_current_assets":207937000,"total_assets":1300867000,"total_current_liabilities":482960000,"long_term_debt":405000000,"total_liabilities":1687279000,"stockholders_equity":-387750000},"cashflow":{"cfo":30292000,"capex":391000,"dividends":170683000,"depreciation_amortization":838000,"fcf":29901000},"derived":["cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2024-02-06","filed_exceptions":{"balance.long_term_debt":"2023-02-07","balance.stockholders_equity":"2023-02-07","balance.total_assets":"2023-02-07","balance.total_current_assets":"2023-02-07","balance.total_current_liabilities":"2023-02-07","balance.total_liabilities":"2023-02-07"},"first_filed":"2023-02-07"},{"label":"Q3 FY2023","end":"2023-03-31","income":{"revenue":382744000,"opex_sga":61102000,"operating_income":81751000,"other_income":13024000,"pretax_income":94775000,"income_tax":42962000,"net_income":52379000,"eps_diluted":2.18,"shares_diluted":24062000},"balance":{"cash_and_equivalents":65182000,"total_current_assets":261931000,"total_assets":1363290000,"total_current_liabilities":510564000,"long_term_debt":350000000,"total_liabilities":1696298000,"stockholders_equity":-333780000},"cashflow":{"cfo":83224000,"capex":371000,"dividends":141000,"depreciation_amortization":840000,"fcf":82853000},"derived":["cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2024-05-03","filed_exceptions":{"balance.long_term_debt":"2023-05-04","balance.stockholders_equity":"2023-05-04","balance.total_assets":"2023-05-04","balance.total_current_assets":"2023-05-04","balance.total_current_liabilities":"2023-05-04","balance.total_liabilities":"2023-05-04"},"first_filed":"2023-05-04"},{"label":"Q4 FY2023","end":"2023-06-30","income":{"revenue":126920000,"opex_sga":57866000,"operating_income":-12197000,"other_income":-28000,"pretax_income":-12225000,"income_tax":-2731000,"net_income":-9257000},"balance":{"cash_and_equivalents":40398000,"total_current_assets":149233000,"total_assets":1315017000,"total_current_liabilities":520528000,"long_term_debt":295000000,"total_liabilities":1652251000,"stockholders_equity":-337234000},"cashflow":{"cfo":37672000,"capex":148000,"dividends":99000,"depreciation_amortization":874000,"fcf":37524000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2024-08-13","filed_exceptions":{"balance.cash_and_equivalents":"2025-08-12"},"first_filed":"2023-08-17"},{"label":"Q1 FY2024","end":"2023-09-30","income":{"revenue":43046000,"opex_sga":53556000,"operating_income":-14824000,"other_income":-19141000,"pretax_income":-33965000,"income_tax":-15144000,"net_income":-18821000,"eps_diluted":-0.79,"shares_diluted":23971000},"balance":{"cash_and_equivalents":51208000,"total_current_assets":200796000,"total_assets":1366085000,"total_current_liabilities":553727000,"long_term_debt":370000000,"total_liabilities":1724628000},"cashflow":{"cfo":-54141000,"capex":391000,"dividends":537000,"depreciation_amortization":794000,"fcf":-54532000},"derived":[],"adjusted":[],"filed":"2024-11-01","filed_exceptions":{"balance.long_term_debt":"2023-11-02","balance.total_assets":"2023-11-02","balance.total_current_assets":"2023-11-02","balance.total_current_liabilities":"2023-11-02","balance.total_liabilities":"2023-11-02"},"first_filed":"2023-11-02"},{"label":"Q2 FY2024","end":"2023-12-31","income":{"revenue":326898000,"opex_sga":65066000,"operating_income":28817000,"other_income":-3809000,"pretax_income":25008000,"income_tax":10784000,"net_income":14224000,"eps_diluted":0.59,"shares_diluted":24065000},"balance":{"cash_and_equivalents":37880000,"total_current_assets":215633000,"total_assets":1368449000,"total_current_liabilities":560437000,"long_term_debt":330000000,"total_liabilities":1707638000},"cashflow":{"cfo":33884000,"capex":599000,"dividends":111000,"depreciation_amortization":790000,"fcf":33285000},"derived":["cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2025-02-04","filed_exceptions":{"balance.long_term_debt":"2024-02-06","balance.total_assets":"2024-02-06","balance.total_current_assets":"2024-02-06","balance.total_current_liabilities":"2024-02-06","balance.total_liabilities":"2024-02-06"},"first_filed":"2024-02-06"},{"label":"Q3 FY2024","end":"2024-03-31","income":{"revenue":429954000,"opex_sga":76398000,"operating_income":79742000,"other_income":-7847000,"pretax_income":71895000,"income_tax":34018000,"net_income":37877000,"eps_diluted":1.57,"shares_diluted":24100000},"balance":{"cash_and_equivalents":40033000,"total_current_assets":250645000,"total_assets":1388471000,"total_current_liabilities":526555000,"long_term_debt":330000000,"total_liabilities":1682426000},"cashflow":{"cfo":4037000,"capex":94000,"dividends":34000,"depreciation_amortization":788000,"fcf":3943000},"derived":["cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2025-05-02","filed_exceptions":{"balance.long_term_debt":"2024-05-03","balance.total_assets":"2024-05-03","balance.total_current_assets":"2024-05-03","balance.total_current_liabilities":"2024-05-03","balance.total_liabilities":"2024-05-03"},"first_filed":"2024-05-03"},{"label":"Q4 FY2024","end":"2024-06-30","income":{"revenue":227251000,"opex_sga":66413000,"operating_income":52303000,"other_income":-9573000,"pretax_income":42730000,"income_tax":17239000,"net_income":25491000},"balance":{"cash_and_equivalents":89136000,"total_current_assets":216942000,"total_assets":1346292000,"total_current_liabilities":521982000,"long_term_debt":275000000,"total_liabilities":1612602000,"stockholders_equity":-266310000},"cashflow":{"cfo":108351000,"capex":367000,"dividends":19000,"depreciation_amortization":792000,"fcf":107984000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2025-08-12","filed_exceptions":{"balance.cash_and_equivalents":"2026-08-13","balance.stockholders_equity":"2026-08-13"},"first_filed":"2024-08-13"},{"label":"Q1 FY2025","end":"2024-09-30","income":{"revenue":53307000,"opex_sga":52587000,"operating_income":-8273000,"other_income":-6317000,"pretax_income":-14590000,"income_tax":-7048000,"net_income":-7542000,"eps_diluted":-0.31,"shares_diluted":24049000},"balance":{"cash_and_equivalents":52252000,"total_current_assets":235780000,"total_assets":1373297000,"total_current_liabilities":574675000,"long_term_debt":275000000,"total_liabilities":1650826000,"stockholders_equity":-277529000},"cashflow":{"cfo":-26158000,"capex":359000,"dividends":440000,"depreciation_amortization":782000,"fcf":-26517000},"derived":[],"adjusted":[],"filed":"2025-10-31","filed_exceptions":{"balance.long_term_debt":"2024-11-01","balance.total_assets":"2024-11-01","balance.total_current_assets":"2024-11-01","balance.total_current_liabilities":"2024-11-01","balance.total_liabilities":"2024-11-01"},"first_filed":"2024-11-01"},{"label":"Q2 FY2025","end":"2024-12-31","income":{"revenue":357759000,"opex_sga":67900000,"operating_income":13315000,"other_income":-11506000,"pretax_income":1809000,"income_tax":698000,"net_income":1111000,"eps_diluted":0.05,"shares_diluted":24167000},"balance":{"cash_and_equivalents":107823000,"total_current_assets":297127000,"total_assets":1412448000,"total_current_liabilities":602986000,"long_term_debt":275000000,"total_liabilities":1685584000,"stockholders_equity":-273136000},"cashflow":{"cfo":61779000,"capex":533000,"dividends":160000,"depreciation_amortization":791000,"fcf":61246000},"derived":["cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-02-06","filed_exceptions":{"balance.long_term_debt":"2025-02-04","balance.total_assets":"2025-02-04","balance.total_current_assets":"2025-02-04","balance.total_current_liabilities":"2025-02-04","balance.total_liabilities":"2025-02-04"},"first_filed":"2025-02-04"},{"label":"Q3 FY2025","end":"2025-03-31","income":{"revenue":424197000,"opex_sga":74697000,"operating_income":32342000,"other_income":-9712000,"pretax_income":22630000,"income_tax":36857000,"net_income":-14227000,"eps_diluted":-0.59,"shares_diluted":24103000},"balance":{"cash_and_equivalents":96536000,"total_current_assets":319287000,"total_assets":1504498000,"total_current_liabilities":617189000,"long_term_debt":267000000,"total_liabilities":1787947000,"stockholders_equity":-283449000},"cashflow":{"cfo":6263000,"capex":2356000,"dividends":33000,"depreciation_amortization":823000,"fcf":3907000},"derived":["cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-05-08","filed_exceptions":{"balance.long_term_debt":"2025-05-02","balance.total_assets":"2025-05-02","balance.total_current_assets":"2025-05-02","balance.total_current_liabilities":"2025-05-02","balance.total_liabilities":"2025-05-02"},"first_filed":"2025-05-02"},{"label":"Q4 FY2025","end":"2025-06-30","income":{"revenue":203957000,"opex_sga":70892000,"operating_income":-22576000,"other_income":-4545000,"pretax_income":-27121000,"income_tax":-25341000,"net_income":-1780000},"balance":{"cash_and_equivalents":144617000,"total_current_assets":251095000,"total_assets":1472974000,"total_current_liabilities":563523000,"long_term_debt":267000000,"total_liabilities":1754413000,"stockholders_equity":-281439000},"cashflow":{"cfo":49723000,"capex":373000,"dividends":0,"depreciation_amortization":822000,"fcf":49350000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-08-13","first_filed":"2025-08-12"},{"label":"Q1 FY2026","end":"2025-09-30","income":{"revenue":39454000,"opex_sga":57789000,"operating_income":-27425000,"other_income":10072000,"pretax_income":-17353000,"income_tax":-8555000,"net_income":-8798000,"eps_diluted":-0.37,"shares_diluted":24116000},"balance":{"cash_and_equivalents":48634000,"total_current_assets":246693000,"total_assets":1517402000,"total_current_liabilities":637324000,"long_term_debt":267000000,"total_liabilities":1811580000,"stockholders_equity":-294178000},"cashflow":{"cfo":-84954000,"capex":371000,"dividends":340000,"depreciation_amortization":811000,"fcf":-85325000},"derived":[],"adjusted":[],"filed":"2026-11-06","filed_exceptions":{"balance.long_term_debt":"2025-10-31","balance.total_assets":"2025-10-31","balance.total_current_assets":"2025-10-31","balance.total_current_liabilities":"2025-10-31","balance.total_liabilities":"2025-10-31"},"first_filed":"2025-10-31"},{"label":"Q2 FY2026","end":"2025-12-31","income":{"revenue":403424000,"opex_sga":69065000,"operating_income":22180000,"other_income":-7220000,"pretax_income":14960000,"income_tax":6717000,"net_income":8243000,"eps_diluted":0.34,"shares_diluted":24223000},"balance":{"cash_and_equivalents":81302000,"total_current_assets":299560000,"total_assets":1544740000,"total_current_liabilities":641609000,"long_term_debt":267000000,"total_liabilities":1826820000,"stockholders_equity":-282080000},"cashflow":{"cfo":32445000,"capex":857000,"dividends":132000,"depreciation_amortization":790000,"fcf":31588000},"derived":["cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-02-06","first_filed":"2026-02-06"},{"label":"Q3 FY2026","end":"2026-03-31","income":{"revenue":432199000,"opex_sga":73699000,"operating_income":1963000,"other_income":-15257000,"pretax_income":-13294000,"income_tax":6689000,"net_income":-19983000,"eps_diluted":-0.83,"shares_diluted":24167000},"balance":{"cash_and_equivalents":107039000,"total_current_assets":295556000,"total_assets":1509347000,"total_current_liabilities":637811000,"long_term_debt":242000000,"total_liabilities":1804797000,"stockholders_equity":-295450000},"cashflow":{"cfo":57521000,"capex":143000,"dividends":0,"depreciation_amortization":790000,"fcf":57378000},"derived":["cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-05-08","first_filed":"2026-05-08"},{"label":"Q4 FY2026","end":"2026-06-30","income":{"revenue":278745000,"opex_sga":85442000,"operating_income":32150000,"other_income":1520000,"pretax_income":33670000,"income_tax":5373000,"net_income":28297000},"balance":{"cash_and_equivalents":164511000,"total_current_assets":323290000,"total_assets":1537652000,"total_current_liabilities":642435000,"long_term_debt":242000000,"total_liabilities":1800948000,"stockholders_equity":-263296000},"cashflow":{"cfo":57651000,"capex":36000,"dividends":0,"depreciation_amortization":788000,"fcf":57615000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-11-06","first_filed":"2026-08-13"},{"label":"Q1 FY2027","end":"2026-09-30","income":{"revenue":45489000,"opex_sga":60762000,"operating_income":-25457000,"other_income":-7889000,"pretax_income":-33346000,"income_tax":-2209000,"net_income":-31137000,"eps_diluted":-1.29,"shares_diluted":24179000},"balance":{"cash_and_equivalents":40046000,"total_current_assets":285849000,"total_assets":1526541000,"total_current_liabilities":652763000,"long_term_debt":282000000,"total_liabilities":1833986000,"stockholders_equity":-307445000},"cashflow":{"cfo":-146268000,"capex":666000,"dividends":0,"depreciation_amortization":781000,"fcf":-146934000},"derived":[],"adjusted":[],"filed":"2026-11-06","first_filed":"2026-11-06"}]}